Sirius Media Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	-0.88	-1	-1.55	-1.83
Depreciation & Amortization	0.86	0.41	0.49	0.66
Loss (Gain) From Sale of Assets	-	0.05	-	-
Other Operating Activities	0.13	0.05	0.13	0.58
Change in Other Net Operating Assets	-2.46	0.85	1.14	0.9
Operating Cash Flow	-2.35	0.36	0.21	0.31
Operating Cash Flow Growth	-	69.67%	-32.59%	-
Capital Expenditures	-0.32	-0.4	-0.76	-0.7
Sale of Property, Plant & Equipment	-	0.06	0.03	0
Cash Acquisitions	-	-0.06	-	-
Other Investing Activities	-	-	-	0
Investing Cash Flow	-0.32	-0.4	-0.73	-0.69
Long-Term Debt Issued	0.94	0.5	0.13	0.5
Long-Term Debt Repaid	-0.23	-0.15	-0.14	-0.03
Net Debt Issued (Repaid)	0.72	0.35	-0.01	0.47
Issuance of Common Stock	2.21	-	0.74	-
Other Financing Activities	-	-0.13	-	-0.1
Financing Cash Flow	2.93	0.22	0.73	0.38
Miscellaneous Cash Flow Adjustments	-	-	-	0
Net Cash Flow	0.26	0.18	0.21	-0.01
Free Cash Flow	-2.67	-0.04	-0.54	-0.38
Free Cash Flow Margin	-17.87%	-0.30%	-3.56%	-2.25%
Free Cash Flow Per Share	-0.14	-0.00	-0.04	-0.04
Levered Free Cash Flow	-1.64	0.59	-0.06	-0.22
Unlevered Free Cash Flow	-1.51	0.71	0.05	-0.11
Change in Working Capital	-2.46	0.85	1.14	0.9

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