Cash Plus Cash Flow Statement

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

Millions MAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	196.47	157.75	133.67	108.03
Depreciation & Amortization	-	40.28	44.09	22.67	25.22
Other Amortization	-	16.31	13.56	9.07	-
Other Operating Activities	-	192.89	112.67	94.34	79.99
Change in Income Taxes	-	-176.67	-118.3	-106.62	-77.31
Change in Other Net Operating Assets	-	727.84	340.41	85.26	68.64
Operating Cash Flow	-	997.12	550.18	238.38	204.57
Operating Cash Flow Growth	-	81.23%	130.80%	16.53%	-
Capital Expenditures	-	-51.04	-39.26	-136.37	-29.02
Investment in Securities	-	-4.04	-0.19	-1.25	-0.1
Investing Cash Flow	-	-55.07	-39.45	-137.63	-29.12
Issuance of Common Stock	-	26.53	-	-	-
Common Dividends Paid	-	-	-174.69	-134.32	-
Other Financing Activities	-	-23.3	16.41	103.75	-80.71
Financing Cash Flow	-	3.23	-158.28	-30.57	-80.71
Net Cash Flow	-	945.28	352.45	70.19	94.74
Free Cash Flow	-	946.09	510.92	102.01	175.55
Free Cash Flow Growth	-	85.17%	400.86%	-41.89%	-
Free Cash Flow Margin	-	59.53%	48.06%	11.39%	23.57%
Free Cash Flow Per Share	-	1743.93	1021.84	204.02	351.10
Cash Income Tax Paid	-	176.67	118.3	106.62	77.31
Levered Free Cash Flow	-	903.23	-158.11	-42.99	-
Unlevered Free Cash Flow	-	920.62	-146.79	-35.9	-
Change in Working Capital	-	551.17	222.11	-21.36	-8.66

Source: S&P Capital IQ. Standard template. Financial Sources.