United Internet AG
United Internet AG, through its subsidiaries, operates as an Internet service provider. The company operates through Consumer Access, Business Access, Consumer Applications, and Business Applications segments. It offers landline-based broadband and mobil…
Telecommunications Services
DE, Montabaur [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million EUR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 313.00 | 290.00 | 194.00 | 260.00 | 268.00 | 118.00 | 775.00 | 486.00 | 725.00 | 482.00 | 828.00 | 925.00 | 887.00 | 597.00 | 738.00 | |
| Operating Cash (Net) | 313.00 | 290.00 | 194.00 | 260.00 | 268.00 | 118.00 | 775.00 | 486.00 | 725.00 | 482.00 | 828.00 | 925.00 | 887.00 | 597.00 | 738.00 | |
| Accounts Receivable | - - | - - | - - | - - | 30.00 | -34.00 | -23.00 | -41.00 | 71.00 | -317.00 | 18.00 | -135.00 | -33.00 | -27.00 | -17.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 38.00 | -16.00 | -44.00 | 160.00 | -81.00 | 57.00 | 46.00 | -20.00 | 136.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 61.00 | 52.00 | -34.00 | 35.00 | -33.00 | 57.00 | -25.00 | -155.00 | - - | -407.00 | -106.00 | -28.00 | -100.00 | -394.00 | -189.00 | |
| Other WC | 56.00 | 55.00 | -34.00 | 44.00 | -14.00 | 55.00 | -25.00 | -158.00 | -1.00 | -362.00 | -53.00 | 55.00 | -102.00 | -322.00 | -251.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -110.00 | -71.00 | 1.00 | 1.00 | -207.00 | -1,349.00 | -766.00 | -422.00 | -897.00 | -350.00 | 87.00 | -361.00 | -527.00 | -703.00 | -494.00 | |
| Capital Expenditure | -174.00 | -72.00 | -54.00 | -63.00 | -59.00 | -72.00 | -140.00 | -168.00 | -233.00 | -271.00 | -252.00 | -447.00 | -289.00 | -681.00 | -797.00 | |
| Purchases of Investments | -50.00 | -1.00 | -1.00 | - - | - - | -334.00 | -93.00 | -267.00 | -8.00 | 271.00 | -5.00 | -1.00 | -226.00 | 681.00 | -2.00 | |
| Sale/Maturity of Investment | 23.00 | 20.00 | 41.00 | 63.00 | 1.00 | 1.00 | 20.00 | 4.00 | - - | 1.00 | 304.00 | 82.00 | 516.00 | 1.00 | - - | |
| Property, Plant, Equipment (P&PE) | -174.00 | -72.00 | -54.00 | -63.00 | -59.00 | -72.00 | -140.00 | -168.00 | -233.00 | -271.00 | -252.00 | -447.00 | -289.00 | -681.00 | -797.00 | |
| Acquisitions (Net) | 94.00 | -6.00 | 15.00 | -55.00 | -150.00 | -957.00 | -559.00 | -266.00 | -658.00 | -80.00 | 30.00 | -1.00 | -238.00 | -27.00 | 306.00 | |
| Other Investing Activities | -176.00 | -84.00 | -53.00 | -5.00 | -58.00 | -58.00 | -133.00 | -161.00 | -231.00 | -271.00 | 10.00 | 6.00 | -289.00 | -676.00 | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -142.00 | -240.00 | -227.00 | -284.00 | -59.00 | -1,240.00 | -23.00 | -43.00 | -312.00 | -312.00 | -857.00 | -549.00 | -386.00 | -35.00 | -257.00 | |
| Debt Repayment | -143.00 | -50.00 | -288.00 | -240.00 | -72.00 | -813.00 | -30.00 | -135.00 | -476.00 | -251.00 | -216.00 | -288.00 | -667.00 | -367.00 | -243.00 | |
| Dividends Paid | - - | -88.00 | -42.00 | -58.00 | -58.00 | -77.00 | -122.00 | -142.00 | -159.00 | -170.00 | -10.00 | -93.00 | -93.00 | -93.00 | -86.00 | |
|
Common Stock
|
- - | - - | 340 | - - | 138 | 387 | - - | 119 | 675 | - - | 177 | -81 | 930 | - - | 170 | |
| Issued | - - | - - | - - | - - | 110.00 | 348.00 | - - | 6.00 | 598.00 | - - | -196.00 | -94.00 | 911.00 | - - | -121.00 | |
| Repurchased | - - | - - | -340.00 | - - | -27.00 | -38.00 | - - | -112.00 | -77.00 | - - | -373.00 | -12.00 | -18.00 | - - | -291.00 | |
| Other Financing Activities | - - | -101.00 | 102.00 | 13.00 | 98.00 | 1,821.00 | 175.00 | 340.00 | 1,025.00 | 108.00 | -61.00 | -61.00 | -518.00 | 495.00 | 485.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 55.00 | 116.00 | 96.00 | 64.00 | 42.00 | 42.00 | 50.00 | 84.00 | 101.00 | 238.00 | 58.00 | 117.00 | 131.00 | 110.00 | 40.00 | |
| End of Period | 116.00 | 96.00 | 64.00 | 42.00 | 43.00 | 50.00 | 84.00 | 101.00 | 238.00 | 58.00 | 117.00 | 131.00 | 110.00 | 40.00 | 27.00 | |
| Change | 61.00 | -20.00 | -31.00 | -22.00 | - - | 8.00 | 33.00 | 17.00 | 136.00 | -180.00 | 59.00 | 13.00 | -21.00 | -69.00 | -12.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 59.00 | 100.00 | 95.00 | 139.00 | 94.00 | 120.00 | 215.00 | 193.00 | 295.00 | 390.00 | 474.00 | 474.00 | 473.00 | 481.00 | 538.00 | |
| Stock Based Compensation | 5.00 | 4.00 | 3.00 | 4.00 | 2.00 | 3.00 | 2.00 | 4.00 | 5.00 | 7.00 | 8.00 | 14.00 | 19.00 | 12.00 | - - | |
| Other | 186.00 | 101.00 | 131.00 | -27.00 | -1.00 | -510.00 | 216.00 | 265.00 | -260.00 | - - | -16.00 | 134.00 | -13.00 | 20.00 | 202.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 138.00 | 217.00 | 140.00 | 196.00 | 208.00 | 45.00 | 635.00 | 318.00 | 492.00 | 210.00 | 576.00 | 478.00 | 597.00 | -83.00 | -58.00 | |
| Cash Conversion Cycle (CCC) | -37.00 | -32.00 | -30.00 | -25.00 | -18.00 | -25.00 | -11.00 | -3.00 | -48.00 | 32.00 | 38.00 | 43.00 | 39.00 | 50.00 | 32.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 1.00 | - - | - - | - - | -1.00 | -1.00 | - - | -3.00 | -3.00 | - - | - - | -1.00 | 4.00 | 1.00 | - - |