ICDIQ Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-70.15	-37.7	-65.32	-66.71	-96.64	-60.79
Depreciation & Amortization	48.45	43.54	40.44	38.92	43.92	45.37
Other Amortization	11.41	8.65	7.06	1.12	0.99	0.81
Loss (Gain) From Sale of Assets	-1.96	0.04	-0.2	0.26	4.02	4.94
Asset Writedown & Restructuring Costs	18.95	14.91	0.35	0.3	37.71	35.75
Stock-Based Compensation	1.83	5.67	4.64	2.3	1.98	1.87
Provision & Write-off of Bad Debts	-	1.18	0.26	-0.05	0.02	0.46
Other Operating Activities	24.49	23.11	48.94	14.29	-0.15	-0.12
Change in Accounts Receivable	5.01	6.32	-17.82	-12.14	26.03	5.7
Change in Inventory	0.03	-0.25	-0.37	-0.13	0.12	-0.35
Change in Accounts Payable	-2.22	-3.06	10.33	12.23	-16.68	-7.19
Change in Other Net Operating Assets	0.7	-1.38	0.27	0.06	-1.02	1.47
Operating Cash Flow	36.56	61.02	28.58	-9.58	0.29	27.92
Operating Cash Flow Growth	-46.17%	113.54%	-	-	-98.97%	73.05%
Capital Expenditures	-27.88	-40.66	-43.05	-16.42	-14.23	-38.32
Sale of Property, Plant & Equipment	6.41	4.44	4.55	2.04	5.11	8.95
Other Investing Activities	-	-	0.19	-	0.15	1
Investing Cash Flow	-21.47	-36.22	-38.3	-14.38	-8.98	-28.37
Long-Term Debt Issued	-	34.67	163.09	6.31	21.05	4.51
Long-Term Debt Repaid	-	-58.56	-144.97	-3.61	-15.38	-10.06
Net Debt Issued (Repaid)	-14.64	-23.89	18.12	2.7	5.67	-5.55
Issuance of Common Stock	-	-	3.04	13.21	10.21	-
Repurchase of Common Stock	-0.46	-0.68	-0.02	-0.02	-0.11	-0.84
Other Financing Activities	0.03	-	-10.23	-0.06	-	-0.2
Financing Cash Flow	-15.06	-24.57	10.91	15.82	15.76	-6.59
Net Cash Flow	0.03	0.24	1.19	-8.14	7.07	-7.04
Free Cash Flow	8.69	20.37	-14.47	-25.99	-13.94	-10.4
Free Cash Flow Margin	5.00%	9.69%	-7.75%	-29.55%	-16.71%	-5.11%
Free Cash Flow Per Share	0.60	1.45	-1.11	-3.46	-2.84	-2.76
Cash Interest Paid	1.63	2.36	5.08	6.92	13.31	13.97
Cash Income Tax Paid	0.3	0.8	-	-	-	-
Levered Free Cash Flow	-0.33	-0.29	-13.1	-3.89	4.72	19.44
Unlevered Free Cash Flow	13.35	13.53	-1.68	4.49	12.88	27.63

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