Evolution AB 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	1,257	1,420	1,143	908.06	654
Depreciation & Amortization	160.03	142.22	124.68	100.38	80.65
Stock-Based Compensation	-	1.61	1.96	-	-
Other Adjustments	-128.41	-203.5	-36.33	-52.85	-40.47
Change in Receivables	-39.25	-60.34	-72.37	-72.08	-70.44
Changes in Accounts Payable	-4.61	2.48	3.04	1.2	-7.11
Changes in Other Operating Activities	10.14	-1.02	4.73	-7.25	-17.73
Operating Cash Flow	1,255	1,301	1,168	877.47	598.9
Operating Cash Flow Growth	-3.52%	11.34%	33.16%	46.51%	89.49%
Capital Expenditures	-64.6	-65.32	-42.22	-60.66	-33.31
Purchases of Intangible Assets	-70.23	-71.4	-51.97	-36.28	-28.29
Purchases of Investments	1.2	-	-	-	-
Payments for Business Acquisitions	-11.19	-7.58	-47.54	-273.14	-92.23
Other Investing Activities	-0.35	-103.68	2.37	-1.52	-1.13
Investing Cash Flow	-145.17	-247.97	-139.36	-371.6	-154.95
Long-Term Debt Repaid	-19.45	-18.27	-18.91	-14.15	-12.83
Net Long-Term Debt Issued (Repaid)	-19.45	-18.27	-18.91	-14.15	-12.83
Issuance of Common Stock	-	77.01	35.75	-	23.19
Repurchase of Common Stock	-500.19	-677.99	-115.76	-75.59	-123.32
Net Common Stock Issued (Repurchased)	-500.19	-600.98	-80.01	-75.59	-100.13
Common Dividends Paid	-572.49	-559.27	-427.4	-302.75	-144.38
Other Financing Activities	3.39	-59.56	-48.19	-1.71	8.83
Financing Cash Flow	-1,089	-1,238	-574.5	-394.2	-248.52
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-4.82	0.76	-1.39	-0.55	4.33
Net Cash Flow	21.3	-185.05	454.59	111.67	195.43
Free Cash Flow	1,191	1,236	1,126	816.8	565.59
Free Cash Flow Growth	-3.65%	9.72%	37.88%	44.42%	93.16%
FCF Margin	57.61%	59.90%	62.62%	56.07%	52.92%
Free Cash Flow Per Share	5.87	5.87	5.19	3.76	2.55
Levered Free Cash Flow	1,144	1,304	1,142	862.88	615.1
Unlevered Free Cash Flow	1,172	1,306	1,156	878.4	634.02

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.