Arab Tunisian Lease Cash Flow Statement

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

Millions TND. 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	26.45	22.11	19.98	16.27	11.13
Depreciation & Amortization	8.16	1.54	0.54	0.46	0.51
Other Amortization	-	0.59	0.08	0.08	0.11
Other Operating Activities	-28.63	-6.84	-67.87	69.03	-47.18
Operating Cash Flow	5.98	17.4	-47.27	85.84	-35.42
Operating Cash Flow Growth	-65.64%	-	-	-	-
Capital Expenditures	-8.27	-8.85	-2.49	-7.13	-2.99
Sale of Property, Plant & Equipment	0.38	0.31	0.51	0.31	0.14
Investment in Securities	4.61	-6.99	-4	0.01	-2.48
Other Investing Activities	0.35	0.29	0.3	0.37	0.48
Investing Cash Flow	-2.92	-15.24	-5.68	-6.44	-4.82
Short-Term Debt Issued	-	-	-	25	-
Long-Term Debt Issued	287.84	248.31	264.42	47.73	159.19
Total Debt Issued	287.84	248.31	264.42	72.73	159.19
Short-Term Debt Repaid	-	-	-	-	-21.62
Long-Term Debt Repaid	-280.93	-236.39	-209.89	-137.49	-110.31
Total Debt Repaid	-280.93	-236.39	-209.89	-137.49	-131.94
Net Debt Issued (Repaid)	6.91	11.92	54.53	-64.76	27.25
Common Dividends Paid	-11.37	-9.75	-8.77	-6.5	-2.44
Financing Cash Flow	-4.46	2.17	45.76	-71.26	24.81
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	-1.41	4.34	-7.19	8.14	-15.44
Free Cash Flow	-2.29	8.55	-49.76	78.72	-38.42
Free Cash Flow Margin	-2.13%	8.74%	-55.98%	100.20%	-51.22%
Free Cash Flow Per Share	-0.07	0.26	-1.53	2.42	-1.18
Cash Interest Paid	42.03	41.02	35.98	33.31	36.48
Cash Income Tax Paid	18.73	13.12	11.63	4.61	6.58
Levered Free Cash Flow	-18.4	-29.83	-18.16	24.87	37.29
Unlevered Free Cash Flow	7.9	-5.69	3.29	42.9	57.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.