Thessaloniki Port Authority Societe Anonyme (ATH:OLTH)

ATH:OLTH Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	30.31	28.02	20.25	18.59	19.79	20.09
Depreciation & Amortization	7.7	7.37	7.2	6.62	6.05	5.24
Other Amortization	0.4	0.4	0.44	0.46	0.22	0.17
Asset Writedown & Restructuring Costs	-0.05	-0.02	0.21	-0.21	0.11	0.05
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.04
Other Operating Activities	-0.78	-0.99	-1.71	-0.08	1.12	-2.36
Change in Accounts Receivable	-0.5	-0.04	3.86	-4.62	3.67	-2.42
Change in Inventory	-1.3	-0.69	-1.55	-0.92	-0.25	0.01
Change in Other Net Operating Assets	1.98	2.6	-5.48	3.56	-1.02	4.5
Operating Cash Flow	37.76	36.64	23.22	23.39	29.68	25.25
Operating Cash Flow Growth	24.76%	57.79%	-0.73%	-21.20%	17.54%	18.49%
Capital Expenditures	-8.38	-5.92	-8.6	-16.28	-17.4	-7.43
Sale of Property, Plant & Equipment	0.31	0.42	0.15	0.22	-	-
Sale (Purchase) of Intangibles	-0.35	-0.35	-0.55	-1.26	-	-0.66
Investment in Securities	-10.04	-69.41	-	75.58	-58.07	27.05
Other Investing Activities	2.86	3.51	2.11	0.35	0.48	0.86
Investing Cash Flow	-15.6	-71.75	-6.9	58.61	-74.99	19.82
Long-Term Debt Repaid	-	-0.41	-0.35	-0.69	-0.27	-0.15
Net Debt Issued (Repaid)	-0.45	-0.41	-0.35	-0.69	-0.27	-0.15
Common Dividends Paid	-20.16	-13.1	-14.65	-15.12	-14.31	-11.79
Other Financing Activities	-	-	0.03	-	-	-
Financing Cash Flow	-20.61	-13.51	-14.97	-15.81	-14.58	-11.94
Miscellaneous Cash Flow Adjustments	-	-	-	-	0	0
Net Cash Flow	1.55	-48.62	1.35	66.19	-59.89	33.13
Free Cash Flow	29.38	30.71	14.62	7.1	12.28	17.82
Free Cash Flow Growth	26.58%	110.07%	105.80%	-42.15%	-31.08%	74.65%
Free Cash Flow Margin	27.83%	30.51%	17.03%	8.33%	15.77%	24.84%
Free Cash Flow Per Share	2.92	3.05	1.45	0.70	1.22	1.77
Cash Interest Paid	2.21	2.2	2.22	2.07	2.06	2.03
Cash Income Tax Paid	6.01	6.02	6.17	5.83	4.42	6.58
Levered Free Cash Flow	107.88	27.16	12.17	2.49	10.34	13.54
Unlevered Free Cash Flow	108.96	28.23	13.24	3.56	11.63	14.81
Change in Working Capital	0.19	1.86	-3.17	-1.99	2.4	2.09

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.