Klöckner & Co SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-176.7	-190.59	253.24	618.97
Depreciation & Amortization	119.65	106.45	100.96	117.02
Other Amortization	6.14	5.78	6.95	7.19
Loss (Gain) From Sale of Assets	-0.62	-3.38	-50.13	-26.88
Asset Writedown & Restructuring Costs	3.23	12.45	0.47	0.21
Other Operating Activities	40.57	-27.59	-25.17	19.17
Change in Accounts Receivable	78.18	102.06	30.61	-316.95
Change in Inventory	148.65	168.74	157.68	-802.22
Change in Accounts Payable	-66.76	-19.67	-89.85	336.59
Change in Other Net Operating Assets	-22	-57.01	21.13	-258.86
Operating Cash Flow	114.71	321.57	405.17	-305.77
Operating Cash Flow Growth	-64.33%	-20.63%	-	-
Capital Expenditures	-110.25	-88.2	-66.68	-84.94
Cash Acquisitions	-12.62	-348.11	-22.1	-
Divestitures	-	7.43	-	-
Investment in Securities	-1.21	-3.77	-5.58	1.57
Other Investing Activities	112.57	-1.43	60.4	23.44
Investing Cash Flow	-11.51	-434.08	-33.96	-59.93
Long-Term Debt Issued	340.89	683.2	406.47	333.53
Long-Term Debt Repaid	-456.42	-511.76	-526.08	-71.99
Net Debt Issued (Repaid)	-115.54	171.44	-119.61	261.54
Common Dividends Paid	-19.95	-39.9	-99.75	-
Other Financing Activities	-6.9	-20.44	-29.38	-13
Financing Cash Flow	-142.39	111.1	-248.74	248.55
Foreign Exchange Rate Adjustments	5.09	-9.65	-1.03	2.21
Miscellaneous Cash Flow Adjustments	-0	-	-	-
Net Cash Flow	-34.11	-11.06	121.44	-114.94
Free Cash Flow	4.45	233.36	338.49	-390.71
Free Cash Flow Growth	-98.09%	-31.06%	-	-
Free Cash Flow Margin	0.07%	3.36%	4.06%	-5.25%
Free Cash Flow Per Share	0.04	2.34	3.04	-3.52
Cash Interest Paid	52.56	43.39	30.66	20.07
Cash Income Tax Paid	34.5	50.01	86.28	97.62
Levered Free Cash Flow	115.63	140.55	170.18	-344.14
Unlevered Free Cash Flow	155.33	170.57	192.25	-329.32
Change in Working Capital	138.08	194.12	119.56	-1,041

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