FRA:RHS Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Net Income	43.47	2.28	17.24	41.35	-18.36
Depreciation & Amortization	25.49	24.68	23.42	17.15	12.72
Other Amortization	5.93	6.4	7.74	9.34	9.15
Loss (Gain) From Sale of Assets	-	-8.09	-2.8	-0.7	-
Asset Writedown & Restructuring Costs	-	-	-	-	1.02
Stock-Based Compensation	4.99	9.15	7.19	5.1	0.87
Other Operating Activities	0.65	0.54	1.29	6.86	-4.96
Change in Accounts Receivable	0.49	-0.18	-0.84	0.8	0.96
Change in Inventory	-0.14	0.22	-0.84	3.2	-0.79
Change in Accounts Payable	1.48	-2.22	-0.59	0.35	-12.4
Change in Unearned Revenue	-0.23	0.12	-5.97	0.99	-0.09
Change in Other Net Operating Assets	-6.86	-1.57	-8.55	-3.68	2.14
Operating Cash Flow	75.28	31.32	37.29	80.76	-9.74
Operating Cash Flow Growth	140.33%	-15.99%	-53.83%	-	-
Capital Expenditures	-74.35	-0.49	-70.45	-197.32	-20.26
Sale of Property, Plant & Equipment	-	23.91	12.69	12.6	-
Investment in Securities	-	-	1.5	0.1	-1.6
Other Investing Activities	-4.41	1.33	-	-	-
Investing Cash Flow	-79.37	17.75	-56.26	-184.62	-21.86
Long-Term Debt Issued	120.78	53.75	124.8	180.32	22.5
Total Debt Issued	120.78	53.75	124.8	180.32	22.5
Short-Term Debt Repaid	-	-	-	-	-1
Long-Term Debt Repaid	-94.82	-100.52	-99.7	-146.01	-52.51
Total Debt Repaid	-94.82	-100.52	-99.7	-146.01	-53.51
Net Debt Issued (Repaid)	25.96	-46.77	25.1	34.31	-31.01
Issuance of Common Stock	5.82	0.01	0.07	98.3	73.75
Repurchase of Common Stock	-4.85	-1.7	-	-1.71	-
Common Dividends Paid	-10.75	-6.03	-17.92	-	-
Other Financing Activities	-2.1	-2.13	-1.42	-3.72	-3.64
Financing Cash Flow	14.08	-56.62	5.83	127.44	39.1
Net Cash Flow	9.99	-7.55	-13.15	23.58	7.5
Free Cash Flow	0.93	30.83	-33.17	-116.56	-30
Free Cash Flow Growth	-96.99%	-	-	-	-
Free Cash Flow Margin	0.55%	27.97%	-26.53%	-76.13%	-47.36%
Free Cash Flow Per Share	0.05	1.67	-1.88	-6.09	-8.97
Cash Interest Paid	20.05	18.43	11.71	11.17	10.27
Levered Free Cash Flow	-21.56	32.42	-24.22	-124.63	-51.08
Unlevered Free Cash Flow	-10.5	42.99	-17.61	-120.31	-44.5
Change in Working Capital	-5.26	-3.62	-16.79	1.66	-10.17

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