Athens Water Supply and Sewerage Company S.A. (ATH:EYDAP)

ATH:EYDAP Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	14.65	20.28	5.02	30.65	-66.1
Depreciation & Amortization	48.12	45.45	45.07	45.29	41.31
Asset Writedown	-	-	-	-	0.54
Change in Accounts Receivable	-31.14	5.92	98.26	-81.59	-10.18
Change in Inventory	-0.19	-3.2	-2.51	-0.52	-1.18
Change in Other Net Operating Assets	20.79	-39.46	-176.18	65.68	4.64
Other Operating Activities	-25.95	-8.42	-30.37	-21.33	124.18
Operating Cash Flow	26.29	20.56	-60.72	38.18	93.22
Operating Cash Flow Growth	27.85%	-	-	-59.05%	18.98%
Capital Expenditures	-63.73	-44.22	-40.02	-28.71	-29.09
Sale (Purchase) of Intangibles	-2.85	-0.81	-1.41	-1.45	-0.23
Other Investing Activities	25.72	30.97	22.49	11.46	10.68
Investing Cash Flow	-40.86	-14.05	-18.95	-18.7	-18.64
Long-Term Debt Repaid	-0.89	-0.78	-0.45	-0.56	-0.97
Net Debt Issued (Repaid)	-0.89	-0.78	-0.45	-0.56	-0.97
Common Dividends Paid	-10.7	-2.12	-29.44	-49.64	-39.81
Financing Cash Flow	-11.58	-2.9	-29.89	-50.19	-40.78
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-26.16	3.62	-109.56	-30.71	33.81
Free Cash Flow	-37.44	-23.65	-100.74	9.47	64.13
Free Cash Flow Growth	-	-	-	-85.24%	3.13%
Free Cash Flow Margin	-10.02%	-6.73%	-29.33%	2.62%	19.41%
Free Cash Flow Per Share	-0.35	-0.22	-0.95	0.09	0.60
Cash Interest Paid	0.53	0.48	0.48	0.31	0.32
Cash Income Tax Paid	9.56	2.54	4.29	28.89	12.1
Levered Free Cash Flow	-19.87	-5.22	-67.85	31.74	120.83
Unlevered Free Cash Flow	-14.78	0.69	-67.83	31.77	120.89
Change in Net Working Capital	2.81	14.42	65.64	11.95	-170.9

Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Utility template. Financial Sources.