The Manitowoc Company 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	7.2	55.8	39.2	-123.6	11
Depreciation & Amortization	63	62.9	59.8	63.7	46.9
Other Amortization	1.5	1.4	1.3	1.4	1.5
Loss (Gain) From Sale of Assets	-0.6	-	-	-0.9	0.2
Asset Writedown & Restructuring Costs	-	-	-	171.9	1.9
Stock-Based Compensation	9.5	10.9	11.5	8.5	7.1
Other Operating Activities	-6.2	-54.5	3.3	-8.9	4.5
Change in Accounts Receivable	-9.1	9	-9.3	-36.4	-5.2
Change in Inventory	-11.6	21.4	-46.7	-42	-68.3
Change in Accounts Payable	21.7	-39.1	-28.5	40.4	62.9
Change in Other Net Operating Assets	-53.2	-18.6	32.4	2.8	13.7
Operating Cash Flow	22.2	49.2	63	76.9	76.2
Operating Cash Flow Growth	-54.88%	-21.91%	-18.07%	0.92%	-
Capital Expenditures	-50.4	-45.7	-77.4	-61.8	-40.4
Sale of Property, Plant & Equipment	0.9	4.8	5.6	1.5	0.3
Cash Acquisitions	-	-	-	2.3	-186.2
Other Investing Activities	-	0.5	-	-	-
Investing Cash Flow	-49.5	-40.4	-71.8	-58	-226.3
Long-Term Debt Issued	150.3	347.3	3.8	-	100
Long-Term Debt Repaid	-89.7	-320	-20	-25.1	-4.9
Net Debt Issued (Repaid)	60.6	27.3	-16.2	-25.1	95.1
Issuance of Common Stock	-	-	0.3	0.1	5.8
Repurchase of Common Stock	-	-5.7	-5.5	-3	-
Other Financing Activities	-5.8	-14.9	-	-1.9	-
Financing Cash Flow	54.8	6.7	-21.4	-29.9	100.9
Foreign Exchange Rate Adjustments	1.8	-1.9	0.2	-	-4.1
Net Cash Flow	29.3	13.6	-30	-11	-53.3
Free Cash Flow	-28.2	3.5	-14.4	15.1	35.8
Free Cash Flow Growth	-	-	-	-57.82%	-
Free Cash Flow Margin	-1.26%	0.16%	-0.65%	0.74%	2.08%
Free Cash Flow Per Share	-0.78	0.10	-0.40	0.43	1.01
Cash Interest Paid	37.5	36.6	34	30.8	28.9
Cash Income Tax Paid	7.5	12.9	10.1	7.3	-3.7
Levered Free Cash Flow	-59.49	42.91	-29.69	2.3	-16.71
Unlevered Free Cash Flow	-36.49	66.33	-8.99	21.53	0.79
Change in Working Capital	-52.2	-27.3	-52.1	-35.2	3.1

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