FRA:BIJ Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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
Net Income	23.97	23.62	24.08	34.89	17.03	-30.97
Depreciation & Amortization	47.86	48.47	47.87	45.52	48.34	54.41
Other Amortization	1.56	1.56	1.24	0.9	0.65	0.5
Loss (Gain) From Sale of Assets	-0.21	0.12	0.14	0.26	0.44	0.57
Asset Writedown & Restructuring Costs	2.59	2.59	0.3	1.72	2.05	5.65
Other Operating Activities	-1.42	-3.02	-1.11	0.14	3.47	-2.05
Change in Inventory	-0.47	-0.01	-2.16	-11.1	2.92	-2.13
Change in Accounts Payable	-1.28	0.61	3.1	6.06	1.28	-9.99
Change in Other Net Operating Assets	0.08	0.03	0	-0.8	0.04	-0.29
Operating Cash Flow	72.68	73.98	73.47	77.59	76.22	15.71
Operating Cash Flow Growth	-6.02%	0.70%	-5.32%	1.81%	385.09%	-82.70%
Capital Expenditures	-11.08	-13.67	-12.04	-5.92	-2.14	-4.17
Sale of Property, Plant & Equipment	0.21	0.19	0.15	0.08	0.12	0.08
Cash Acquisitions	-	-	-	-	-2.48	-
Sale (Purchase) of Intangibles	-0.16	-0.39	-1.09	-1.02	-1	-0.9
Investment in Securities	12.36	20.36	-14.64	-39.92	11.2	-
Investing Cash Flow	1.34	6.48	-27.61	-46.79	5.7	-5
Long-Term Debt Repaid	-	-39.22	-39.04	-39.55	-41.86	-42.62
Net Debt Issued (Repaid)	-39.89	-39.22	-39.04	-39.55	-41.86	-42.62
Repurchase of Common Stock	-7.99	-1.99	-	-	-	-1.23
Common Dividends Paid	-53.17	-26.95	-38.49	-	-	-
Other Financing Activities	-0.1	-0.1	-0.1	-0.19	-0.12	-0.09
Financing Cash Flow	-101.16	-68.25	-77.64	-39.74	-41.98	-43.94
Foreign Exchange Rate Adjustments	-1.83	0.19	-0.36	1.01	1.14	-2.63
Net Cash Flow	-28.96	12.4	-32.15	-7.93	41.08	-35.86
Free Cash Flow	61.61	60.31	61.43	71.67	74.08	11.54
Free Cash Flow Growth	-4.70%	-1.83%	-14.29%	-3.25%	542.00%	-85.86%
Free Cash Flow Margin	18.25%	18.03%	18.70%	23.34%	34.23%	5.63%
Free Cash Flow Per Share	8.08	7.85	7.98	9.31	9.62	1.49
Cash Interest Paid	7.11	7.01	6.13	4.37	4.5	5.38
Cash Income Tax Paid	12.31	12.93	13.89	10.49	-1.1	-0.01
Levered Free Cash Flow	52.81	54.69	55.63	56.7	54.42	15.45
Unlevered Free Cash Flow	57.47	59.27	59.55	59.45	57.24	18.81
Change in Working Capital	-1.68	0.63	0.95	-5.83	4.24	-12.41

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