Nordwest Handel AG (FRA:NWX)

Nordwest Handel AG 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	10.4	11.45	12.58	12.41	8.92	6.82
Depreciation & Amortization	2.15	2.27	2.34	2.22	2.07	2.17
Other Amortization	0.91	0.91	0.6	0.77	0.98	1.03
Loss (Gain) From Sale of Assets	0.01	0.01	0	0.57	0	0
Other Operating Activities	0.11	-0.03	0.65	1.94	-1.1	-3.62
Change in Other Net Operating Assets	-0.32	-34.86	12.78	-30.67	-24.6	9.46
Operating Cash Flow	13.86	-19.97	28.37	-11.71	-14.05	15.47
Operating Cash Flow Growth	202.36%	-	-	-	-	208.80%
Capital Expenditures	-8.77	-8.18	-0.7	-0.48	-0.3	-0.32
Sale of Property, Plant & Equipment	0.04	-	-	0.01	-	0
Sale (Purchase) of Intangibles	-2.11	-1.73	-1.4	-0.95	-0.78	-1.25
Investment in Securities	-0.38	-0.58	0.52	0.4	0.43	0.88
Investing Cash Flow	-11.23	-10.49	-1.58	-1.03	-0.65	-0.69
Short-Term Debt Issued	-	30.07	-	4.83	7.08	2.92
Total Debt Issued	16.01	30.07	-	4.83	7.08	2.92
Long-Term Debt Repaid	-	-10.59	-7.27	-2.2	-2.44	-2.47
Total Debt Repaid	-19.97	-10.59	-7.27	-2.2	-2.44	-2.47
Net Debt Issued (Repaid)	-3.97	19.48	-7.27	2.62	4.64	0.45
Common Dividends Paid	-3.21	-3.21	-2.56	-1.28	-0.67	-2.56
Financing Cash Flow	-7.17	16.28	-9.84	1.34	3.97	-2.11
Foreign Exchange Rate Adjustments	0.53	0.6	0.13	-0.08	0.28	0.11
Miscellaneous Cash Flow Adjustments	-	-	-	-	0	0
Net Cash Flow	-4.01	-13.58	17.08	-11.48	-10.44	12.78
Free Cash Flow	5.08	-28.15	27.67	-12.19	-14.35	15.15
Free Cash Flow Growth	53.73%	-	-	-	-	222.22%
Free Cash Flow Margin	1.79%	-10.15%	10.45%	-1.36%	-1.89%	2.96%
Free Cash Flow Per Share	1.58	-8.78	8.63	-3.80	-4.48	4.73
Cash Interest Paid	4.14	4.38	3.45	1.65	1.28	1.08
Cash Income Tax Paid	7.71	8.15	10.59	3.38	3.69	2.9
Levered Free Cash Flow	0.37	-31.88	26.38	-14.64	-15.77	17.32
Unlevered Free Cash Flow	1.51	-30.61	27.53	-13.85	-14.96	18.34
Change in Working Capital	0.28	-34.57	12.2	-29.62	-24.92	9.07

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.