Umicore S.A. logo

Umicore S.A.

UMICY | OTC
Chart Builder DCF Calculator
$4.99
+$0.10 (+2.04%)
Nov 2, 2026, 2:42 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q4 2025
Dec 31, 2025
Q2 2025
Jun 30, 2025
Q4 2024
Dec 31, 2024
Q2 2024
Jun 30, 2024
Q4 2023
Dec 31, 2023
Q2 2023
Jun 30, 2023
Q4 2022
Dec 31, 2022
Q2 2022
Jun 30, 2022
Q4 2021
Dec 31, 2021
Q2 2021
Jun 30, 2021
Net Income
239.8M 321.15M 68.35M -7.88M -1.47B 161.88M 223.2M 260.78M 309.1M 218.86M 400.1M
Depreciation & Amortization
135.1M 136.41M 65.65M 133.19M 152M 153.13M 145.4M 146.21M 139.7M 143.03M 136.5M
Stock-Based Compensation
n/a n/a 2.75M -324K 7.2M 2.52M 11.6M 11.82M n/a 14.26M n/a
Other Working Capital
-132.1M -100.8M -98.75M -986.28M 268.6M -117.82M -26.1M -4.14M -152M 9.37M 30.2M
Other Non-Cash Items
60.9M 178.7M -95.6M 606.61M 1.44B 427.83M 193.7M 362.5M 371M 251.92M 457.2M
Deferred Income Tax
n/a 142.64M n/a n/a n/a -67.31M -302.4M -107.39M n/a -22.83M n/a
Change in Working Capital
-132.1M -100.8M -98.75M -254.95M 268.6M 372.58M -26.1M -190.17M -152M 160.24M 30.2M
Operating Cash Flow
303.7M 678.1M -57.6M 476.65M 392.1M 741.85M 245.4M 179.52M 388.4M 465.17M 751M
Capital Expenditures
-119.8M -187.3M -49.25M -273.61M -252.5M -535.64M -349.1M -290.19M -201.1M -236.63M -179.8M
Cash Acquisitions
-10.2M -14.8M -3.85M -14.87M -3.3M 15.07M 3.7M 3.24M 9.1M -51.16M 700K
Purchase of Investments
-175M n/a n/a n/a n/a 51K -83.5M n/a n/a -14K -5M
Sales Maturities Of Investments
n/a 10.2M n/a n/a n/a 9.1M 200K n/a n/a n/a n/a
Other Investing Acitivies
-300K n/a -299.3M -98.77M -132.6M -173K 900K -1.22M -600K -47K 500K
Investing Cash Flow
-323M -212.9M -352.4M -387.25M -388.4M -520.9M -427.8M -288.17M -192.6M -287.85M -183.6M
Debt Repayment
424.4M 23.3M -532.7M 696.21M -28.6M 3.44M 395.1M -66.9M 271.6M -114.32M -217.4M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a -9.9M 1.82M -45M 17.04M -39.2M
Dividend Paid
-120.3M -34K -30.05M -60.08M -132.3M -60.1M -132.2M -63.75M -128.3M -60.74M -119.8M
Other Financial Acitivies
-10.4M -11.67M -41.05M -34.28M -27.5M -13.13M -10.7M -10.42M -3.5M 1.4M -9.9M
Financial Cash Flow
293.7M 11.6M -603.8M 601.85M -188.4M -69.72M 254.4M -141.08M 94.8M -173.66M -386.3M
Net Cash Flow
240.23M 450.2M -903.92M 680.32M -170.2M 142.39M 133.23M -237.73M 283.16M 5.54M 178.59M
Free Cash Flow
183.9M 490.8M -52.65M 203.04M 139.6M 206.21M -103.7M -110.67M 187.3M 228.54M 571.2M
Adj. Free Cash Flow
183.9M 490.8M -55.4M 203.37M 132.4M 203.7M -115.3M -122.5M 187.3M 214.29M 571.2M
Maintenance CapEx
-119.8M n/a -49.25M -273.61M -252.5M -535.64M -349.1M -266.86M -78.1M -168.57M n/a
Growth CapEx
n/a -187.3M n/a n/a n/a n/a n/a -23.33M -123M -68.06M -179.8M
Owner Earnings
183.9M 678.1M -52.65M 203.04M 139.6M 206.21M -103.7M -87.35M 310.3M 296.6M 751M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.