VIE:HST Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	2.8	0.86	3.22	2.74	2.05
Depreciation & Amortization	3.09	2.83	2.86	2.69	2.62
Loss (Gain) From Sale of Assets	-0.54	-0.03	-0.11	0.16	-1.58
Loss (Gain) on Equity Investments	-1.72	-2.07	-2.74	-1.89	-1.47
Other Operating Activities	0.51	1.02	0.27	-0.06	-1.58
Change in Inventory	2.21	0.96	-4.15	4.64	8.85
Change in Accounts Payable	2.06	2.76	6.4	-2.28	0.03
Change in Other Net Operating Assets	3.74	-0.4	2.99	-1.36	2.26
Operating Cash Flow	12.16	5.93	8.73	4.64	11.17
Operating Cash Flow Growth	105.17%	-32.12%	88.18%	-58.45%	73.04%
Capital Expenditures	-4.54	-5.97	-3.25	-4.52	-3.91
Sale of Property, Plant & Equipment	1.1	0.05	0.14	0.03	2.28
Sale (Purchase) of Intangibles	-0.17	-0.58	-0.05	-0.14	-0.07
Investment in Securities	1.02	2.84	1.27	1.76	1.32
Investing Cash Flow	-2.59	-3.66	-1.9	-2.88	-0.39
Long-Term Debt Issued	-	0.66	-	-	-
Long-Term Debt Repaid	-1.16	-	-0.48	-0.57	-9.4
Total Debt Repaid	-1.16	-	-0.48	-0.57	-9.4
Net Debt Issued (Repaid)	-1.16	0.66	-0.48	-0.57	-9.4
Common Dividends Paid	-1.5	-2.24	-1.5	-1.5	-2.09
Other Financing Activities	-0.28	-0.57	-	-0.38	-2.22
Financing Cash Flow	-2.93	-2.16	-1.97	-2.45	-13.71
Net Cash Flow	6.64	0.11	4.86	-0.68	-2.93
Free Cash Flow	7.63	-0.04	5.48	0.12	7.26
Free Cash Flow Growth	-	-	4377.01%	-98.31%	227.71%
Free Cash Flow Margin	8.00%	-0.04%	9.02%	0.16%	5.15%
Free Cash Flow Per Share	5.03	-0.03	4.12	0.06	3.82
Cash Income Tax Paid	0.5	0.13	1.32	0.3	1.83
Levered Free Cash Flow	3.78	1.28	2.74	0.91	5.75
Unlevered Free Cash Flow	3.92	1.37	2.82	0.98	5.83
Change in Working Capital	8.01	3.32	5.23	1	11.13