LON:0NWJ 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	-	574.94	461.16	251.32	268.63
Depreciation & Amortization	-	52.94	72.48	62.48	37.36
Other Amortization	-	19.3	-	-	16.68
Gain (Loss) on Sale of Investments	-	-18.55	-59.56	60.7	-49.53
Total Asset Writedown	-	3.88	2.29	2.76	0.88
Provision for Credit Losses	-	206.06	212.32	169.73	147.78
Change in Trading Asset Securities	-	558.96	-512.17	597.36	-634.97
Change in Other Net Operating Assets	-	-2,217	-2,694	212.37	394.53
Other Operating Activities	-	313.15	211.07	222.6	163.15
Operating Cash Flow	-	-505.88	-2,306	1,579	344.51
Operating Cash Flow Growth	-	-	-	358.42%	-90.26%
Capital Expenditures	-	-100.89	-100.52	-111.9	-39.09
Sale of Property, Plant and Equipment	-	53.59	32.67	0.94	4.12
Investment in Securities	-	-0.94	0	-81.99	-
Purchase / Sale of Intangibles	-	-22.46	-19.63	-18.26	-19.3
Other Investing Activities	-	29.22	16.3	12.77	10.95
Investing Cash Flow	-	-41.48	-71.18	-198.45	-43.32
Issuance of Common Stock	-	-	0.03	0.52	-
Repurchase of Common Stock	-	-0.2	-	-	-0.07
Common Dividends Paid	-	-251.86	-126.95	-90.46	-26.35
Financing Cash Flow	-	-252.06	-126.92	-89.94	-26.42
Foreign Exchange Rate Adjustments	-	-8.91	60.11	47.03	40.09
Net Cash Flow	-	-808.34	-2,444	1,338	314.85
Free Cash Flow	-	-606.78	-2,407	1,467	305.42
Free Cash Flow Growth	-	-	-	380.46%	-91.28%
Free Cash Flow Margin	-	-41.48%	-188.53%	159.42%	34.54%
Free Cash Flow Per Share	-	-1.35	-5.35	-	-

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