FRA:MED 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	2015 - 2019
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	2015 - 2019
Net Income	33.96	24.84	-10.78	9.44	1.46	-9	Upgrade
Depreciation & Amortization	51.73	50.28	52.28	71.4	73.64	77.35	Upgrade
Loss (Gain) From Sale of Assets	-0.06	-0.23	-0.05	-0.24	-0.09	-0.19	Upgrade
Asset Writedown & Restructuring Costs	-	-	33.73	-	0.02	-	Upgrade
Other Operating Activities	27.71	26.68	28.13	3.53	5.21	-1.34	Upgrade
Change in Other Net Operating Assets	-20.14	-21.01	-25.31	-49.5	1.73	51.87	Upgrade
Operating Cash Flow	93.2	80.57	78	34.64	81.97	118.69	Upgrade
Operating Cash Flow Growth	19.03%	3.29%	125.18%	-57.74%	-30.94%	70.55%	Upgrade
Capital Expenditures	-43.03	-38.04	-34.42	-24.37	-15.23	-22.25	Upgrade
Sale of Property, Plant & Equipment	0.77	0.97	0.47	0.67	0.29	0.47	Upgrade
Divestitures	-	9.5	8.65	-	-	6	Upgrade
Sale (Purchase) of Intangibles	-6.79	-6.65	-3.16	-1.65	-1.78	-3.52	Upgrade
Investment in Securities	-0.01	-0.01	-0.04	-0.04	-0.04	-0.04	Upgrade
Other Investing Activities	17.71	19.1	18.99	19.14	9.66	10.74	Upgrade
Investing Cash Flow	-31.34	-15.13	-9.51	-6.24	-7.09	-8.6	Upgrade
Long-Term Debt Repaid	-	-50.38	-23.65	-46.1	-46.97	-37.82	Upgrade
Net Debt Issued (Repaid)	-51.45	-50.38	-23.65	-46.1	-46.97	-37.82	Upgrade
Common Dividends Paid	-1.9	-	-	-	-	-	Upgrade
Other Financing Activities	-21.91	-22.78	-21.83	-10.07	-8.3	-8.68	Upgrade
Financing Cash Flow	-75.26	-73.16	-45.48	-56.17	-55.26	-46.5	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	-0.4	Upgrade
Net Cash Flow	-13.41	-7.73	23.01	-27.77	19.62	63.19	Upgrade
Free Cash Flow	50.17	42.52	43.58	10.27	66.74	96.44	Upgrade
Free Cash Flow Growth	19.06%	-2.43%	324.41%	-84.61%	-30.80%	240.66%	Upgrade
Free Cash Flow Margin	6.44%	5.58%	5.72%	1.43%	9.76%	14.57%	Upgrade
Free Cash Flow Per Share	1.06	0.90	0.92	0.22	1.41	2.03	Upgrade
Cash Interest Paid	21.91	22.78	21.83	10.07	8.3	8.68	Upgrade
Cash Income Tax Paid	3.85	3.02	-2.83	3.24	2.37	0.73	Upgrade
Levered Free Cash Flow	24.66	34.8	15.87	7.02	50.92	80.53	Upgrade
Unlevered Free Cash Flow	38.11	48.8	29.81	13.33	56.58	86.64	Upgrade
Change in Working Capital	-20.14	-21.01	-25.31	-49.5	1.73	51.87	Upgrade

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