AS Tallinna Vesi (FRA:A1T)

AS Tallinna Vesi Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	13.91	13.28	12.84	8.41	16.17	16.73
Depreciation & Amortization	9.44	8.53	8.06	6.82	6.52	6.28
Loss (Gain) on Sale of Assets	-0.06	-0.06	-0.03	-0.03	-0.03	-0.01
Change in Other Net Operating Assets	0.63	-0.53	-0.24	-2.53	1.32	-0.08
Other Operating Activities	6.31	5.03	3.89	2.37	-1.51	-0.3
Operating Cash Flow	30.23	26.25	24.51	15.03	22.47	22.62
Operating Cash Flow Growth	29.95%	7.07%	63.11%	-33.11%	-0.69%	-33.50%
Capital Expenditures	-55.48	-42.73	-28.89	-20.7	-13.73	-15.68
Sale of Property, Plant & Equipment	5.59	0.11	0.04	0.05	0.03	0.03
Other Investing Activities	2.11	2.19	2.65	1.6	2.9	2.03
Investing Cash Flow	-47.78	-40.43	-26.19	-19.05	-10.8	-13.62
Long-Term Debt Issued	-	25	57.5	-	-	-
Total Debt Issued	40	25	57.5	-	-	-
Long-Term Debt Repaid	-	-4.75	-42.37	-4.16	-4.04	-4.19
Total Debt Repaid	-4.46	-4.75	-42.37	-4.16	-4.04	-4.19
Net Debt Issued (Repaid)	35.54	20.25	15.13	-4.16	-4.04	-4.19
Common Dividends Paid	-10.6	-10.07	-6.52	-12.84	-12.84	-19.89
Dividends Paid	-10.6	-10.07	-6.52	-12.84	-12.84	-19.89
Other Financing Activities	-8.38	-7.15	-4.85	-2.9	-2.73	-5.19
Financing Cash Flow	16.55	3.04	3.77	-19.89	-19.62	-29.27
Net Cash Flow	-1	-11.15	2.09	-23.91	-7.96	-20.26
Free Cash Flow	-25.25	-16.48	-4.37	-5.67	8.73	6.94
Free Cash Flow Growth	-	-	-	-	25.84%	-70.56%
Free Cash Flow Margin	-35.70%	-25.60%	-7.15%	-10.40%	16.39%	13.42%
Free Cash Flow Per Share	-1.26	-0.82	-0.22	-0.28	0.44	0.35
Cash Interest Paid	5.39	5.51	3.41	0.62	0.46	0.72
Cash Income Tax Paid	2.99	1.51	1.35	2.12	2.12	4.36
Levered Free Cash Flow	-36.51	-25.48	-11.03	-7.55	4.33	1.43
Unlevered Free Cash Flow	-34.12	-22.78	-9.03	-7.14	4.56	1.71
Change in Working Capital	0.63	-0.53	-0.24	-2.53	1.32	-0.08

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