Moncler 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	626.7	639.6	611.93	606.7	393.53
Depreciation & Amortization	119.7	279.7	269.61	247.4	233.21
Other Amortization	-	27.15	22.09	17.51	13.31
Stock-Based Compensation	-	46.95	39.97	37.02	28.43
Other Operating Activities	286.7	39.83	5.13	-174.26	38.61
Change in Accounts Receivable	-	-3.68	-47.93	-88.12	24.66
Change in Inventory	-	-13.8	-72.86	-120.23	-20.56
Change in Accounts Payable	-	-1.17	67.28	163.31	105.78
Change in Other Net Operating Assets	-42.4	-25.07	19.65	-26.75	48.34
Operating Cash Flow	990.7	989.51	914.87	662.58	865.31
Operating Cash Flow Growth	0.12%	8.16%	38.08%	-23.43%	112.90%
Capital Expenditures	-215.6	-195.2	-176.42	-169.85	-131.83
Sale of Property, Plant & Equipment	-	8.52	2.36	2.75	7.15
Cash Acquisitions	-	-	-	-	-496.73
Investment in Securities	-	-80.75	-68.61	-	-
Investing Cash Flow	-215.6	-267.43	-242.67	-167.1	-621.41
Short-Term Debt Repaid	-	-11.93	-15.58	-2.57	-44.84
Long-Term Debt Repaid	-	-212.23	-208.99	-182.31	-178.94
Total Debt Repaid	-	-224.16	-224.58	-184.87	-223.78
Net Debt Issued (Repaid)	-	-224.16	-224.58	-184.87	-223.78
Issuance of Common Stock	-	-	-	2.93	-
Repurchase of Common Stock	-26.4	-	-	-48.35	-0.72
Common Dividends Paid	-353.2	-311.01	-303.44	-160.96	-120.68
Other Financing Activities	-246.1	-	-	-	-
Financing Cash Flow	-625.7	-535.17	-528.02	-391.25	-345.18
Foreign Exchange Rate Adjustments	-	2.27	-27.63	-24.69	-19.49
Miscellaneous Cash Flow Adjustments	-0.2	-	-	-	-
Net Cash Flow	149.2	189.17	116.55	79.54	-120.77
Free Cash Flow	775.1	794.31	738.44	492.72	733.49
Free Cash Flow Growth	-2.42%	7.57%	49.87%	-32.82%	133.68%
Free Cash Flow Margin	24.75%	25.55%	24.75%	18.93%	35.85%
Free Cash Flow Per Share	-	2.93	2.73	1.82	2.74
Cash Interest Paid	-	-	-	-	0.36
Cash Income Tax Paid	-	263.24	285.11	342.13	146.72
Levered Free Cash Flow	-	601.5	580.57	556.56	583.24
Unlevered Free Cash Flow	-	622.62	600.77	572.98	597.83
Change in Working Capital	-42.4	-43.72	-33.86	-71.79	158.22

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