Métropole Télévision 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	123.4	172.8	234.1	161.5	280.9
Depreciation & Amortization	30.9	26.7	32.3	34.3	29.9
Other Amortization	58.6	59.1	70	64.4	59.9
Loss (Gain) From Sale of Assets	-	0.1	-24.4	5	-0.5
Asset Writedown & Restructuring Costs	40.3	4.3	11.8	6.5	9.4
Loss (Gain) From Sale of Investments	-	-	-	-	-55.2
Other Operating Activities	-18.7	8.9	5.1	59.9	57.6
Change in Accounts Receivable	-43.4	-69.7	-6.2	26.9	28.7
Change in Inventory	-24	-7.3	5.1	46	-13.3
Change in Other Net Operating Assets	-28.1	4.1	-21.1	-108.3	58
Operating Cash Flow	139	199	306.7	296.2	455.4
Operating Cash Flow Growth	-30.15%	-35.12%	3.55%	-34.96%	84.67%
Capital Expenditures	-13	-11.6	-6	-6.7	-10.1
Sale of Property, Plant & Equipment	0.2	0.2	0.2	0.2	1.3
Cash Acquisitions	-0.5	-13.5	-0.2	-3.8	18
Divestitures	-	-	22.3	-1.2	13.2
Sale (Purchase) of Intangibles	-61.2	-56.1	-78.5	-69.5	-91.6
Investment in Securities	-	-0.7	-2.3	-0.9	-5.1
Other Investing Activities	0.5	0.3	0.2	1.3	7.4
Investing Cash Flow	-74	-81.4	-64.3	-80.6	-66.9
Long-Term Debt Issued	3.5	0.3	0.1	0.1	0.2
Long-Term Debt Repaid	-10.1	-57.2	-5.6	-5.3	-5.6
Net Debt Issued (Repaid)	-6.6	-56.9	-5.5	-5.2	-5.4
Issuance of Common Stock	-	0.1	-	-	-
Repurchase of Common Stock	-6.1	-	-6.6	-9.4	-4.6
Common Dividends Paid	-157.1	-161.6	-132.5	-132.1	-189.4
Other Financing Activities	-11.2	-11	-28.1	-43.3	-37.3
Financing Cash Flow	-181	-229.4	-172.7	-190	-236.7
Foreign Exchange Rate Adjustments	0.1	-0.2	-0.6	0.2	0.2
Miscellaneous Cash Flow Adjustments	-	0.1	-	-	-
Net Cash Flow	-115.9	-111.9	69.1	25.8	152
Free Cash Flow	126	187.4	300.7	289.5	445.3
Free Cash Flow Growth	-32.76%	-37.68%	3.87%	-34.99%	87.26%
Free Cash Flow Margin	10.03%	14.28%	22.84%	21.28%	32.03%
Free Cash Flow Per Share	0.99	1.48	2.38	2.28	3.52
Cash Interest Paid	2.4	2.7	2.3	2.7	2.4
Cash Income Tax Paid	67.8	69.1	78.2	90.5	59.2
Levered Free Cash Flow	64.9	132.23	157.71	187.36	312.94
Unlevered Free Cash Flow	66.21	133.73	159.21	188.74	314.44
Change in Working Capital	-95.5	-72.9	-22.2	-35.4	73.4

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