Somnigroup International Cash Flow Statement (2009-2025) | SGI

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 16.86M25.68M29.11M33.15M33.51M44.20M46.35M48.26M53.08M61.95M56.31M56.20M29.10M-2.00M23.50M12.50M-2.10M40.20M28.30M27.70M-2.40M37.50M47.20M25.00M21.00M40.90M-21.20M39.00M20.00M76.60M61.70M32.00M21.70M53.20M-43.90M2.80M5.40M-2.70M-6.90M-0.40M1.20M0.80M-0.60M-1.20M0.10M2.40M-1.30M-0.20M-0.30M-0.10M-0.10M-0.80M0.40M85.90M93.20M76.80M106.50M129.80M72.60M99.50M177.70M
Share-based Compensation 2.35M2.34M2.41M2.93M2.61M3.65M2.73M4.99M3.42M5.57M4.40M3.00M-3.70M2.00M3.50M4.70M5.60M3.10M4.10M1.30M4.00M4.00M4.00M7.70M4.70M6.10M6.10M4.50M4.70M0.90M-3.40M6.00M5.90M4.80M6.30M6.80M6.50M5.20M6.60M6.60M6.80M6.80M7.30M7.50M71.80M17.90M15.10M15.10M16.10M15.10M13.80M13.10M12.20M14.00M10.80M13.40M11.70M11.80M9.20M9.50M8.60M9.10M8.40M10.10M12.20M
Deferred Taxes -1.86M-1.35M1.78M-0.50M1.33M2.30M-0.96M-0.17M0.65M-8.02M-5.60M-1.60M43.80M1.80M-41.50M-10.10M-4.80M7.30M-1.90M-15.10M-6.90M-3.30M-6.70M-8.00M-6.70M-21.30M-1.70M0.80M-14.80M-15.40M-5.30M-8.10M-3.70M-44.00M0.10M-2.50M11.60M-3.20M-1.80M10.60M-8.30M-7.60M3.00M-9.60M-16.80M14.80M7.10M0.90M-6.00M9.10M-1.00M-5.70M-3.20M-0.60M0.70M0.10M-0.30M7.80M0.10M0.10M0.40M-19.80M1.10M0.40M
Cash from Discontinued Operations -19.50M-10.60M-5.30M-1.90M-6.60M-0.70M-1.30M0.30M-0.30M-1.10M0.10M2.50M-1.20M-0.40M-0.30M-0.10M-0.10M-0.80M0.50M
Gains from Sales and Divestitures -0.01M0.40M0.20M0.20M
Gains from Investment Securities 11.38M14.01M-25.39M-0.74M8.91M-8.73M-0.03M29.75M-0.17M0.44M0.44M-68.28M2.71M-3.75M-0.30M-0.10M-2.00M-0.30M6.80M-1.20M-1.30M-1.30M12.10M1.90M-4.50M-1.90M16.40M2.10M-5.70M10.90M6.00M2.70M4.40M3.50M0.70M-4.20M11.90M5.30M1.80M-8.30M-2.00M-4.70M-0.10M-0.10M7.30M39.80M-27.70M20.20M51.70M43.10M69.80M14.60M33.40M57.00M33.00M11.30M40.70M32.40M48.60M13.20M28.80M38.10M53.90M13.00M-20.10M26.10M
Asset Writedowns and Impairment 0.80M1.28M0.58M0.70M0.79M-1.57M0.67M0.47M0.15M0.32M1.30M0.40M0.80M0.50M-1.00M0.60M4.60M1.80M2.10M0.90M0.10M1.10M1.90M1.40M2.50M1.50M0.30M1.40M0.80M2.40M3.60M3.00M0.80M1.30M0.40M8.00M21.60M1.60M3.00M2.70M22.00M15.70M10.80M6.30M3.00M2.50M0.50M1.60M2.20M1.40M1.50M1.70M2.50M2.90M1.10M3.80M0.20M5.90M12.60M4.70M-0.40M0.10M
Non-cash Items 140.98M2.02M19.47M2.09M39.60M30.90M2.00M
Cash from Operations 54.95M14.58M23.32M44.50M71.89M44.39M55.73M48.23M75.03M69.72M44.60M41.90M67.10M36.30M5.20M-16.70M116.30M-6.30M-1.60M74.00M108.50M44.30M-6.40M7.50M132.10M101.00M-18.80M70.70M57.90M58.30M67.20M8.00M141.40M39.90M0.90M16.50M113.20M76.90M4.60M41.30M155.80M113.10M15.00M155.40M327.50M156.80M86.30M226.70M284.50M125.60M85.60M-19.10M217.00M95.30M99.80M150.70M228.70M91.10M130.20M150.60M256.60M129.10M106.40M186.10M408.20M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 0.17M0.17M0.17M0.17M0.17M0.18M0.17M0.17M0.34M0.31M0.40M0.30M0.30M0.40M0.40M2.30M2.30M2.40M2.30M2.30M5.60M2.30M2.20M2.30M14.20M1.60M1.80M0.70M0.50M0.50M0.50M0.60M0.50M0.60M0.60M0.60M0.60M0.50M0.60M0.60M0.50M0.70M0.70M1.00M0.90M0.60M0.60M0.60M0.70M0.90M1.00M0.90M1.00M1.00M1.00M0.90M1.00M1.00M0.90M1.00M0.90M1.50M1.70M1.70M1.60M
Amortization 68.31M48.46M0.08M
Depreciation & Amortization (CF) 8.01M7.90M7.58M8.12M8.16M8.53M8.34M8.25M8.75M8.96M8.70M8.90M9.30M9.40M11.20M20.20M21.10M22.10M19.90M20.20M17.60M18.60M17.80M18.80M18.30M16.50M17.60M18.40M18.30M18.10M19.60M20.10M20.40M20.60M20.80M21.00M23.40M21.90M21.50M22.00M23.20M23.00M23.20M24.30M25.00M25.50M26.50M27.00M29.00M30.70M30.40M30.90M32.00M33.80M33.80M32.60M33.20M35.70M39.20M40.50M42.20M43.20M57.70M58.50M63.80M
Change in Working Capital
Change in Receivables 38.40M
Change in Inventory -10.70M
Change in Account Payables 40.14M38.50M46.62M47.76M52.65M52.80M
Change in Accured Expenses 95.70M
Change in Taxes -3.90M
Other Working Capital Changes 28.36M-1.23M3.04M19.84M0.32M-20.39M20.60M-1.20M-18.20M28.20M-14.20M32.40M-52.00M5.90M55.40M-46.30M-46.10M51.90M50.20M37.10M-55.60M27.00M82.80M21.80M30.50M-11.00M-22.60M32.90M-59.20M64.10M47.80M35.50M-10.80M-58.10M44.80M41.80M-51.10M-46.80M96.70M-101.40M-111.10M135.20M93.80M-44.20M-61.20M-113.50M85.20M152.20M-29.40M-183.80M30.20M-10.60M-57.00M-12.70M-0.10M5.60M-53.50M71.60M-65.20M0.10M-133.40M
Investing Activities
Capital Expenditures -4.23M23.26M-2.76M9.46M5.63M5.77M5.21M6.88M6.74M10.66M6.60M14.00M17.70M12.10M5.60M13.70M9.10M11.60M7.80M9.10M13.40M17.20M15.40M18.60M17.10M14.80M12.60M11.70M17.60M20.00M12.90M13.00M17.40M23.50M21.80M18.70M15.30M17.80M19.10M20.80M22.00M26.30M26.20M23.20M24.20M37.70M23.50M29.10M29.50M41.20M60.30M69.90M85.80M90.50M52.10M60.60M40.60M32.10M31.50M28.50M16.40M20.90M24.00M36.70M47.90M
Change in Intangibles 0.07M0.09M0.03M-0.53M
Acquisitions 0.01M4.57M0.03M1.70M2.20M0.60M1,265.50M-92.60M8.50M17.10M37.90M3.30M1.00M4.60M420.40M6.80M2,835.00M-10.50M
Divestments -2.80M-0.20M0.30M-0.50M-0.10M-0.10M-0.10M2.30M
Cash from Investing Activities -4.17M-5.25M-2.76M-22.82M-5.60M-6.33M-5.04M-9.02M-11.32M-10.71M-6.60M-15.70M-20.00M-12.70M-1271.00M80.90M-10.30M-12.60M-8.60M35.90M-20.60M-17.10M-15.40M-11.50M-17.30M-59.70M-12.80M-11.50M-17.60M-20.00M-12.00M-13.00M-17.20M-23.50M-17.60M-22.30M-15.60M-15.70M-20.30M-26.40M-17.30M-26.20M-64.00M-23.20M-24.20M-35.20M-24.40M-33.50M-450.10M-46.80M-59.30M-69.80M-95.70M-90.50M-52.00M-60.30M-40.50M-35.00M-31.20M-28.50M-16.20M-20.80M-2858.90M-19.20M-70.30M
Financing Activities
Other financing activities -0.84M1.29M1.32M0.67M2.32M7.95M6.18M3.82M1.24M8.70M1.00M0.80M51.50M0.40M0.10M0.90M0.60M0.10M1.50M0.20M14.50M5.00M2.10M1.20M6.60M-3.40M0.70M-0.20M-1.10M-1.80M-1.60M-1.30M-1.40M-1.60M-1.70M-2.70M-1.80M6.00M-12.00M-2.90M-3.00M12.70M1.50M11.10M-0.40M-3.50M-4.90M-4.20M-3.60M-5.10M-3.80M-3.90M-3.40M-5.80M-4.50M-4.50M-4.50M-5.80M-4.80M-5.80M
Cash from Financing Activities -53.87M-15.61M5.18M-44.08M-45.79M-21.72M-48.44M-13.16M-40.72M-46.58M-19.20M-19.50M-31.70M-0.40M1,180.80M-56.70M-83.60M-27.10M8.50M-68.10M-129.90M-48.60M-0.20M-5.50M-81.70M-90.70M-82.90M42.30M-83.60M-60.90M-76.00M3.70M-108.30M5.40M19.50M11.10M-94.30M-43.30M11.00M-15.00M-120.80M-78.40M188.10M-186.70M-229.90M-294.10M168.90M-429.40M616.90M-279.90M-204.80M94.60M-123.90M-45.00M-28.40M-83.00M-191.80M-81.10M-77.90M-117.10M-240.70M1,513.10M1,142.10M-201.90M-334.30M
Dividend Payments
Dividends Paid - Common 14.30M13.80M17.70M17.30M18.70M17.50M17.20M17.10M20.80M19.00M19.00M18.90M24.90M22.60M22.60M22.60M32.90M31.50M31.50M
Additional items
Exchange Rate Effect -1.89M0.32M-1.37M-0.66M2.17M-0.75M3.49M1.34M-6.72M-4.02M3.80M-6.50M2.10M4.40M-2.80M2.40M2.80M0.40M0.40M2.30M2.10M4.50M-0.10M3.30M-0.10M-2.30M-0.70M-5.60M2.40M-2.40M-2.70M-2.20M-2.10M0.40M-1.90M-0.60M-1.00M-0.80M0.10M-3.40M3.80M-5.90M4.20M6.50M9.50M-4.90M4.10M-6.00M-1.40M-5.90M-11.70M-12.80M15.00M2.20M3.40M-6.60M8.30M-3.50M-1.70M8.70M-15.90M11.80M22.00M-1.50M
Change in Cash -4.97M-5.96M24.38M-23.05M22.68M15.59M5.74M27.38M16.28M8.41M22.60M0.20M17.50M27.60M-87.80M9.90M25.20M-45.60M-1.30M41.80M-39.70M-19.30M-17.50M-9.60M36.40M82.10M-116.80M100.80M-48.90M-23.30M-23.20M-4.00M3.30M0.10M-7.40M-1.90M20.70M17.90M-6.20M-1.30M20.40M8.50M139.10M-54.50M79.70M-178.80M230.80M-237.70M452.80M-201.10M-184.40M-6.00M-16.20M-24.70M21.60M10.80M-10.20M-16.70M17.60M3.30M8.40M1,617.90M-1598.60M-13.00M2.10M
Free Cash Flow 59.19M-8.68M26.08M35.05M66.26M38.62M50.51M41.34M68.29M59.06M38.00M27.90M49.40M24.20M-0.40M-30.40M107.20M-17.90M-9.40M64.90M95.10M27.10M-21.80M-11.10M115.00M86.20M-31.40M59.00M40.30M38.30M54.30M-5.00M124.00M16.40M-20.90M-2.20M97.90M59.10M-14.50M20.50M133.80M86.80M-11.20M132.20M303.30M119.10M62.80M197.60M255.00M84.40M25.30M-89.00M131.20M4.80M47.70M90.10M188.10M59.00M98.70M122.10M240.20M108.20M82.40M149.40M360.30M
Net Cash Flow -3.08M-6.28M25.75M-22.39M20.51M16.34M2.24M26.04M22.99M12.43M18.80M6.70M15.40M23.20M-85.00M7.50M22.40M-46.00M-1.70M41.80M-42.00M-21.40M-22.00M-9.50M33.10M-49.40M-114.50M101.50M-43.30M-22.60M-20.80M-1.30M15.90M21.80M2.80M5.30M3.30M17.90M-4.70M-0.10M17.70M8.50M139.10M-54.50M73.40M-172.50M230.80M-236.20M451.30M-201.10M-178.50M5.70M-2.60M-40.20M19.40M7.40M-3.60M-25.00M21.10M5.00M-0.30M1,621.40M-1610.40M-35.00M3.60M