LON:0O5V 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	-	125.54	240.36	81.46	54.9
Depreciation & Amortization	-	23.97	23.27	19.71	19.43
Other Amortization	-	0.56	-	-	-
Change in Trading Asset Securities	-	-156.17	52.67	-310.11	61.12
Change in Other Net Operating Assets	-	-580.76	447.49	984.41	-232.64
Other Operating Activities	-	24.08	-16.66	46.86	71.99
Operating Cash Flow	-	-562.78	747.13	822.33	-25.2
Operating Cash Flow Growth	-	-	-9.14%	-	-
Capital Expenditures	-	-8.59	-15.86	-4.89	-3.27
Sale of Property, Plant and Equipment	-	0.03	0	0.71	0.03
Cash Acquisitions	-	-21.69	-3.3	-	-
Investment in Securities	-	-	-0.15	-4.87	-
Divestitures	-	-	96.76	-	-
Purchase / Sale of Intangibles	-	-4.97	-25.7	-2.93	-2.35
Investing Cash Flow	-	-35.22	51.75	-11.98	-5.6
Repurchase of Common Stock	-	-5.63	-	-	-
Common Dividends Paid	-	-35.39	-26.46	-18.34	-8.36
Financing Cash Flow	-	-41.02	-26.46	-18.34	-8.36
Foreign Exchange Rate Adjustments	-	3.49	3.17	3.17	3.22
Net Cash Flow	-	-635.53	775.59	795.18	-35.93
Free Cash Flow	-	-571.37	731.27	817.44	-28.46
Free Cash Flow Growth	-	-	-10.54%	-	-
Free Cash Flow Margin	-	-102.94%	145.46%	197.84%	-8.03%
Free Cash Flow Per Share	-	-4.26	5.44	6.08	-0.21
Cash Interest Paid	-	263.37	233.88	50.6	40.24
Cash Income Tax Paid	-	63.13	61.87	37.9	23.55

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