Coop Pank AS Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	27.93	32.18	39.2	20.35	13.46	7.26
Depreciation & Amortization	3.81	3.22	3.13	3.45	3.54	2.54
Other Amortization	2.23	2.23	1.55	0.87	0.43	0.13
Change in Other Net Operating Assets	-372.4	-289.72	-186.19	-350.25	-289.25	-216.43
Other Operating Activities	1.08	1.52	21.58	5.63	2.86	5.37
Operating Cash Flow	-337.36	-250.57	-120.73	-319.95	-268.97	-201.13
Capital Expenditures	-7.23	-6.64	-7.2	-4.41	-5.57	-4.17
Sale of Property, Plant and Equipment	0.63	0.63	0.09	0.31	3.7	0.07
Investment in Securities	-15.01	-1.09	-17.95	-12.65	-2.64	0.78
Investing Cash Flow	-21.6	-7.09	-25.06	-16.75	-4.52	-3.32
Long-Term Debt Issued	-	15	12	26.1	10	-
Long-Term Debt Repaid	-	-2.96	-1.04	-5.85	-0.71	-0.68
Net Debt Issued (Repaid)	248.16	12.04	10.96	20.25	9.29	-0.68
Issuance of Common Stock	0.84	0.82	0.78	20.15	0.49	0.85
Common Dividends Paid	-7.21	-8.9	-4.57	-2.74	-	-
Net Increase (Decrease) in Deposit Accounts	128.14	167.8	199.25	408.4	340.56	250.71
Financing Cash Flow	369.94	171.77	206.42	446.06	350.34	250.89
Foreign Exchange Rate Adjustments	-0	-0	-0.01	-0.01	-0	-0
Net Cash Flow	10.98	-85.89	60.61	109.36	76.85	46.44
Free Cash Flow	-344.59	-257.21	-127.93	-324.36	-274.54	-205.3
Free Cash Flow Margin	-459.21%	-329.79%	-158.47%	-650.85%	-739.10%	-780.61%
Free Cash Flow Per Share	-3.26	-2.45	-1.23	-3.38	-2.96	-2.23
Cash Interest Paid	60.2	64.34	24.87	8.42	7.12	5.66
Cash Income Tax Paid	5.34	5.81	2.97	1.39	0.72	0.14

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.