FRA:P09 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	-503.63	-309.85	-306.74	-314.25	-181.22	29.4	Upgrade
Depreciation & Amortization	392.71	53.35	26.53	17.32	11.59	9.3	Upgrade
Other Amortization	-	-	-	-	-	0.13	Upgrade
Asset Writedown & Restructuring Costs	106.3	184.5	-	-	-	-	Upgrade
Loss (Gain) From Sale of Investments	-6.29	-13.04	-12.84	-0.24	4.01	-0.11	Upgrade
Stock-Based Compensation	48.11	71.04	72.12	78.61	73.36	17.53	Upgrade
Other Operating Activities	-165.31	-151.47	20.71	9.32	-39.24	-33.47	Upgrade
Change in Accounts Receivable	-1.23	9.09	-17.83	5.46	-7.17	-1.6	Upgrade
Change in Inventory	2.15	-8.32	-13.84	-33.91	-13.11	-1.62	Upgrade
Change in Accounts Payable	4.39	1.41	0.21	1.03	6.36	-5.07	Upgrade
Change in Unearned Revenue	-2.3	-2.11	-10.42	-3.73	25.74	0.73	Upgrade
Change in Other Net Operating Assets	2.31	-40.65	-17.07	-22.81	8.5	4.28	Upgrade
Operating Cash Flow	-122.79	-206.06	-259.17	-263.21	-111.18	19.5	Upgrade
Capital Expenditures	-3.47	-6.19	-8.84	-16.75	-5.93	-1.04	Upgrade
Cash Acquisitions	-	-	-0.1	-	-319.79	-	Upgrade
Sale (Purchase) of Intangibles	-5	-	-	-0.18	-	-	Upgrade
Investment in Securities	156.13	130.19	13.55	133.01	-352.81	-218.28	Upgrade
Investing Cash Flow	147.66	124	4.6	116.08	-678.53	-219.32	Upgrade
Long-Term Debt Issued	-	-	-	-	895.54	-	Upgrade
Long-Term Debt Repaid	-	-50.69	-1.84	-1.61	-0.36	-16	Upgrade
Net Debt Issued (Repaid)	-50.2	-50.69	-1.84	-1.61	895.18	-16	Upgrade
Issuance of Common Stock	3.43	7.7	204.52	11.23	326.65	233.84	Upgrade
Other Financing Activities	-	-	-93.79	-	-52.25	34	Upgrade
Financing Cash Flow	-46.77	-42.99	108.89	9.62	1,170	251.84	Upgrade
Net Cash Flow	-21.91	-125.04	-145.68	-137.51	379.87	52.02	Upgrade
Free Cash Flow	-126.26	-212.25	-268.02	-279.96	-117.11	18.46	Upgrade
Free Cash Flow Margin	-81.68%	-137.81%	-133.66%	-218.20%	-89.73%	23.40%	Upgrade
Free Cash Flow Per Share	-0.43	-0.77	-1.06	-1.25	-0.57	0.11	Upgrade
Cash Interest Paid	14.81	14.81	15.69	14.05	6.93	0.49	Upgrade
Levered Free Cash Flow	92.04	-95.64	-311.67	46.5	-24.54	-39.58	Upgrade
Unlevered Free Cash Flow	97.02	-87.26	-302.7	55.68	-16.71	-39.54	Upgrade
Change in Working Capital	5.32	-40.58	-58.96	-53.97	20.33	-3.29	Upgrade

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