Hannibal Lease Cash Flow Statement

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

Millions TND. 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	10.17	12.64	13.07	7.98	5.91	-3.18	Upgrade
Depreciation & Amortization	6.86	6.89	5.86	8.04	5.82	4.74	Upgrade
Other Amortization	3.33	3.29	3.25	0.26	0.04	0.06	Upgrade
Other Operating Activities	-56.61	-44.74	-44.42	24.77	64.62	38.61	Upgrade
Operating Cash Flow	-36.25	-21.92	-22.24	41.05	76.38	40.23	Upgrade
Operating Cash Flow Growth	-	-	-	-46.26%	89.85%	-74.76%	Upgrade
Capital Expenditures	-8.12	-8.11	-8.52	-12.01	-11.15	-8.95	Upgrade
Sale of Property, Plant & Equipment	5.27	5.52	6.32	5.06	2.98	2.82	Upgrade
Investment in Securities	-8.36	-3	-2.31	-	-	-	Upgrade
Other Investing Activities	-	-	-	-	-	0	Upgrade
Investing Cash Flow	-11.22	-5.59	-4.5	-6.96	-8.17	-6.13	Upgrade
Long-Term Debt Issued	-	334.57	340.05	284.72	296.87	825.03	Upgrade
Long-Term Debt Repaid	-	-295.19	-314.4	-315.41	-366.41	-839.95	Upgrade
Net Debt Issued (Repaid)	39.48	39.38	25.64	-30.69	-69.54	-14.92	Upgrade
Issuance of Common Stock	-	0.41	-	-	-	-	Upgrade
Repurchase of Common Stock	-	-	-	-	-0	-0.05	Upgrade
Common Dividends Paid	-5.14	-4.55	-3.43	-2.33	-0.07	-0.12	Upgrade
Financing Cash Flow	34.34	35.24	22.21	-33.02	-69.61	-15.09	Upgrade
Net Cash Flow	-13.13	7.74	-4.53	1.07	-1.39	19.01	Upgrade
Free Cash Flow	-44.37	-30.02	-30.76	29.04	65.23	31.28	Upgrade
Free Cash Flow Growth	-	-	-	-55.49%	108.53%	-78.46%	Upgrade
Free Cash Flow Margin	-81.62%	-52.48%	-57.08%	67.40%	227.06%	194.29%	Upgrade
Free Cash Flow Per Share	-4.03	-2.74	-2.81	2.66	5.97	2.86	Upgrade
Cash Interest Paid	53.89	49.16	43.33	40.23	40.39	53.65	Upgrade
Cash Income Tax Paid	21.36	22.8	15.42	17.99	24.74	26.22	Upgrade

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