ELI:COR Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 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	67.55	69.7	88.9	98.4	74.76	64.33	Upgrade
Depreciation & Amortization	60.5	57.64	51.82	48.64	40.74	36.55	Upgrade
Asset Writedown & Restructuring Costs	-	-	0.1	-	-	-	Upgrade
Other Operating Activities	72.97	-6.42	-114.52	-54.15	42.14	19.21	Upgrade
Operating Cash Flow	201.02	120.91	26.3	92.88	157.63	120.08	Upgrade
Operating Cash Flow Growth	94.02%	359.81%	-71.69%	-41.08%	31.27%	38.39%	Upgrade
Capital Expenditures	-33.27	-40.4	-92.65	-93.34	-36.02	-36.62	Upgrade
Sale of Property, Plant & Equipment	1.38	1.18	4.54	2.65	0.88	2.87	Upgrade
Cash Acquisitions	-4.38	-4.38	-6.08	-44.77	-	-	Upgrade
Divestitures	18.92	18.92	-	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-0.65	-1.24	-2.41	-3.47	-5.22	-5.89	Upgrade
Sale (Purchase) of Real Estate	-	-	7	4.75	-	-	Upgrade
Investment in Securities	-2.86	-	1.84	0.14	-15.47	0.24	Upgrade
Other Investing Activities	4.3	2.81	3.92	2.4	2.13	1.02	Upgrade
Investing Cash Flow	-16.57	-23.11	-83.84	-131.64	-53.71	-38.38	Upgrade
Long-Term Debt Issued	-	109.65	129.24	71.73	22.45	66.62	Upgrade
Long-Term Debt Repaid	-	-115.29	-67.92	-23.88	-44.28	-70.88	Upgrade
Net Debt Issued (Repaid)	-115.25	-5.64	61.32	47.85	-21.83	-4.26	Upgrade
Common Dividends Paid	-54.53	-38.57	-38.57	-38.57	-35.91	-24.61	Upgrade
Other Financing Activities	-12.63	-12.83	-13.4	-2.21	-3.48	-4.21	Upgrade
Financing Cash Flow	-182.41	-57.04	9.35	7.07	-61.22	-33.08	Upgrade
Foreign Exchange Rate Adjustments	-0.37	0.07	-0.02	-0.03	0.04	-0.33	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0	-	Upgrade
Net Cash Flow	1.67	40.83	-48.21	-31.72	42.75	48.3	Upgrade
Free Cash Flow	167.75	80.52	-66.36	-0.46	121.61	83.46	Upgrade
Free Cash Flow Growth	285.81%	-	-	-	45.72%	147.50%	Upgrade
Free Cash Flow Margin	18.86%	8.57%	-6.73%	-0.04%	14.52%	11.28%	Upgrade
Free Cash Flow Per Share	1.26	0.60	-0.50	-0.00	0.91	0.63	Upgrade
Cash Interest Paid	7.98	12.41	8.45	2.49	1.59	2.1	Upgrade
Cash Income Tax Paid	17.57	30.12	27.14	13.15	18.55	4.9	Upgrade
Levered Free Cash Flow	179.88	86.8	-82.9	-52.03	94.51	71.66	Upgrade
Unlevered Free Cash Flow	184.75	94.64	-77.27	-50.02	95.49	73.05	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.