AdvanSix Cash Flow Statement

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

Millions USD. 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	49.29	44.15	54.62	171.89	139.79
Depreciation & Amortization	79.74	76.18	73.01	69.35	65.34
Other Amortization	0.6	0.62	0.62	0.62	0.68
Loss (Gain) From Sale of Assets	-0.08	0.77	1.28	1.52	1.71
Stock-Based Compensation	6.82	7.85	8.31	10.28	11.3
Other Operating Activities	7.82	-7.79	-13.82	16.23	4.7
Change in Accounts Receivable	-8.4	18.41	21.49	17.84	-53.77
Change in Inventory	-24.11	-0.56	3.29	-57.04	31.23
Change in Accounts Payable	52.87	-30.61	-20.76	55.86	15.68
Change in Unearned Revenue	-23	21.86	-18.75	31.68	-23.63
Change in Income Taxes	-21.05	-6.06	16.34	-18.52	21.06
Change in Other Net Operating Assets	2.37	10.58	-8.08	-26.11	4.77
Operating Cash Flow	122.86	135.41	117.55	273.6	218.85
Operating Cash Flow Growth	-9.27%	15.20%	-57.04%	25.02%	95.67%
Capital Expenditures	-116.45	-133.72	-107.38	-89.45	-56.81
Cash Acquisitions	-	-	-	-97.46	-9.52
Other Investing Activities	-6.17	-9.18	-3.52	-2.37	-1.23
Investing Cash Flow	-122.61	-142.9	-110.9	-189.27	-67.56
Long-Term Debt Issued	370.5	406	437	434.5	176
Long-Term Debt Repaid	-351.5	-382.01	-382.94	-455.43	-316.74
Net Debt Issued (Repaid)	19	23.99	54.06	-20.93	-140.74
Issuance of Common Stock	0.27	0.86	0.88	1.3	0.55
Repurchase of Common Stock	-1.66	-10.43	-46.15	-33.75	-0.65
Common Dividends Paid	-17.18	-17.14	-16.66	-15.07	-3.52
Other Financing Activities	-0.48	-	-	-	-2.44
Financing Cash Flow	-0.05	-2.72	-7.87	-68.44	-146.79
Net Cash Flow	0.2	-10.2	-1.22	15.89	4.49
Free Cash Flow	6.42	1.69	10.17	184.15	162.04
Free Cash Flow Growth	279.54%	-83.38%	-94.48%	13.65%	460.12%
Free Cash Flow Margin	0.42%	0.11%	0.66%	9.46%	9.62%
Free Cash Flow Per Share	0.23	0.06	0.36	6.34	5.58
Cash Interest Paid	6.76	10.83	7.09	2.24	4.46
Cash Income Tax Paid	15.13	16.59	7.59	56.17	31
Levered Free Cash Flow	-19.32	-9.14	4.08	137.74	140.82
Unlevered Free Cash Flow	-14.62	-2.69	8.14	138.86	143.28
Change in Working Capital	-21.32	13.63	-6.48	3.72	-4.67

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