NB Aurora S.A. SICAF-RAIF Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2017 - 2018
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2017 - 2018
Net Income	42.93	48.21	22.17	34.74	1.42	1.01	Upgrade
Loss (Gain) From Sale of Investments	-43.07	-51.65	-23.85	-38.18	-5.53	-4.77	Upgrade
Other Operating Activities	-4.41	-1.02	-2.98	-1.12	-	-	Upgrade
Change in Accounts Receivable	-0.04	0.07	-0.13	-	-	-	Upgrade
Change in Accounts Payable	-0.18	-0.06	0.18	0.13	-	-	Upgrade
Change in Other Net Operating Assets	0.25	-0	0.19	-1.29	0.63	-1.66	Upgrade
Operating Cash Flow	-4.52	-4.45	-4.41	-5.72	-3.49	-5.41	Upgrade
Investment in Securities	28.55	-18.29	-11.87	-72.48	-38.57	10.9	Upgrade
Other Investing Activities	4.03	0.04	2.9	1.12	-	-	Upgrade
Investing Cash Flow	29.04	-18.25	-8.96	-71.36	-38.57	10.9	Upgrade
Issuance of Common Stock	-	-	-	-	93.53	-	Upgrade
Common Dividends Paid	-32.64	-	-	-	-18.96	-18.91	Upgrade
Other Financing Activities	-	-	-	-	-2.78	-	Upgrade
Financing Cash Flow	-32.64	-	-	-	71.8	-18.91	Upgrade
Foreign Exchange Rate Adjustments	0	-0	-0	-0	-	-	Upgrade
Net Cash Flow	-8.11	-22.7	-13.37	-77.08	29.74	-13.42	Upgrade
Levered Free Cash Flow	23.31	30.14	14.1	20.56	1.51	-1.02	Upgrade
Unlevered Free Cash Flow	23.31	30.14	14.1	20.56	1.51	-1.01	Upgrade
Change in Net Working Capital	3.52	-0.01	-0.24	1.16	-0.63	1.66	Upgrade

Updated Sep 10, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.