Grupo Média Capital, SGPS, S.A. (ELI:MCP)

Grupo Média Capital, SGPS Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.26	0.32	36.69	-4.08	-11.1
Depreciation & Amortization	6.92	6.85	7.07	8.86	8.75
Other Amortization	0.42	0.5	0.47	0.96	0.91
Other Operating Activities	-3.89	2.17	-35.06	3.14	18.48
Operating Cash Flow	12.7	9.84	9.17	8.89	17.04
Operating Cash Flow Growth	29.14%	7.33%	3.07%	-47.81%	31.86%
Capital Expenditures	-4.57	-4.79	-4.91	-2.8	-2.69
Sale of Property, Plant & Equipment	0.11	0.05	0.03	0.02	0
Sale (Purchase) of Intangibles	-0.28	-0.57	-0.29	-0.37	-0.47
Investment in Securities	-	-	67.29	-	-
Other Investing Activities	0.02	0.04	0	-	0.21
Investing Cash Flow	-4.72	-5.27	62.11	-3.16	-2.94
Long-Term Debt Issued	269.95	30.95	144.03	146.6	14.9
Long-Term Debt Repaid	-273.53	-29.53	-199.42	-169.24	-7.31
Net Debt Issued (Repaid)	-3.58	1.42	-55.39	-22.64	7.6
Common Dividends Paid	-10.56	-	-9.97	-	-
Other Financing Activities	-3.28	-1.3	-1.56	-3.87	-1.02
Financing Cash Flow	-17.43	0.12	-66.92	-26.51	6.58
Foreign Exchange Rate Adjustments	-	-	0	0	-0
Miscellaneous Cash Flow Adjustments	-	-	-	-0.05	-
Net Cash Flow	-9.44	4.69	4.36	-20.82	20.67
Free Cash Flow	8.13	5.05	4.26	6.09	14.35
Free Cash Flow Growth	60.97%	18.62%	-30.04%	-57.58%	73.42%
Free Cash Flow Margin	5.77%	4.08%	3.42%	4.34%	11.74%
Free Cash Flow Per Share	0.10	0.06	0.05	0.07	0.17
Cash Interest Paid	3.16	1.04	0.91	2.32	0.83
Cash Income Tax Paid	0.69	0.77	1.23	0.51	0.65
Levered Free Cash Flow	-4.61	6.93	20.18	-16.46	16.92
Unlevered Free Cash Flow	-3.1	8.21	21.85	-14.86	17.99
Change in Net Working Capital	8.83	-4.98	-22.17	15.86	-20.37

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