Ernst Russ AG 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	73.48	42.47	55.08	47.27	15.78
Depreciation & Amortization	28.06	26.12	31.98	32.19	8.35
Loss (Gain) From Sale of Assets	-18.77	-2	-15.75	-21.09	-0.05
Loss (Gain) From Sale of Investments	-	0.21	3.33	1.29	0.34
Other Operating Activities	5.82	23.63	24.08	34.16	12.07
Change in Inventory	2.27	1.33	2.35	-4.31	-0.58
Change in Accounts Payable	-0.46	-1.69	-5.51	5.75	2.87
Change in Other Net Operating Assets	-3.5	8.4	-5.38	3.5	0.95
Operating Cash Flow	86.9	98.47	90.18	98.75	39.72
Operating Cash Flow Growth	-11.75%	9.20%	-8.68%	148.65%	394.59%
Capital Expenditures	-45.71	-3.89	-98.08	-33.81	-3.12
Sale of Property, Plant & Equipment	22.49	5.03	26.75	45.8	0
Cash Acquisitions	-	-	-6.56	-2.37	6.46
Divestitures	39.25	0.75	2.68	1.23	1.54
Sale (Purchase) of Intangibles	-0.1	-0.01	-0.03	-0.19	-0.33
Investment in Securities	3.61	0.38	0.11	-0.59	-33.29
Other Investing Activities	4.35	4.25	3.31	2.52	1.2
Investing Cash Flow	23.9	6.51	-71.82	12.6	-27.54
Long-Term Debt Issued	-	-	35.7	30.84	52.82
Long-Term Debt Repaid	-13.43	-13.43	-22.61	-103.05	-42.44
Net Debt Issued (Repaid)	-13.43	-13.43	13.09	-72.21	10.38
Issuance of Common Stock	0.11	0.07	1.87	4.19	0.91
Common Dividends Paid	-6.74	-32.5	-1.88	-	-
Other Financing Activities	-75.91	-20.35	-20.38	-12.61	-4.88
Financing Cash Flow	-95.96	-66.21	-7.3	-80.64	6.41
Foreign Exchange Rate Adjustments	-11.16	4.6	-1.5	0.67	-0.93
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0.49
Net Cash Flow	3.68	43.37	9.55	31.39	17.17
Free Cash Flow	41.19	94.58	-7.9	64.95	36.6
Free Cash Flow Growth	-56.45%	-	-	77.48%	-
Free Cash Flow Margin	17.94%	54.76%	-3.90%	33.87%	39.37%
Free Cash Flow Per Share	-	2.81	-0.24	2.01	1.14
Cash Interest Paid	-	1.62	1.6	2.95	3.31
Cash Income Tax Paid	-	0.26	1.98	0.9	0.63
Levered Free Cash Flow	9.8	65.24	-14.96	49.91	43.58
Unlevered Free Cash Flow	10.6	66.15	-14.16	51.68	45.78
Change in Working Capital	-1.68	8.04	-8.54	4.94	3.23

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