FRA:WF5A 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
Period Ending	Sep '25 Sep 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 25, 2022	Dec '21 Dec 26, 2021	Dec '20 Dec 27, 2020
Net Income	20	16.3	-8.9	-36.9	-2	79.6
Depreciation & Amortization	56.2	51.9	44.7	40.9	34.7	34
Other Amortization	0.6	0.7	0.7	0.8	1	1
Stock-Based Compensation	33.2	29.8	25.3	26.3	25.8	21
Provision & Write-off of Bad Debts	-	-	1	-	-0.2	-
Other Operating Activities	4.7	4.4	13.8	19.1	2.1	-77.5
Change in Accounts Receivable	-102.1	5.1	1.3	-27.3	-13.1	-0.1
Change in Inventory	-2.1	-5	-29.6	-23.8	-5.3	-5.3
Change in Accounts Payable	4.2	15.1	4.4	4.5	-5.3	-2.4
Change in Unearned Revenue	-0.5	-25.7	28.4	2.7	24.1	-5
Change in Income Taxes	-5	-0.3	-0.5	0.1	1.4	-1.1
Change in Other Net Operating Assets	-17.8	-42.6	-15.4	-32.1	-27.9	0.5
Operating Cash Flow	-8.6	49.7	65.2	-25.7	30.8	46.6
Operating Cash Flow Growth	-	-23.77%	-	-	-33.91%	55.33%
Capital Expenditures	-84.7	-58.2	-52.4	-45.4	-46.5	-35.9
Sale of Property, Plant & Equipment	-	-	8.3	0.2	2.2	0.1
Cash Acquisitions	-	-11.5	0.3	-132.2	-12.3	-51.5
Other Investing Activities	-	-	-	-	4.5	-
Investing Cash Flow	-84.7	-69.7	-43.8	-177.4	-52.1	-87.3
Long-Term Debt Issued	-	10	69	300	-	5.1
Long-Term Debt Repaid	-	-53.9	-102.5	-353.7	-6.1	-1.2
Net Debt Issued (Repaid)	-189.3	-43.9	-33.5	-53.7	-6.1	3.9
Issuance of Common Stock	565.8	338.9	6.5	6.2	5.9	245.2
Repurchase of Common Stock	-19.3	-17.4	-3.7	-12.5	-9.1	-1.4
Other Financing Activities	-	-	-	-3.3	-	-
Financing Cash Flow	357.2	277.6	-30.7	-63.3	-9.3	247.7
Foreign Exchange Rate Adjustments	0.5	-1.1	0.8	-1.7	-1.5	1.9
Net Cash Flow	264.4	256.5	-8.5	-268.1	-32.1	208.9
Free Cash Flow	-93.3	-8.5	12.8	-71.1	-15.7	10.7
Free Cash Flow Growth	-	-	-	-	-	189.19%
Free Cash Flow Margin	-7.26%	-0.75%	1.23%	-7.92%	-1.93%	1.43%
Free Cash Flow Per Share	-0.58	-0.06	0.10	-0.56	-0.12	0.09
Cash Interest Paid	14.6	14.6	19.6	13.7	19.9	19.9
Cash Income Tax Paid	5	5	6.5	4.4	2	2.5
Levered Free Cash Flow	-86.23	15.76	61.09	-72.96	16.05	6.36
Unlevered Free Cash Flow	-79.01	24.56	73.95	-62.33	29.86	20.11
Change in Working Capital	-123.3	-53.4	-11.4	-75.9	-26.1	-13.4

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