Orion 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	631.7	416.6	274.9	439.6	243.3
Depreciation & Amortization	56.7	92.8	51.5	47.5	45.8
Other Adjustments	76.6	-15.6	14.6	181.4	52.7
Change in Receivables	-336.5	-35.8	-89	11	-21.7
Changes in Inventories	-38	-56.4	-47.9	-4.1	-6.9
Changes in Accounts Payable	77	20.9	-7.9	-31.9	-7.7
Changes in Income Taxes Payable	-80.4	-87	-41.2	-95.6	-39.6
Changes in Other Operating Activities	-297.5	-71.3	-144.8	-25	-36.3
Operating Cash Flow	316.8	293.4	119	434.4	215.7
Operating Cash Flow Growth	7.98%	146.55%	-72.61%	101.39%	-27.88%
Capital Expenditures	-73.4	-62.3	-65.6	-56.5	-47
Sale of Property, Plant & Equipment	3	1.7	8.5	0.9	4.7
Purchases of Intangible Assets	-24.2	-24.6	-51.2	-16.6	-38
Payments for Business Acquisitions	-4	0	-0.1	-82	-
Investing Cash Flow	-98.6	-85.2	-108.4	-154.3	-80.2
Short-Term Debt Issued	0	0	-2.1	-11.4	-3.6
Net Short-Term Debt Issued (Repaid)	0	0	-2.1	-11.4	-3.6
Long-Term Debt Issued	0	150	0	100.8	-
Long-Term Debt Repaid	-25.7	-25.7	-11.8	-20	-
Net Long-Term Debt Issued (Repaid)	-25.7	124.3	-11.8	80.8	-
Repurchase of Common Stock	-	-	0	-17.9	-
Net Common Stock Issued (Repurchased)	-	-	0	-17.9	-
Common Dividends Paid	-231.1	-228	-224.9	-211.2	-211.2
Other Financing Activities	-6.9	-5.2	-4.5	-	-
Financing Cash Flow	-263.6	-108.8	-243.2	-159.8	-214.8
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.7	-0.6	6.6	-4.4	1.6
Net Cash Flow	-45.4	99.5	-232.6	120.4	-79.3
Free Cash Flow	243.4	231.1	53.4	377.9	168.7
Free Cash Flow Growth	5.32%	332.77%	-85.87%	124.01%	-36.36%
FCF Margin	12.88%	14.98%	4.49%	28.19%	16.21%
Free Cash Flow Per Share	1.73	1.64	0.38	2.69	1.20
Levered Free Cash Flow	119	290.9	-53	253.3	98.5
Unlevered Free Cash Flow	147.73	169.4	-36.71	183.34	102.9

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.