ETR:GAI Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-82.35	-81.51	6.85	14.08	-0.74
Depreciation & Amortization	60.22	60.42	1.26	1.14	-0.12
Asset Writedown & Restructuring Costs	2.16	2.16	6.65	0.05	-
Loss (Gain) From Sale of Investments	3.68	5.05	2.44	-0.1	-0.88
Other Operating Activities	9.76	10.1	-15.09	-8.91	0.02
Change in Accounts Receivable	6.9	1.4	4.57	-12.52	-0.04
Change in Accounts Payable	-2.83	-0.31	4.07	0.44	0.01
Operating Cash Flow	-2.47	-2.68	10.76	-5.83	-1.75
Sale of Property, Plant & Equipment	0	0	-	-	-
Cash Acquisitions	-0.01	-0.01	-0.04	0.17	-
Investment in Securities	4.47	4.19	-2.32	5.47	2.1
Other Investing Activities	-	-	-	-	-0.01
Investing Cash Flow	4.46	4.18	-2.36	5.65	2.09
Long-Term Debt Repaid	-	-	-	-	-3.29
Net Debt Issued (Repaid)	0.1	-	-	-	-3.29
Repurchase of Common Stock	-	-	-7	-	-1.1
Common Dividends Paid	-0.93	-0.93	-1	-	-
Other Financing Activities	0.22	-0.04	-0.02	-	-0.26
Financing Cash Flow	-0.62	-0.97	-8.01	-	-4.65
Net Cash Flow	1.37	0.53	0.39	-0.19	-4.31
Cash Interest Paid	0.04	0.04	0.02	-	-
Cash Income Tax Paid	0.6	1.16	-0.28	-	-
Levered Free Cash Flow	12.46	11.43	-56.31	65.64	-
Unlevered Free Cash Flow	12.47	11.46	-56.14	65.64	-
Change in Net Working Capital	-3.26	-1.44	57.72	-61.03	-

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