AmRest Holdings SE 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	16.1	8.5	44.9	1.3	32.9
Depreciation & Amortization	-	260	234.5	220.9	236.9
Loss (Gain) From Sale of Assets	-	-0.6	-0.9	-0.9	-2
Asset Writedown & Restructuring Costs	-	51	38.4	55	18.1
Stock-Based Compensation	-	7.2	6	3.5	0.1
Other Operating Activities	360.89	79.4	46.5	44.4	45.2
Change in Accounts Receivable	-	17.6	-14	-25.2	-7.2
Change in Inventory	-	-1	1	-4.3	-7.1
Change in Accounts Payable	-	-14.3	8.3	46	38.6
Change in Other Net Operating Assets	-	0.7	0.7	-9.2	1.4
Operating Cash Flow	376.99	408.5	370.5	362.5	356.9
Operating Cash Flow Growth	-7.71%	10.26%	2.21%	1.57%	99.61%
Capital Expenditures	-	-207.1	-185.9	-128	-88.8
Sale of Property, Plant & Equipment	-	1.6	-	0.9	-
Cash Acquisitions	-	-0.3	-0.9	-1.1	-
Divestitures	-	-	61.6	0.1	1.5
Sale (Purchase) of Intangibles	-	-8.7	-11.2	-10	-9.3
Sale (Purchase) of Real Estate	-	-	3.4	-	-
Other Investing Activities	-164.6	-	-	-	-
Investing Cash Flow	-164.6	-214.5	-133	-138.1	-96.6
Long-Term Debt Issued	-	42.5	615.4	128.6	1.1
Long-Term Debt Repaid	-	-230.6	-805.4	-295.9	-248.6
Net Debt Issued (Repaid)	-	-188.1	-190	-167.3	-247.5
Repurchase of Common Stock	-	-10.5	-6.6	-	-
Common Dividends Paid	-	-15.2	-	-	-
Other Financing Activities	-220.28	-54.7	-36.9	-24.8	-22.9
Financing Cash Flow	-220.28	-268.5	-233.5	-192.1	-270.4
Foreign Exchange Rate Adjustments	-	-	-6.1	-1.4	4
Net Cash Flow	-7.89	-74.5	-2.1	30.9	-6.1
Free Cash Flow	376.99	201.4	184.6	234.5	268.1
Free Cash Flow Growth	87.18%	9.10%	-21.28%	-12.53%	185.52%
Free Cash Flow Margin	14.74%	7.88%	7.59%	11.03%	13.98%
Free Cash Flow Per Share	1.74	0.93	0.84	1.07	1.22
Cash Interest Paid	-	44.9	35.2	24.6	18.9
Cash Income Tax Paid	-	29.5	18.4	25.9	11.5
Levered Free Cash Flow	-	56.21	116.01	150.2	212.75
Unlevered Free Cash Flow	-	108.28	155.33	178.2	238.25
Change in Working Capital	-	3	-4	7.3	25.7

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