FRA:EV9 Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	-117.32	-148.91	-15.44	18.12	29.29	-3.91
Depreciation & Amortization	17.8	21.23	28.48	26.17	22.9	17.79
Other Amortization	-	-	-	-	-	0.65
Loss (Gain) From Sale of Assets	0.08	0.28	0.74	-0.64	-4.63	-0.73
Asset Writedown & Restructuring Costs	115.79	61.22	13.27	1.6	3.02	40.04
Loss (Gain) From Sale of Investments	-0.01	0.11	0.09	0.53	-	-
Stock-Based Compensation	9.53	13.85	23.7	20.03	9.6	5.13
Other Operating Activities	-18.43	-23.56	-12.07	11.35	28.85	-4.16
Change in Accounts Receivable	-21.07	10.09	-9.25	-9.69	-49.11	-20.1
Change in Accounts Payable	17.01	38.67	38.04	7.38	18.56	17.23
Change in Other Net Operating Assets	14.16	9.88	7.83	2.02	6.78	11.53
Operating Cash Flow	13.64	74.71	75.2	78.92	65.25	63.45
Operating Cash Flow Growth	-79.94%	-0.65%	-4.71%	20.94%	2.84%	101.18%
Capital Expenditures	-48.68	-48.94	-27.33	-11.47	-5.82	-9.06
Sale of Property, Plant & Equipment	-	-	0.26	2.71	10.35	5.09
Cash Acquisitions	-	-	-6.93	-5.16	-14.26	-21.26
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.16
Investment in Securities	-1.82	8.49	31.68	-46.57	27	63.48
Investing Cash Flow	-4.64	-26.82	-15.96	-60.49	17.27	38.09
Long-Term Debt Issued	-	-	213.09	-	-	-
Long-Term Debt Repaid	-	-20.42	-215.9	-3.36	-3.13	-3
Net Debt Issued (Repaid)	-15.14	-20.42	-2.81	-3.36	-3.13	-3
Issuance of Common Stock	-	-	0.55	0.22	0.42	-
Repurchase of Common Stock	-2.54	-2.56	-4.06	-15.8	-4.73	-1.95
Common Dividends Paid	-18.15	-17.98	-17.59	-8.54	-8.53	-10.53
Other Financing Activities	-1.68	-16.73	-40.27	-65.34	-0.6	-
Financing Cash Flow	-37.5	-57.69	-64.17	-92.82	-16.57	-15.48
Foreign Exchange Rate Adjustments	-	-0	-0.01	-0	-0.02	-0
Net Cash Flow	-28.49	-9.81	-4.94	-74.4	65.93	86.05
Free Cash Flow	-35.03	25.76	47.87	67.45	59.43	54.39
Free Cash Flow Growth	-	-46.18%	-29.03%	13.49%	9.28%	769.39%
Free Cash Flow Margin	-8.34%	7.06%	16.11%	20.82%	7.82%	15.81%
Free Cash Flow Per Share	-0.39	0.29	0.55	0.77	0.68	0.65
Cash Interest Paid	14.27	16.41	16.94	9.56	6.41	7.62
Cash Income Tax Paid	4.19	9.41	13.1	16.92	4.13	7.73
Levered Free Cash Flow	-27.14	-0.71	-27.36	41.74	88.24	28.18
Unlevered Free Cash Flow	-17.56	9.58	-16.84	48.32	92.63	32.69
Change in Working Capital	10.11	58.64	36.62	-0.29	-23.77	8.66

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