OSL:KCC 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	2017 - 2019
Period Ending	Jun '25 Jun 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	2017 - 2019
Net Income	41.38	81.41	86.9	60.87	22.6	15.18	Upgrade
Depreciation & Amortization	30.73	30.44	31.84	31.34	28.67	19.16	Upgrade
Other Amortization	2.87	1.18	1.78	1.35	0.88	0.69	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-6.36	-	Upgrade
Other Operating Activities	15.5	18.67	19.03	24.33	6.82	11.72	Upgrade
Change in Other Net Operating Assets	-1.08	4.38	9.44	-12.02	-6.76	-7.24	Upgrade
Operating Cash Flow	89.39	136.08	148.99	105.88	45.85	39.51	Upgrade
Operating Cash Flow Growth	-39.56%	-8.66%	40.71%	130.93%	16.04%	23.97%	Upgrade
Capital Expenditures	-50.23	-28.29	-30.43	-10.24	-119.11	-92.91	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	13.8	-	Upgrade
Other Investing Activities	0	-	-	-	-0.21	-	Upgrade
Investing Cash Flow	-50.23	-28.29	-30.43	-10.24	-105.52	-92.91	Upgrade
Long-Term Debt Issued	-	39.2	142.11	-	169	136.84	Upgrade
Long-Term Debt Repaid	-	-55.46	-219.51	-24.43	-123.62	-51.68	Upgrade
Net Debt Issued (Repaid)	36.58	-16.26	-77.4	-24.43	45.38	85.16	Upgrade
Issuance of Common Stock	0.19	0.1	50.36	-	24.98	-	Upgrade
Repurchase of Common Stock	-7.87	-1.23	-	-	-	-0.15	Upgrade
Common Dividends Paid	-44.32	-78.58	-66.84	-42.42	-7.2	-4.8	Upgrade
Other Financing Activities	-60.4	-23.76	-21.29	-15.64	-16.9	-16.39	Upgrade
Financing Cash Flow	-75.83	-119.72	-115.17	-82.49	46.25	63.82	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	-0.74	-	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	0	Upgrade
Net Cash Flow	-36.67	-11.93	3.39	13.16	-14.16	10.43	Upgrade
Free Cash Flow	39.15	107.79	118.55	95.65	-73.26	-53.39	Upgrade
Free Cash Flow Growth	-63.96%	-9.08%	23.95%	-	-	-	Upgrade
Free Cash Flow Margin	16.21%	38.74%	41.28%	36.69%	-37.01%	-32.81%	Upgrade
Free Cash Flow Per Share	0.65	1.78	2.07	1.82	-1.50	-1.11	Upgrade
Cash Interest Paid	27	19.11	21.9	15.44	14.07	11.37	Upgrade
Levered Free Cash Flow	7.49	58.36	59.58	49.03	-85.78	-69.13	Upgrade
Unlevered Free Cash Flow	16.77	68.7	71.19	58.75	-77.34	-61.53	Upgrade
Change in Working Capital	-1.08	4.38	9.44	-12.02	-6.76	-7.24	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.