Linedata Services 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	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	28.12	25.5	26.46	28.29	20.26	Upgrade
Depreciation & Amortization	7.08	14.87	-	13.96	15.62	Upgrade
Other Amortization	6.4	-	-	-	-	Upgrade
Loss (Gain) From Sale of Assets	0.14	-	0.2	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	0.18	-	-	Upgrade
Provision & Write-off of Bad Debts	-	0.57	-	-	-	Upgrade
Other Operating Activities	3.44	6.75	17.26	3.27	4.45	Upgrade
Change in Accounts Receivable	1.3	-	-	-	-	Upgrade
Change in Accounts Payable	0.63	-	-	-	-	Upgrade
Change in Unearned Revenue	1.75	-	-	-	-	Upgrade
Change in Income Taxes	2.73	-1.97	-2.81	4.31	-2.26	Upgrade
Change in Other Net Operating Assets	-2.18	-5.32	7.11	1.43	0.39	Upgrade
Operating Cash Flow	49.4	40.41	48.4	51.27	38.45	Upgrade
Operating Cash Flow Growth	22.24%	-16.51%	-5.59%	33.33%	7.70%	Upgrade
Capital Expenditures	-6.7	-8.63	-11.14	-9.48	-12.17	Upgrade
Cash Acquisitions	-0.34	-0.52	-	-	-0.3	Upgrade
Investment in Securities	-0.02	0.26	-0.13	-0.15	0.28	Upgrade
Other Investing Activities	-	-	-	-5.24	-10.39	Upgrade
Investing Cash Flow	-7.05	-8.89	-11.27	-14.87	-22.58	Upgrade
Long-Term Debt Issued	-	5	48	61.06	25.39	Upgrade
Long-Term Debt Repaid	-20.96	-18.38	-19.69	-75.04	-15.33	Upgrade
Net Debt Issued (Repaid)	-20.96	-13.38	28.31	-13.98	10.06	Upgrade
Repurchase of Common Stock	-1.15	-	-68.68	-4.09	-3.24	Upgrade
Common Dividends Paid	-8.68	-8.68	-9.86	-8.64	-6.24	Upgrade
Other Financing Activities	-4.08	-3.89	-1.32	-2.48	-2.59	Upgrade
Financing Cash Flow	-34.88	-25.95	-51.55	-29.19	-2.01	Upgrade
Foreign Exchange Rate Adjustments	0.49	-0.45	0.95	1.45	-0.85	Upgrade
Net Cash Flow	7.95	5.12	-13.46	8.66	13	Upgrade
Free Cash Flow	42.7	31.78	37.27	41.79	26.28	Upgrade
Free Cash Flow Growth	34.37%	-14.72%	-10.82%	59.00%	6.57%	Upgrade
Free Cash Flow Margin	23.24%	17.34%	21.58%	26.09%	16.32%	Upgrade
Free Cash Flow Per Share	8.63	6.41	6.05	6.53	4.01	Upgrade
Cash Interest Paid	4.08	4.14	1.32	2.48	2.59	Upgrade
Levered Free Cash Flow	34.62	21.11	17.43	36.39	16.55	Upgrade
Unlevered Free Cash Flow	37.25	23.92	18.58	37.72	18.24	Upgrade
Change in Working Capital	4.22	-7.29	4.3	5.74	-1.87	Upgrade

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.