Fleury Michon Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	47.74	10.27	2.41	4.02
Depreciation & Amortization	35.73	35.73	44.31	35.88
Loss (Gain) From Sale of Assets	-5.51	-0.99	3.35	0.51
Loss (Gain) on Equity Investments	-4.53	-8.52	-1.36	-3.86
Other Operating Activities	3.2	6.28	-4.64	7.14
Change in Accounts Receivable	9.6	-7.92	-1.76	-5.06
Change in Inventory	5.13	10.07	-15.68	5.26
Change in Accounts Payable	0.94	12.69	3.67	12.67
Change in Other Net Operating Assets	-7.08	15.31	-15	4.81
Operating Cash Flow	50.79	77.69	12.21	64.66
Operating Cash Flow Growth	-34.62%	536.21%	-81.11%	-4.74%
Capital Expenditures	-27.26	-35.39	-25.98	-20.57
Sale of Property, Plant & Equipment	0.81	3.21	0.95	0.99
Cash Acquisitions	-1.39	-0.07	-0.63	-4.12
Investment in Securities	67.37	-0.17	-0.04	-0
Other Investing Activities	-	4	2.95	3.17
Investing Cash Flow	39.54	-28.43	-22.74	-20.53
Long-Term Debt Issued	27.58	90.29	37.6	24.94
Long-Term Debt Repaid	-62.8	-70.71	-56.71	-55.65
Net Debt Issued (Repaid)	-35.22	19.58	-19.12	-30.7
Issuance of Common Stock	0.28	0.27	0.13	0.13
Common Dividends Paid	-5.41	-5.01	-4.98	-4.18
Other Financing Activities	8.57	-7.58	-11.65	-6.02
Financing Cash Flow	-31.78	7.26	-35.61	-40.77
Foreign Exchange Rate Adjustments	0.01	0.04	-0.01	-0.05
Miscellaneous Cash Flow Adjustments	0	-0	-0	0
Net Cash Flow	58.56	56.56	-46.15	3.31
Free Cash Flow	23.53	42.29	-13.76	44.09
Free Cash Flow Growth	-44.36%	-	-	0.06%
Free Cash Flow Margin	2.92%	5.06%	-1.73%	6.25%
Free Cash Flow Per Share	5.64	10.16	-3.30	10.56
Cash Income Tax Paid	-0.4	-0.24	8.04	-0.33
Levered Free Cash Flow	34.13	37.82	-23.68	40.41
Unlevered Free Cash Flow	40.68	43.42	-21.09	42.81
Change in Working Capital	8.58	30.15	-28.77	17.69

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