Schloss Wachenheim AG (SWA.DE) - Quarterly Cash Flow Statement

Home
SWA.DE
Financials

15 (EUR) • At close May 8, 2025

Overview | Financials

Numbers are in millions (except for per share data and ratios) EUR.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2008 Q4
Operating Activities:
Net Income Numbers are in millions	15.412	2.109	4.836	-3.073	6.452	4.399	3.855	-0.08	9.466	5.783	3.236	-0.336	13.628	4.687	2.543	0.727	11.339	3.044	2.082	-0.662	9.861	1.71	1.648	0.304	10.88	3.169	1.777	0.845	9.775	3.976	2.26	0.414	9.749	3.289	3.502	-0.666	8.432	2.278	2.268	-0.721	10.951	1.344	3.202	-0.092	9.383	3.9	-0.349	0.446	9.761	2.056	-1.932	-0.807	8.736	2.788	5.87	-0.617	8.849	1.139	0.12	-1.004	-1.117
Depreciation & Amortization Numbers are in millions	4.537	4.509	4.34	4.684	4.606	4.486	4.335	4.427	4.156	4.169	4.176	3.89	3.898	3.877	4.14	3.671	3.718	3.622	3.455	3.642	3.796	3.508	2.418	2.307	2.395	2.327	2.355	2.27	2.295	2.251	2.436	1.917	1.463	2.028	1.98	1.814	1.777	2.094	2.13	1.921	1.93	1.876	2.053	1.884	1.824	1.885	1.942	1.801	2.326	1.914	1.834	1.849	1.642	1.633	1.816	1.625	1.805	1.631	1.572	2.177	2.126
Deferred Income Tax Numbers are in millions	0	0	0	0.96	-0.494	0.087	-0.291	0.892	-0.452	0.35	0.095	0.408	0.314	0.085	-0.457	-0.09	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-13.064	-4.68	-6.321	9.202	-11.033	-10.333	-1.293	2.097	-10.863	-6.903	-3.181	3.423	-7.959	-6.705	-0.209	17.273	-8.998	2.801	-2.563	12.94	-18.492	-5.114	1.839	18.235	-13.635	-5.209	-1.203	7.691	-8.802	-0.814	-1.155	5.917	-6.579	1.155	-2.73	12.854	-9.665	-5.754	2.009	20.695	-13.988	3.551	-7.721	26.402	-7.134	-5.556	-5.804	23.253	-21.691	-14.157	-2.638	17.81	-23.148	-2.89	-0.098	18.402	-13.656	-6.893	9.807	11.676	3.04
Accounts Receivables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-13.064	-4.68	-6.321	9.202	-11.033	-10.333	-1.293	2.097	-10.863	-6.903	-3.181	3.423	-7.959	-6.705	-0.209	17.273	-8.998	2.801	-2.563	12.94	-18.492	-5.114	1.839	18.235	-13.635	-5.209	-1.203	7.691	-8.802	-0.814	-1.155	5.917	-6.579	1.155	-2.73	12.854	-9.665	-5.754	2.009	20.695	-13.988	3.551	-7.721	26.402	-7.134	-5.556	-5.804	23.253	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	-0.316	0.316	0.089	10.612	17.689	-2.409	2.026	0.974	5.212	-0.936	-1.123	0.047	0.995	-0.635	-0.516	-0.593	1.105	-1.011	1.66	-2.086	1.247	-2.025	-0.036	0.125	-0.407	0.663	-1.332	-0.164	0.579	-0.742	-0.222	1.335	-0.165	0.827	-0.848	0.285	0.5	-0.247	-1.141	1.902	-1.204	-0.176	-2.686	0.58	-0.531	1.003	0.011	0.148	0.37	0.433	1.807	1.969	0.35	-1.57	-0.918	0.209	-3.99	0.311	0.192	0.258	1.649
Operating Cash Flow Numbers are in millions	6.569	2.254	2.944	13.017	8.008	-3.857	8.923	7.418	7.971	2.113	3.108	7.024	10.562	1.224	5.958	21.078	7.164	8.456	4.634	13.834	-3.588	-1.921	5.869	20.971	-0.767	0.95	1.597	10.642	3.847	4.671	3.319	9.583	4.468	7.299	1.904	14.287	1.044	-1.629	5.266	23.797	-2.311	6.595	-5.152	28.774	3.542	1.232	-4.2	25.648	-9.234	-9.754	-0.929	20.821	-12.42	-0.039	6.67	19.619	-6.992	-3.812	11.691	13.107	5.698
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-5.324	-4.687	-5.589	-6.673	-4.815	-3.632	-6.77	-2.574	-2.572	-2.398	-3.777	-8.102	-2.181	-3.554	-3.136	-6.379	-2.237	-6.385	-2.035	-1.822	-2.034	-5.722	-5.329	-3.094	-3.691	-2.198	-2.612	-1.371	-1.77	-1.274	-2.656	-2.232	-1.938	-8.012	-3.888	-1.981	-5.08	-3.101	-1.443	-2.241	-2.158	-3.007	-1.997	-1.514	-1.608	-2.264	-1.694	-0.838	-1.432	-1.817	-1.83	-2.829	-4.292	-2.414	-3.898	-2.893	-2.707	-2.419	-2.91	-2.898	-1.342
Acquisitions Net Numbers are in millions	0	0	0.129	0.117	0.253	-2.039	0.317	0.198	0.275	0.14	0.295	0.059	0.047	0.099	-0.028	0.058	0	0	-0.433	0	0	-1.137	0	0	-3.78	0	-0.621	0	0	-7.401	0	0	0	0	0	0	0	0	0	-0.401	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.008	-0.115	0	-2.056	0	-0.022	0	-1.632
Purchases Of Investments Numbers are in millions	0	0	0	0	0	-2.039	0	0	0	0	0	-0.775	0	0	-0.028	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	2.039	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0.192	0.231	-0.514	0.117	0.15	0.046	0.317	0.198	0.275	0.14	0.295	-0.716	0.047	0.099	0.721	0.058	0.152	1.931	0.293	0.034	0.105	0.026	0.08	0.047	0.146	0.064	1.766	0.051	1.027	0.251	0.056	0.437	-0.114	0.186	0.088	0.23	0.418	0.168	0.172	-0.409	4.303	0.128	0.145	0.137	0.113	0.089	0.071	0.086	0.055	0.148	0.211	0.033	0.191	0.099	0.524	0.156	0.621	0.063	1.323	0.476	0.644
Investing Cash Flow Numbers are in millions	-5.132	-4.456	-5.974	-6.556	-4.562	-5.625	-6.453	-2.376	-2.297	-2.258	-3.482	-8.818	-2.134	-3.455	-2.443	-6.321	-2.085	-4.454	-2.175	-1.788	-1.929	-6.833	-5.249	-3.047	-7.325	-2.134	-1.467	-1.32	-0.743	-8.424	-2.6	-1.795	-2.052	-7.826	-3.8	-1.751	-4.662	-2.933	-1.271	-2.65	2.145	-2.879	-1.852	-1.377	-1.495	-2.175	-1.623	-0.752	-1.377	-1.669	-1.619	-2.796	-4.101	-2.323	-3.489	-2.737	-4.142	-2.356	-1.609	-2.422	-2.33
Financing Activities:
Debt Repayment Numbers are in millions	0	5.239	0	0	0	10.694	-3.364	-3.309	1.577	0.682	0.949	-1.214	0.046	3.822	-5.448	-13.384	2.187	-2.732	-1.795	-13.528	10.655	7.551	1.691	-15.858	9.396	4.021	0.741	0	2.857	2.89	0.842	-4.959	1.519	0.996	2.862	-13.882	9.486	3.922	-2.508	-21.898	5.311	-3.646	7.425	-27.641	2.095	0.496	7.832	-25.736	14.516	12.123	0	-17.206	18.383	3.248	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	-4.752	-2.376	0	0	-4.752	0	0	0	-3.96	0	0	0	-3.168	0	0	0	-3.96	-1.149	0	0	-3.127	-0.833	0	0	-3.802	0	0	0	-3.406	0	0	0	-3.168	0	0	0	-2.693	0	0	0	-2.376	0	0	0	0	0	0	-1.816	0	0	-0.001	-0.242	0	0	0	-0.306	0
Other Financing Activities Numbers are in millions	-4.406	0	2.79	-5.788	-0.079	0	0	-0.77	-2.382	0	-0.339	0	-4.043	0	-0.003	0	-2.131	-0.914	-0.003	0	-1.798	0	-0.005	0	-1.763	0	-0.351	-6.967	-1.61	-0.75	-0.294	-0.212	-1.425	-0.726	-0.359	-0.238	-1.374	-0.655	0	-0.292	-3.94	-0.688	-0.001	-0.29	-1.166	-0.663	-0.367	0	-2.944	-0.489	2.331	-0.25	-2.65	-0.75	-3.77	-16.082	10.094	5.885	-11.039	-9.366	-2.333
Financing Cash Flow Numbers are in millions	-4.406	5.239	2.79	-5.788	-4.831	10.694	-3.364	-4.079	-5.557	0.682	0.61	-1.214	-7.957	3.822	-5.451	-13.384	-3.112	-3.646	-1.798	-13.528	4.897	6.402	1.686	-15.858	3.673	3.188	0.39	-6.967	-2.555	2.14	0.548	-5.171	-3.312	0.27	2.503	-14.12	4.944	3.267	-2.508	-22.19	1.371	-4.334	7.424	-27.931	-1.447	-0.167	7.465	-25.736	11.572	11.634	2.331	-17.456	15.733	2.498	-3.771	-16.324	10.094	5.885	-11.039	-9.672	-2.333
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0.021	-0.029	0.006	-0.002	-0.024	0.212	-0.23	-0.085	-0.199	0.115	0.037	0.074	-0.08	0.132	-0.233	0.067	-0.061	0.132	-0.084	0.305	-0.133	0.189	-0.092	-0.008	0.052	-0.138	0.239	0.026	-0.082	0.066	0.008	-0.136	0.047	-0.092	0.076	-0.003	-0.003	0.023	0.05	-0.066	0.034	0.012	-0.004	0.007	-0.021	-0.084	0.106	0.041	-0.014	-0.031	0.026	-0.105	0.015	0.186	0.052	0.029	-0.002	-0.107	0.153	-0.131	-0.548
Net Change In Cash Numbers are in millions	-2.948	3.008	-0.234	0.671	-1.645	1.424	-1.124	0.878	-0.082	0.652	0.273	-2.934	0.391	1.723	-2.169	1.44	1.906	0.488	0.577	-1.177	-0.753	-2.163	2.214	2.058	-4.367	1.866	0.759	2.381	0.467	-1.547	1.275	2.481	-0.849	-0.349	0.683	-1.587	1.323	-1.272	1.537	-1.096	1.239	-0.606	0.416	-0.527	0.579	-1.194	1.748	-0.799	0.947	0.18	-0.191	0.464	-0.773	0.375	-0.538	0.587	-1.042	-0.39	-0.601	0.882	0.487
Cash At End Of Period Numbers are in millions	7.733	10.681	7.673	7.907	7.236	8.881	7.457	8.581	7.703	7.785	7.133	6.86	9.794	9.403	7.68	9.849	8.409	6.503	6.015	5.438	6.615	7.368	9.531	7.317	5.259	9.626	7.76	7.001	4.62	4.153	5.7	4.425	1.944	2.793	3.142	2.459	4.046	2.723	3.995	2.458	3.554	2.315	2.921	2.505	3.032	2.453	3.647	1.899	2.698	1.751	1.571	1.762	1.298	2.071	1.696	2.234	1.647	2.689	3.079	3.68	2.783

Schloss Wachenheim AG

FSX:SWA.DE Add to watchlist

FSX:SWA.DE