Bajaj Mobility AG 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	-990.27	80.18	169.92	82.54
Depreciation & Amortization	342.77	163.5	145.86	138.72
Loss (Gain) From Sale of Assets	109.45	-	10.2	12.29
Asset Writedown & Restructuring Costs	360.66	-	-	-
Loss (Gain) on Equity Investments	9.02	-2.34	-4.99	-1.67
Other Operating Activities	-110.4	16.69	-21.91	67.19
Change in Accounts Receivable	19.3	-39.99	-154.61	0.3
Change in Inventory	90.85	-224	-241.62	-104.64
Change in Accounts Payable	-267.35	-104.9	377.5	172.64
Operating Cash Flow	-435.96	-110.85	280.34	367.36
Operating Cash Flow Growth	-	-	-23.69%	17.44%
Capital Expenditures	-263.3	-312.95	-246.52	-181.92
Sale of Property, Plant & Equipment	3.77	13.12	0.3	0.6
Cash Acquisitions	-45.22	-1.61	-5.48	-
Divestitures	-	-	-	0.93
Investment in Securities	-12.49	0.93	-14.74	-0.77
Other Investing Activities	-23.27	-1.64	-16.69	-13.96
Investing Cash Flow	-340.51	-302.14	-283.13	-195.12
Short-Term Debt Issued	717.94	11.82	-	-
Long-Term Debt Issued	47.03	504.18	-	79.53
Total Debt Issued	764.97	516	-	79.53
Short-Term Debt Repaid	-	-	-4.53	-9.99
Long-Term Debt Repaid	-52.64	-51.59	-50.22	-58.4
Total Debt Repaid	-52.64	-51.59	-54.75	-68.39
Net Debt Issued (Repaid)	712.33	464.41	-54.75	11.14
Issuance of Common Stock	-	-	-	13.6
Common Dividends Paid	-16.9	-67.59	-33.8	-11.17
Other Financing Activities	-0.75	1.84	-2.75	-41.18
Financing Cash Flow	694.68	398.66	-91.3	-27.62
Foreign Exchange Rate Adjustments	-5.61	-5.44	-0.69	10.62
Net Cash Flow	-87.4	-19.77	-94.77	155.24
Free Cash Flow	-699.26	-423.8	33.82	185.44
Free Cash Flow Growth	-	-	-81.77%	12.41%
Free Cash Flow Margin	-37.21%	-15.93%	1.39%	9.08%
Free Cash Flow Per Share	-20.69	-12.54	1.00	7.49
Cash Interest Paid	109.99	67.62	18.88	11.95
Cash Income Tax Paid	17.29	10.46	43.77	31.05
Levered Free Cash Flow	-490.07	-466.5	-19.91	119.07
Unlevered Free Cash Flow	-412.7	-420.29	-7.85	126.88
Change in Working Capital	-157.2	-368.89	-18.74	68.3

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