Amrize Ltd
NYSE:AMRZ · New York Stock Exchange
+$1.05 today
Vol 2.44M · Avg 3.11M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.2B -6.9% | $1.3B +33.3% | $955.0M -13.7% | $1.1B +31.3% | $843.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $914.0M +2.8% | $889.0M +4.5% | $851.0M +8.0% | $788.0M +10.7% | $712.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $78.0M +322.9% | -$35.0M -418.2% | $11.0M -83.3% | $66.0M -37.1% | $105.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $6.0M +20.0% | $5.0M +25.0% | $4.0M +0.0% | $4.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$126.0M -431.6% | $38.0M -67.5% | $117.0M +735.7% | $14.0M +114.3% | -$98.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $6.0M -96.8% | $189.0M +330.5% | -$82.0M -334.3% | $35.0M +192.1% | -$38.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$61.0M +58.2% | -$146.0M -1985.7% | -$7.0M +97.6% | -$296.0M -622.0% | -$41.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $108.0M +285.7% | $28.0M -53.3% | $60.0M -69.2% | $195.0M +26.6% | $154.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$179.0M -442.4% | -$33.0M -122.6% | $146.0M +82.5% | $80.0M +146.2% | -$173.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $157.0M +41.4% | $111.0M +14.4% | $97.0M +977.8% | $9.0M +112.2% | -$74.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $2.2B -3.2% | $2.3B +12.1% | $2.0B +2.4% | $2.0B +33.2% | $1.5B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$788.0M -22.7% | -$642.0M -1.9% | -$630.0M -29.1% | -$488.0M -23.9% | -$394.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$86.0M +65.5% | -$249.0M +84.5% | -$1.6B +18.9% | -$2.0B +42.6% | -$3.5B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $513.0M +261.8% | -$317.0M -249.5% | $212.0M +507.7% | -$52.0M -103.9% | $1.4B | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$361.0M +70.1% | -$1.2B +40.3% | -$2.0B +19.7% | -$2.5B -0.9% | -$2.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.4B -538.7% | -$225.0M -130.1% | $747.0M +3.0% | $725.0M -4.7% | $761.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$118.0M +62.2% | -$312.0M -2300.0% | -$13.0M +94.3% | -$228.0M -148.0% | $475.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.6B -189.6% | -$537.0M -173.2% | $734.0M +47.7% | $497.0M -59.8% | $1.2B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $45.0M +176.3% | -$59.0M -636.4% | $11.0M +191.7% | -$12.0M -200.0% | -$4.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $337.0M -29.5% | $478.0M -36.8% | $756.0M +1675.0% | -$48.0M -121.2% | $226.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.4B -13.4% | $1.6B +16.6% | $1.4B -6.3% | $1.5B +36.6% | $1.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nucor Corporation
NYSE:NUE
$55.59B
ArcelorMittal S.A.
NYSE:MT
$48.51B
AngloGold Ashanti Plc
NYSE:AU
$46.17B
Vulcan Materials Company
NYSE:VMC
$39.35B
Martin Marietta Materials, Inc.
NYSE:MLM
$36.66B
Steel Dynamics, Inc.
NASDAQ:STLD
$36.11B
Gold Fields Limited
NYSE:GFI
$34.49B
Kinross Gold Corporation
NYSE:KGC
$31.75B
Teck Resources Limited
NYSE:TECK
$31.03B
Nutrien Ltd.
NYSE:NTR
$30.15B
SEC Filings
Recent regulatory filings
No filings found.
Does AMRZ generate free cash flow?
Amrize Ltd (AMRZ) generated $1.42B of free cash flow in fiscal 2025.
How much operating cash flow does AMRZ produce?
Operating cash flow was $2.21B, before capital expenditures of $788.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.