M+S Hydraulic AD Cash Flow Statement

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

Millions BGN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
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	2018 - 2014
Net Income	18.9	35.67	34.85	19.38	15.55	13.16	Upgrade
Depreciation & Amortization	11.23	10.9	9.91	9.7	8.46	7.88	Upgrade
Other Operating Activities	4.26	1.27	-10.18	-8.75	1.4	2.03	Upgrade
Operating Cash Flow	34.38	47.84	34.58	20.32	25.4	23.07	Upgrade
Operating Cash Flow Growth	-28.49%	38.36%	70.12%	-19.99%	10.14%	-1.35%	Upgrade
Capital Expenditures	-13.27	-14.85	-16.38	-7.67	-10.16	-12.28	Upgrade
Sale of Property, Plant & Equipment	0.01	0.02	0.05	0.09	0.01	-	Upgrade
Investment in Securities	-15.45	-15.45	-	-	-	-	Upgrade
Other Investing Activities	9.88	-	-	-	-0.11	-	Upgrade
Investing Cash Flow	-18.82	-30.27	-16.33	-7.58	-10.26	-12.28	Upgrade
Long-Term Debt Repaid	-	-2.61	-0.05	-0.07	-0.08	-0.05	Upgrade
Net Debt Issued (Repaid)	-5.2	-2.61	-0.05	-0.07	-0.08	-0.05	Upgrade
Common Dividends Paid	-18.8	-16.3	-13.68	-11.4	-10.2	-11.8	Upgrade
Other Financing Activities	2.42	-	-	-	-0	1.7	Upgrade
Financing Cash Flow	-21.58	-18.91	-13.73	-11.46	-10.28	-10.16	Upgrade
Net Cash Flow	-6.02	-1.34	4.52	1.28	4.87	0.63	Upgrade
Free Cash Flow	21.12	32.99	18.19	12.65	15.25	10.79	Upgrade
Free Cash Flow Growth	-40.69%	81.35%	43.81%	-17.02%	41.35%	34.54%	Upgrade
Free Cash Flow Margin	11.46%	13.78%	8.23%	8.26%	14.57%	9.65%	Upgrade
Free Cash Flow Per Share	0.56	0.85	0.46	0.32	0.38	0.27	Upgrade
Cash Interest Paid	-	-	-	-	0	0.01	Upgrade
Cash Income Tax Paid	6.28	8.63	7.08	3.05	1.57	1.58	Upgrade
Levered Free Cash Flow	17.29	14.43	8.74	7.57	11.02	6.79	Upgrade
Unlevered Free Cash Flow	17.34	14.53	8.76	7.57	11.02	6.8	Upgrade
Change in Net Working Capital	-4.34	8.21	9.67	8.03	-1.62	-1.91	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.