Assystem S.A. (FRA:BZ1)

Assystem 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	7.8	8.3	102	48.9	34.2	-23.4
Depreciation & Amortization	15.7	15.9	15.4	14.1	13.6	13.6
Other Operating Activities	19.3	10.9	-70.3	-18.6	-13.2	38.3
Change in Other Net Operating Assets	-1.1	4.1	-11.4	-4.3	-27.2	46.3
Operating Cash Flow	41.7	39.2	35.7	35.5	11.9	77.4
Operating Cash Flow Growth	-11.28%	9.80%	0.56%	198.32%	-84.63%	84.29%
Capital Expenditures	-3.1	-3.4	-4.2	-3.1	-4	-5.1
Sale of Property, Plant & Equipment	-	-	0.3	0.1	0.1	0.1
Cash Acquisitions	-11.4	-11.4	-5.5	-19.5	-23.3	-2.8
Sale (Purchase) of Intangibles	-1.2	-1.2	-0.8	-0.9	-1	-2.9
Investment in Securities	1	204.8	-0.2	-0.3	-0.5	-6.1
Other Investing Activities	0.1	0.1	6.5	32	2.1	5.6
Investing Cash Flow	-14.6	188.9	-3.9	8.3	-26.6	-11.2
Long-Term Debt Issued	-	-	9.7	-	24	-
Long-Term Debt Repaid	-	-20.9	-11.5	-21.8	-12.1	-24.6
Net Debt Issued (Repaid)	38.3	-20.9	-1.8	-21.8	11.9	-24.6
Repurchase of Common Stock	-21.2	-21.2	-	-	-	-
Common Dividends Paid	-81.4	-185.6	-14.8	-14.7	-14.7	-15.5
Other Financing Activities	-13.2	-5.9	-5.8	-2.9	-2	-11.2
Financing Cash Flow	-77.5	-233.6	-22.4	-39.4	-4.8	-51.3
Miscellaneous Cash Flow Adjustments	0.2	0.2	-1.5	-1.6	2.3	-1.1
Net Cash Flow	-50.2	-5.3	7.9	2.8	-17.2	13.8
Free Cash Flow	38.6	35.8	31.5	32.4	7.9	72.3
Free Cash Flow Growth	-12.07%	13.65%	-2.78%	310.13%	-89.07%	101.39%
Free Cash Flow Margin	6.07%	5.86%	5.46%	6.57%	1.77%	16.48%
Free Cash Flow Per Share	2.54	2.33	2.10	2.15	0.53	4.82
Cash Income Tax Paid	6.1	9.7	8	5.9	6.7	6.1
Levered Free Cash Flow	-11.48	34.81	39.85	26.4	-12.5	68.39
Unlevered Free Cash Flow	-6.98	38.06	42.85	27.65	-11.31	69.64
Change in Working Capital	-1.1	4.1	-11.4	-4.3	-27.2	46.3

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