Elior Group SA (EPA:ELIOR)

Elior Group Cash Flow Statement

Financials in millions EUR. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	1	-41	-93	-427	-100	-483
Depreciation & Amortization	179	185	170	201	189	195
Other Amortization	10	7	-	-	-	-
Loss (Gain) on Equity Investments	-	-	-	-	1	-
Other Operating Activities	16	41	12	230	-59	347
Change in Other Net Operating Assets	145	107	-66	-37	16	-9
Operating Cash Flow	350	298	22	-36	40	-5
Operating Cash Flow Growth	204.35%	1254.55%	-	-	-	-
Capital Expenditures	-122	-104	-83	-68	-69	-98
Sale of Property, Plant & Equipment	6	6	6	4	7	9
Cash Acquisitions	-28	-20	20	-	-3	-10
Investment in Securities	9	-5	-3	1	-2	-3
Other Investing Activities	-1	-2	-	-	-	3
Investing Cash Flow	-136	-125	-60	-63	-67	-99
Long-Term Debt Issued	-	164	87	152	868	936
Long-Term Debt Repaid	-	-208	-102	-69	-811	-795
Net Debt Issued (Repaid)	-91	-44	-15	83	57	141
Repurchase of Common Stock	-1	-	-	-	-	-21
Common Dividends Paid	-	-	-	-	-	-50
Financing Cash Flow	-92	-44	-15	83	57	70
Foreign Exchange Rate Adjustments	-6	5	-8	12	-7	-2
Net Cash Flow	116	134	-61	-4	23	-36
Free Cash Flow	228	194	-61	-104	-29	-103
Free Cash Flow Growth	760.38%	-	-	-	-	-
Free Cash Flow Margin	3.71%	3.21%	-1.17%	-2.34%	-0.79%	-2.60%
Free Cash Flow Per Share	0.90	0.76	-0.29	-0.60	-0.17	-0.59
Cash Interest Paid	101	99	73	49	28	24
Cash Income Tax Paid	20	18	9	14	6	11
Levered Free Cash Flow	282.5	273.13	30.38	-1	8.13	74
Unlevered Free Cash Flow	349.38	340	80.38	30.25	35.63	95.25
Change in Working Capital	145	107	-66	-37	16	-9

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.