Industrie De Nora Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	82.34	83.38	230.05	89.56	66.7
Depreciation & Amortization	35.6	32.02	27.42	25.55	24.69
Other Amortization	-	2.28	3.2	2.57	1.55
Loss (Gain) From Sale of Assets	0.03	-5.25	0.64	0.33	1.8
Asset Writedown & Restructuring Costs	-0.29	0.94	8.92	8.99	2.95
Loss (Gain) From Sale of Investments	-	-	-133.22	-	-
Loss (Gain) on Equity Investments	1.89	-4.58	-5.44	1.2	-8.83
Stock-Based Compensation	1.19	1.04	0.26	19.46	-
Other Operating Activities	7.44	1.17	10.54	-8.36	5.72
Change in Accounts Receivable	9.58	-33.15	-38.56	15.61	-42.99
Change in Inventory	23.23	5.28	28.77	-60.41	-105.24
Change in Accounts Payable	3.5	9.16	29.64	19.51	11.9
Change in Other Net Operating Assets	-46.99	18.45	-21.97	-1.04	26.24
Operating Cash Flow	117.51	110.72	140.25	112.98	-15.52
Operating Cash Flow Growth	6.13%	-21.05%	24.14%	-	-
Capital Expenditures	-66.11	-59.19	-81	-38.12	-23.91
Sale of Property, Plant & Equipment	1.69	6.59	1.13	0.38	0.77
Cash Acquisitions	-	-	-2.05	-	-6.35
Sale (Purchase) of Intangibles	-7.18	-4.68	-7.5	-8.03	-7.08
Investment in Securities	-7.09	2.65	171.02	-159.31	3.78
Investing Cash Flow	-78.69	-54.62	81.6	-205.07	-32.79
Long-Term Debt Issued	1.19	19.76	-	276.41	107.8
Long-Term Debt Repaid	-120.21	-10.31	-153.49	-259.77	-22.35
Net Debt Issued (Repaid)	-119.02	9.45	-153.49	16.64	85.46
Issuance of Common Stock	3.41	-	-	196.71	18.09
Repurchase of Common Stock	-	-26.02	-17.04	-	-
Common Dividends Paid	-20.67	-24.44	-24.2	-20	-60
Other Financing Activities	-	1.65	1.25	-0.03	-0.03
Financing Cash Flow	-136.28	-39.36	-193.49	193.32	43.52
Foreign Exchange Rate Adjustments	-9.33	0.63	-4.01	-0.94	2.98
Net Cash Flow	-106.79	17.37	24.36	100.29	-1.82
Free Cash Flow	51.4	51.53	59.25	74.86	-39.43
Free Cash Flow Growth	-0.26%	-13.02%	-20.85%	-	-
Free Cash Flow Margin	5.87%	5.92%	6.82%	8.73%	-6.37%
Free Cash Flow Per Share	0.26	0.26	0.29	0.39	-0.22
Cash Interest Paid	19.22	19.85	17.86	24.89	11.91
Cash Income Tax Paid	38.25	32.16	28.8	36.75	17.55
Levered Free Cash Flow	9.49	33.31	190.73	-84.78	-60.97
Unlevered Free Cash Flow	14.67	37.31	196.18	-80.77	-58.06
Change in Working Capital	-10.69	-0.27	-2.13	-26.33	-110.08

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.