ID Logistics Group Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	64.43	53.92	53.87	48.69	34.14
Depreciation & Amortization	418.91	366.48	317.38	269.5	195.38
Other Adjustments	9.19	0.89	-10.44	5.27	1.84
Changes in Other Operating Activities	-64.74	-6.16	14.77	-9.31	21.93
Operating Cash Flow	497.16	481.69	429.77	343.33	265.43
Operating Cash Flow Growth	3.21%	12.08%	25.17%	29.35%	25.18%
Capital Expenditures	-165.81	-96.89	-74.93	-67.54	-83.53
Sale of Property, Plant & Equipment	1.79	5.55	2.01	7.55	1.28
Cash Acquisitions	-	-	-26.35	-249.76	-67.72
Investing Cash Flow	-164.02	-91.33	-99.26	-309.76	-149.96
Long-Term Debt Issued	194.08	397.92	298.48	426.16	110.13
Long-Term Debt Repaid	-507.21	-808.09	-538.38	-411.93	-206.19
Net Long-Term Debt Issued (Repaid)	-313.13	-410.17	-239.9	14.23	-96.05
Issuance of Common Stock	-21.15	132.55	-	-	-
Repurchase of Common Stock	-	-6.68	-5.37	-3.49	-0.24
Net Common Stock Issued (Repurchased)	-21.15	125.87	-5.37	-3.49	-0.24
Other Financing Activities	-23.15	34.67	26.1	13.14	5.86
Financing Cash Flow	-357.43	-316.18	-273.36	-5.29	-102.57
Foreign Exchange Rate Adjustments	-6.66	-1.67	1.02	-1.45	0.02
Net Cash Flow	-30.95	72.5	58.17	26.84	12.92
Free Cash Flow	331.35	384.81	354.84	275.79	181.9
Free Cash Flow Growth	-13.89%	8.45%	28.66%	51.62%	19.11%
FCF Margin	8.87%	11.76%	12.92%	11.11%	9.67%
Free Cash Flow Per Share	47.66	57.22	55.89	45.72	30.20
Levered Free Cash Flow	-61.51	-93.91	69.47	245.11	70.86
Unlevered Free Cash Flow	301.29	364.61	350.75	261.57	176.46