FRA:MSH Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	2.35	3.97	4.29	5.43	7.82
Depreciation & Amortization	37.29	36.79	34.82	33.58	31.76
Other Amortization	0.61	0.65	0.75	0.81	0.8
Loss (Gain) From Sale of Assets	-0.16	-0.07	0.14	-0.22	-0.29
Other Operating Activities	4.46	4.72	3.84	2.15	0.9
Change in Accounts Receivable	-5.63	1.45	-0.88	-1.56	-1.82
Change in Inventory	-4.07	-2.49	-3.41	-1.97	-2.13
Change in Other Net Operating Assets	1.54	1.38	8.77	0.51	2.18
Operating Cash Flow	36.4	46.42	48.33	38.72	39.21
Operating Cash Flow Growth	-21.58%	-3.95%	24.80%	-1.24%	-20.02%
Capital Expenditures	-24.02	-30.67	-19.43	-27.71	-21.91
Sale of Property, Plant & Equipment	0.34	1.01	1.14	0.3	0.67
Sale (Purchase) of Intangibles	-0.56	-0.33	-0.65	-0.71	-0.63
Investment in Securities	-	-0.08	-0.12	-0.25	-0.23
Investing Cash Flow	-24.24	-30.07	-19.06	-28.38	-22.1
Long-Term Debt Issued	19.81	13.27	3.01	11.96	-
Long-Term Debt Repaid	-21.05	-21.43	-21.62	-19.48	-22.15
Net Debt Issued (Repaid)	-1.24	-8.16	-18.61	-7.53	-22.15
Common Dividends Paid	-0.79	-0.79	-0.79	-1.58	-1.58
Other Financing Activities	-6.33	-6.08	-4.46	-3.05	-3.08
Financing Cash Flow	-8.37	-15.04	-23.86	-12.16	-26.82
Net Cash Flow	3.8	1.32	5.41	-1.82	-9.71
Free Cash Flow	12.38	15.75	28.9	11.01	17.3
Free Cash Flow Growth	-21.37%	-45.50%	162.41%	-36.34%	-44.81%
Free Cash Flow Margin	1.89%	2.44%	4.58%	1.81%	3.06%
Free Cash Flow Per Share	1.88	2.39	4.38	1.67	2.62
Cash Interest Paid	6.33	6.08	4.46	3.05	3.08
Cash Income Tax Paid	3.6	3.41	3.31	3.87	5.24
Levered Free Cash Flow	6.1	9.06	21.37	7.39	12.86
Unlevered Free Cash Flow	10.07	12.88	24.2	9.31	14.8
Change in Working Capital	-8.16	0.35	4.49	-3.02	-1.77

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