TBC Bank Group Cash Flow Statement

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

Millions GEL. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	1,284	1,124	995.21	800.78	317.75
Depreciation & Amortization	145.29	116.33	101.2	79.89	68.39
Change in Other Net Operating Assets	-4,934	-3,303	-2,484	-2,607	-1,350
Other Operating Activities	-18.97	202.36	6.98	167.5	18.33
Operating Cash Flow	-3,524	-1,860	-1,381	-1,559	-945.83
Capital Expenditures	-340.24	-263.24	-226.4	-163.22	-164.38
Sale of Property, Plant and Equipment	1.34	4.67	17.45	20.83	3.63
Cash Acquisitions	-	-	-	-17.22	-
Investment in Securities	-2,025	-366.76	-1,199	619.21	-565.42
Divestitures	-	-	-	57.04	-
Other Investing Activities	0.68	0.7	-	-	0.69
Investing Cash Flow	-2,352	-617.41	-1,403	540.27	-711.97
Long-Term Debt Issued	6,079	2,362	2,666	2,046	4,142
Long-Term Debt Repaid	-2,793	-1,847	-1,968	-3,364	-3,337
Net Debt Issued (Repaid)	3,287	514.55	697.21	-1,318	804.17
Repurchase of Common Stock	-70.66	-58.99	-65.11	-	-25.49
Common Dividends Paid	-275.02	-279.25	-238.98	-81.77	-1.34
Net Increase (Decrease) in Deposit Accounts	2,098	2,333	4,883	2,605	1,432
Other Financing Activities	42.63	-93.57	39.83	-5.95	-
Financing Cash Flow	5,081	2,416	5,316	1,200	2,209
Foreign Exchange Rate Adjustments	77.81	-34.63	-394.23	-94.66	80.24
Net Cash Flow	-716.69	-96.73	2,139	86.73	631.82
Free Cash Flow	-3,864	-2,123	-1,607	-1,722	-1,110
Free Cash Flow Margin	-147.21%	-96.74%	-82.84%	-116.39%	-138.69%
Free Cash Flow Per Share	-70.04	-38.87	-28.84	-30.83	-20.11
Cash Interest Paid	1,821	1,363	1,088	867.21	839.26
Cash Income Tax Paid	355.57	184.12	243.79	13.76	46.27

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