Auto Nejma Maroc Cash Flow Statement

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

Millions MAD. 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	270.93	205.38	157.77	193.39	145.65	102.66	Upgrade
Depreciation & Amortization	33.39	29.87	24.1	25.46	316.48	-	Upgrade
Other Amortization	-	-	-	-	295.05	-	Upgrade
Loss (Gain) From Sale of Assets	-1.95	-1.63	-	-	-0.98	-0.38	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	3	4.55	Upgrade
Provision & Write-off of Bad Debts	-	-	-	-	-1.33	-17.6	Upgrade
Other Operating Activities	0	0	0	-	-583.6	28.97	Upgrade
Change in Other Net Operating Assets	-335.88	77.79	-271.96	-112.06	-	-	Upgrade
Operating Cash Flow	-32.27	311.77	-24.06	108.06	174.27	118.2	Upgrade
Operating Cash Flow Growth	-	-	-	-38.00%	47.43%	-54.64%	Upgrade
Capital Expenditures	-104.34	-100.73	-250.48	-13.8	-15.81	-5.81	Upgrade
Sale of Property, Plant & Equipment	1.95	1.63	-	-	1.85	0.75	Upgrade
Cash Acquisitions	-	-	7.39	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-2.14	-1.41	-4.84	-0.75	-3.19	-1.82	Upgrade
Other Investing Activities	0	-	-	0	-	-0.06	Upgrade
Investing Cash Flow	-105.29	-100.51	-247.94	-14.54	-17.15	-6.95	Upgrade
Long-Term Debt Issued	-	-	121.29	-	-	-	Upgrade
Long-Term Debt Repaid	-	-58.62	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	497.46	-58.62	121.29	-	-	-	Upgrade
Common Dividends Paid	-122.79	-96.19	-127.91	-88	-61.4	-96.19	Upgrade
Other Financing Activities	0	-	-	-	-	-	Upgrade
Financing Cash Flow	374.66	-154.81	-6.62	-88	-61.4	-96.19	Upgrade
Miscellaneous Cash Flow Adjustments	-0.02	0.01	-	-	-82.17	78.5	Upgrade
Net Cash Flow	237.09	56.46	-278.61	5.51	13.56	93.56	Upgrade
Free Cash Flow	-136.61	211.05	-274.54	94.26	158.46	112.39	Upgrade
Free Cash Flow Growth	-	-	-	-40.52%	40.99%	-54.15%	Upgrade
Free Cash Flow Margin	-4.00%	7.27%	-12.07%	4.49%	6.83%	5.07%	Upgrade
Free Cash Flow Per Share	-133.50	205.79	-272.60	89.14	154.86	109.83	Upgrade
Levered Free Cash Flow	249.37	301.42	-609.32	-60.04	1,042	183.31	Upgrade
Unlevered Free Cash Flow	264.8	317.47	-606.83	-51.98	1,058	189.18	Upgrade
Change in Working Capital	-334.64	78.14	-205.93	-110.8	-	-	Upgrade

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