LON:0MK6 Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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	62.53	66.48	59.3	66.62	69.94	35.43
Depreciation & Amortization	11.42	11.41	11.57	12.11	12.8	13.38
Gain (Loss) on Sale of Assets	0.02	-	0.05	-0.23	0.62	0.47
Gain (Loss) on Sale of Investments	-	-	-	-	-1.8	-
Total Asset Writedown	17.83	12.37	6.86	14.79	0.57	10.78
Change in Income Taxes	-9.91	-7.69	-5.3	-11.77	-23.96	-16.96
Change in Other Net Operating Assets	-134.89	-94.72	-325.28	-512.14	293.91	346.05
Other Operating Activities	15.48	15.44	-0.96	26.78	17.79	14.2
Operating Cash Flow	-48.51	-2.94	-258.82	-403.84	369.87	403.35
Operating Cash Flow Growth	-	-	-	-	-8.30%	279.68%
Capital Expenditures	-4.89	-3.41	-3.09	-1.14	-2.55	-12.07
Cash Acquisitions	-22.03	-22.03	-	-	-10.29	-
Investment in Securities	-1.49	-65.26	-14.14	-6.5	-	16.06
Income (Loss) Equity Investments	-10.98	-6.22	-5.04	-	-	-
Investing Cash Flow	-28.4	-90.69	-17.22	-7.63	-12.85	3.99
Long-Term Debt Repaid	-	-7.3	-	-	-	-1.65
Net Debt Issued (Repaid)	-7.3	-7.3	-	-	-	-1.65
Common Dividends Paid	-12.8	-12.8	-	-	-	-
Other Financing Activities	6.8	81.13	-37.1	2.88	-5.59	7.82
Financing Cash Flow	-13.3	61.03	-37.1	2.88	-5.59	6.17
Net Cash Flow	-90.21	-32.6	-313.14	-408.59	351.44	413.51
Free Cash Flow	-53.4	-6.34	-261.9	-404.98	367.32	391.27
Free Cash Flow Growth	-	-	-	-	-6.12%	460.84%
Free Cash Flow Margin	-22.07%	-2.53%	-108.15%	-159.11%	139.02%	169.95%
Free Cash Flow Per Share	-16.87	-2.00	-57.21	-88.47	80.02	85.24
Cash Income Tax Paid	9.91	7.69	5.3	11.77	23.96	16.96

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