VIE:SEM 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	0.42	11.5	-16.81	-5.53	15.35
Depreciation & Amortization	49.5	47.45	36.51	30.43	28.76
Loss (Gain) From Sale of Assets	-0.09	-0.12	0.23	-4.63	0.46
Asset Writedown & Restructuring Costs	4.37	2.45	-0.39	7.93	-
Other Operating Activities	10.6	6.73	21.8	5.2	-28.31
Change in Accounts Receivable	0.38	13.57	16.85	-5.48	6.07
Change in Inventory	0.42	18.81	44.84	19.65	-38.78
Change in Accounts Payable	3.25	-2.81	-13.76	-8.96	9.66
Change in Other Net Operating Assets	1.57	-9.68	-6.16	10.53	-11.14
Operating Cash Flow	74.26	94.55	66.19	46.21	289.23
Operating Cash Flow Growth	-21.46%	42.85%	43.24%	-84.02%	49.97%
Capital Expenditures	-34.65	-64.58	-55.6	-54.54	-47.94
Sale of Property, Plant & Equipment	0.61	2.29	0.53	6.52	0.3
Cash Acquisitions	-	-	-164.82	-	-1.13
Divestitures	0.05	6.59	85.25	-	-
Investment in Securities	-2.75	-4.75	0.03	0.55	0.41
Other Investing Activities	2.45	3.77	3.17	1.27	0.37
Investing Cash Flow	-34.3	-56.68	-131.44	-46.19	-47.98
Long-Term Debt Issued	0.21	26	190.04	-	4.61
Short-Term Debt Repaid	-39.37	-8.67	-18.57	-38.95	-
Long-Term Debt Repaid	-5.18	-15.09	-44.45	-3.42	-89.67
Total Debt Repaid	-44.55	-23.77	-63.01	-42.38	-89.67
Net Debt Issued (Repaid)	-44.34	2.24	127.03	-42.38	-85.06
Repurchase of Common Stock	-	-	-	-	-30
Common Dividends Paid	-	-10.29	-30.86	-30.86	-31.65
Other Financing Activities	-14.76	-17.85	-13.97	-8.88	-8.92
Financing Cash Flow	-69.39	-25.9	20.48	-82.12	-155.62
Foreign Exchange Rate Adjustments	-1.7	1.33	-0.46	4.47	4.94
Miscellaneous Cash Flow Adjustments	-	-	-0	0	-
Net Cash Flow	-31.13	13.3	-45.24	-77.63	90.57
Free Cash Flow	39.61	29.98	10.59	-8.33	241.29
Free Cash Flow Growth	32.14%	183.13%	-	-	44.95%
Free Cash Flow Margin	5.96%	4.41%	1.55%	-1.06%	39.91%
Free Cash Flow Per Share	1.93	1.46	0.52	-0.41	11.73
Cash Interest Paid	11.18	14.97	7.49	2.83	3.98
Cash Income Tax Paid	5.4	9.24	18.88	62.19	31.06
Levered Free Cash Flow	36.91	7.41	151.18	-134.26	-16.08
Unlevered Free Cash Flow	43.85	16.25	156.05	-132.62	-13.55
Change in Working Capital	5.62	19.88	41.77	15.74	-34.18

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