Cohen & Steers Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	164.16	151.27	129.05	171.04	211.4	76.58	Upgrade
Depreciation & Amortization	11.53	11.17	5.14	5.67	16.06	16.27	Upgrade
Loss (Gain) From Sale of Investments	-8.32	-17.67	-6.25	24.99	-18.82	4.12	Upgrade
Stock-Based Compensation	46.75	52.3	44.47	49.35	40.46	29.34	Upgrade
Other Operating Activities	16.4	18.2	21.81	-9.37	16.84	-2.58	Upgrade
Change in Accounts Receivable	7.61	-6.74	-1.43	15.83	-16.38	-9.31	Upgrade
Change in Income Taxes	-2.21	-0.16	-2.74	-15.04	9.99	-9.64	Upgrade
Change in Other Net Operating Assets	-322.58	-111.68	-18.09	-180.79	-16.65	-15.59	Upgrade
Operating Cash Flow	-86.68	96.69	171.96	61.68	242.9	89.19	Upgrade
Operating Cash Flow Growth	-	-43.77%	178.79%	-74.61%	172.35%	-36.95%	Upgrade
Capital Expenditures	-7.38	-11.65	-56.99	-4.22	-2.7	-2.5	Upgrade
Investment in Securities	-0.24	-108.06	-57.79	1.37	50.34	0.73	Upgrade
Investing Cash Flow	-7.61	-119.71	-114.78	-2.86	47.65	-1.77	Upgrade
Issuance of Common Stock	0.97	69.56	1.06	1.04	1	0.86	Upgrade
Repurchase of Common Stock	-28.4	-21.11	-21.54	-26.82	-22.59	-25.94	Upgrade
Common Dividends Paid	-125.17	-119.18	-112.45	-107.35	-87.26	-74.69	Upgrade
Other Financing Activities	231.95	88.89	13.87	142.1	23.72	-1.33	Upgrade
Financing Cash Flow	79.36	18.17	-119.05	8.98	-145.43	-148.9	Upgrade
Foreign Exchange Rate Adjustments	-2.14	-1.59	2.76	-4.44	-1	1.36	Upgrade
Net Cash Flow	-17.07	-6.44	-59.11	63.36	144.12	-60.12	Upgrade
Free Cash Flow	-94.05	85.04	114.98	57.46	240.21	86.68	Upgrade
Free Cash Flow Growth	-	-26.04%	100.11%	-76.08%	177.10%	-37.50%	Upgrade
Free Cash Flow Margin	-17.04%	16.43%	23.48%	10.13%	41.14%	20.28%	Upgrade
Free Cash Flow Per Share	-1.82	1.67	2.32	1.17	4.89	1.78	Upgrade
Cash Income Tax Paid	47.2	47.2	45.8	63.6	45.7	27.7	Upgrade
Levered Free Cash Flow	188.21	157.31	79.37	187.53	238.26	89.74	Upgrade
Unlevered Free Cash Flow	188.21	157.31	79.37	187.53	238.26	89.74	Upgrade
Change in Working Capital	-317.18	-118.58	-22.26	-180	-23.04	-34.54	Upgrade

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