Aegean Airlines 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	147.8	129.94	169.97	108	4.91
Depreciation & Amortization	203.3	174.6	150.95	125.93	148.35
Other Amortization	-	3.59	2.59	1.75	1.6
Loss (Gain) From Sale of Assets	-	-52.49	-17.84	-32.85	-23.36
Provision & Write-off of Bad Debts	-	-0.2	-2.71	0.52	0.66
Other Operating Activities	-72	110.92	67.8	52.26	62.64
Change in Accounts Receivable	-	-131.56	-13.34	-3.04	-39.54
Change in Inventory	-	-7.5	-6.98	-10.95	-2.75
Change in Other Net Operating Assets	-	161.05	83.31	108.61	58.95
Operating Cash Flow	279.1	388.34	433.76	350.24	211.46
Operating Cash Flow Growth	-28.13%	-10.47%	23.85%	65.63%	-
Capital Expenditures	-	-118.98	-155.48	-124.09	-23.5
Sale of Property, Plant & Equipment	-	44.25	0.71	0.24	0.04
Cash Acquisitions	-	-	-	-	-0.77
Divestitures	-	0.75	-	-	-
Investment in Securities	-	-107.35	-76.86	-43.18	-0.55
Other Investing Activities	-164.5	19.27	12.08	3.23	0.39
Investing Cash Flow	-164.5	-162.06	-219.54	-163.8	-24.4
Long-Term Debt Issued	-	13	21.6	-	92
Long-Term Debt Repaid	-	-129.5	-170.98	-208.56	-366.06
Net Debt Issued (Repaid)	-	-116.5	-149.38	-208.56	-274.06
Issuance of Common Stock	-	-	-	-	60
Repurchase of Common Stock	-	-8.5	-0.09	-	-
Common Dividends Paid	-	-67.64	-	-	-
Other Financing Activities	109.5	-37.52	57.4	46.33	27.47
Financing Cash Flow	109.5	-230.16	-92.07	-162.23	-186.59
Foreign Exchange Rate Adjustments	-38.1	3.78	-7.92	-4.51	5.04
Miscellaneous Cash Flow Adjustments	-	-	-0.8	-	-
Net Cash Flow	186	-0.1	113.43	19.7	5.52
Free Cash Flow	279.1	269.36	278.28	226.15	187.96
Free Cash Flow Growth	3.62%	-3.21%	23.05%	20.32%	-
Free Cash Flow Margin	15.01%	14.92%	16.14%	16.37%	27.32%
Free Cash Flow Per Share	-	3.00	3.09	2.37	2.30
Cash Interest Paid	-	72.08	64.04	41.78	30.24
Cash Income Tax Paid	-	50.73	-	-	-
Levered Free Cash Flow	263.71	99.56	336.06	161.49	102.69
Unlevered Free Cash Flow	317.84	146.47	377.46	187.95	121.86
Change in Working Capital	-	21.98	62.99	94.61	16.66

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.