Ercros Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Net Income	-11.66	27.59	62.99	43.3	6.26
Depreciation & Amortization	31.16	31.92	30.13	28.3	30.14
Other Amortization	0.3	0.39	0.29	0.25	0.19
Other Operating Activities	-10.29	-5.32	-12.64	-1.49	38.01
Operating Cash Flow	9.51	54.58	80.78	70.35	74.59
Operating Cash Flow Growth	-82.57%	-32.44%	14.82%	-5.68%	25.51%
Capital Expenditures	-16.38	-24.92	-35.73	-34.24	-34.11
Sale (Purchase) of Real Estate	-	-	-	-	0.1
Other Investing Activities	-10.29	-8.92	-9.84	-	-
Investing Cash Flow	-26.67	-33.84	-45.57	-34.24	-34.01
Short-Term Debt Issued	23.94	-	0.47	-	-
Long-Term Debt Issued	31.82	46.27	71.73	13.17	9.18
Total Debt Issued	55.76	46.27	72.2	13.17	9.18
Short-Term Debt Repaid	-	-3.51	-	-14.6	-36.47
Long-Term Debt Repaid	-32.33	-53.49	-71.27	-14.34	-24.46
Total Debt Repaid	-32.33	-57	-71.27	-28.94	-60.93
Net Debt Issued (Repaid)	23.43	-10.73	0.93	-15.77	-51.75
Repurchase of Common Stock	-	-11.13	-14.38	-6.52	-8.74
Common Dividends Paid	-8.78	-13.72	-8.21	-	-5.05
Other Financing Activities	-0.32	-0.33	-7.07	-2.41	4.26
Financing Cash Flow	14.33	-35.91	-28.73	-24.71	-61.27
Foreign Exchange Rate Adjustments	0.41	-0.53	0.23	0.24	-0.5
Net Cash Flow	-2.42	-15.7	6.71	11.64	-21.19
Free Cash Flow	-6.86	29.66	45.05	36.12	40.49
Free Cash Flow Growth	-	-34.17%	24.75%	-10.80%	81.30%
Free Cash Flow Margin	-1.03%	4.08%	4.39%	4.57%	7.09%
Free Cash Flow Per Share	-0.07	0.32	0.46	0.36	0.40
Cash Interest Paid	9.18	9.65	5	4.51	5.55
Cash Income Tax Paid	-2.3	1.42	13.65	10.07	-9.36
Levered Free Cash Flow	-36.31	15.59	38.2	2.7	37.08
Unlevered Free Cash Flow	-32.12	19.32	40.57	4.83	40.07

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