Chimimport AD Cash Flow Statement

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

Millions BGN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	112.48	99.8	59.11	37.25	35.29	32	Upgrade
Depreciation & Amortization	108.81	93.25	88.97	109.32	121.65	111.05	Upgrade
Other Amortization	0.88	0.88	0.78	-	1.26	-	Upgrade
Other Operating Activities	242.75	443.7	229.37	82.52	321.35	244.24	Upgrade
Operating Cash Flow	464.92	637.64	378.24	229.08	479.55	387.3	Upgrade
Operating Cash Flow Growth	-48.99%	68.58%	65.11%	-52.23%	23.82%	62.13%	Upgrade
Capital Expenditures	-38.17	-18.23	-16.83	-77.79	-22.3	-9.24	Upgrade
Sale of Property, Plant & Equipment	0.79	1.1	4.45	60.88	1.08	2.08	Upgrade
Cash Acquisitions	-	-	-	-	-0.1	-	Upgrade
Divestitures	-	-	-	2.2	-	-	Upgrade
Sale (Purchase) of Intangibles	0.03	-0.51	-0.83	-0.5	-5.17	-0.85	Upgrade
Sale (Purchase) of Real Estate	-0.17	-0.78	0.88	-8.73	-5.67	-22.02	Upgrade
Investment in Securities	-72.17	-597.3	-217.74	-387.26	-360.24	-266.77	Upgrade
Other Investing Activities	72.61	76.43	62.87	65.42	54.59	43.49	Upgrade
Investing Cash Flow	-44.48	-545.3	-177.76	-352.85	-328.54	-268.73	Upgrade
Long-Term Debt Issued	-	2.45	1.08	7.34	55.69	22.85	Upgrade
Long-Term Debt Repaid	-	-83.98	-92.41	-82.04	-46.23	-43.09	Upgrade
Net Debt Issued (Repaid)	-79.8	-81.53	-91.33	-74.7	9.47	-20.24	Upgrade
Repurchase of Common Stock	-	-	-	-	-0.13	-0.74	Upgrade
Other Financing Activities	-5.06	-6.17	-25.18	-6.62	-5.67	-9.23	Upgrade
Financing Cash Flow	-84.86	-87.7	-116.51	-81.31	3.67	-30.21	Upgrade
Foreign Exchange Rate Adjustments	-2.78	1.16	-0.76	4.74	4.62	-2.76	Upgrade
Net Cash Flow	332.81	5.8	83.21	-200.34	159.29	85.6	Upgrade
Free Cash Flow	426.76	619.41	361.41	151.29	457.25	378.06	Upgrade
Free Cash Flow Growth	-52.38%	71.39%	138.88%	-66.91%	20.95%	63.00%	Upgrade
Free Cash Flow Margin	43.51%	68.18%	42.78%	18.58%	55.87%	41.57%	Upgrade
Free Cash Flow Per Share	1.88	2.73	1.60	0.67	2.02	1.67	Upgrade
Cash Interest Paid	6.03	4.5	4.92	5.25	4.81	8.12	Upgrade
Cash Income Tax Paid	2.4	2.37	2.66	2.69	1.01	2.08	Upgrade
Levered Free Cash Flow	-289.52	-143.61	64.91	21.75	-407.4	6.28	Upgrade
Unlevered Free Cash Flow	-262.61	-117.64	85.94	46.84	-383.68	29.56	Upgrade

Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.