Alexandria Group Oyj 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	11.17	11.1	10.31	5.47	11.56
Depreciation & Amortization	-	-	-	-	3.02
Other Adjustments	3.22	2.96	2.93	3.31	-0.15
Change in Receivables	-3.5	-7.61	-2.18	0.17	-3.19
Changes in Accounts Payable	4.07	0.71	0.87	-0.23	0.1
Changes in Income Taxes Payable	-3.1	-2.11	-2.01	-1.45	-2.13
Operating Cash Flow	11.86	5.06	9.93	7.27	9.23
Operating Cash Flow Growth	134.70%	-49.09%	36.59%	-21.24%	4.67%
Capital Expenditures	-0.09	-0.91	-0.37	-0.26	-0.23
Purchases of Investments	0.73	9.84	-10.4	-0.06	0.07
Investing Cash Flow	0.64	8.93	-10.77	-0.32	-0.16
Short-Term Debt Issued	0.6	0	-	-	-
Short-Term Debt Repaid	-0.3	0	0	-0.75	-0.75
Net Short-Term Debt Issued (Repaid)	0.3	0	0	-0.75	-0.75
Long-Term Debt Issued	2.1	0	-	-	-
Long-Term Debt Repaid	0	0	0	-0.65	0
Net Long-Term Debt Issued (Repaid)	2.1	0	0	-0.65	0
Issuance of Common Stock	4	0	0	3	4
Repurchase of Common Stock	-0.11	-0.53	-0.25	-0.38	-0.38
Net Common Stock Issued (Repurchased)	3.9	-0.53	-0.25	2.62	3.62
Common Dividends Paid	-9.31	-8.51	-4.26	-6.93	-3.16
Other Financing Activities	-1.8	-2.01	-1.96	-1.97	-1.78
Financing Cash Flow	-4.81	-11.05	-6.47	-7.68	-2.06
Net Cash Flow	7.7	2.94	-7.31	-0.73	7.01
Free Cash Flow	11.77	4.15	9.56	7.01	9
Free Cash Flow Growth	183.96%	-56.62%	36.35%	-22.13%	4.21%
FCF Margin	21.51%	8.39%	21.54%	18.35%	18.97%
Free Cash Flow Per Share	1.12	0.40	0.91	0.69	0.92
Levered Free Cash Flow	11.06	5.7	6.55	0.51	8.75
Unlevered Free Cash Flow	9.52	6.35	7.05	2.35	10.27