Spin Master Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-148.5	81.9	151.4	261.3	198.6
Depreciation & Amortization	142.1	136.8	130.1	68.2	111.9
Stock-Based Compensation	11.5	29.3	20.1	17.6	15.3
Other Adjustments	248	92.5	68.2	-29.4	9.2
Changes in Other Operating Activities	68.2	3.9	-107.2	-66.7	59.1
Operating Cash Flow	307.8	328	227	249.3	419.1
Operating Cash Flow Growth	-6.16%	44.49%	-8.95%	-40.52%	34.85%
Capital Expenditures	-71.2	-34	-28	-30.4	-26.4
Sale of Property, Plant & Equipment	-	-	0.8	9.2	-
Purchases of Intangible Assets	-113	-83.6	-79.4	-69	-53.1
Purchases of Investments	-4.8	-1.1	-2.5	-7.5	-3.4
Payments for Business Acquisitions	-12.7	-952.9	-26.5	-1	-70.9
Other Investing Activities	-	3.1	0.3	0.1	0.6
Investing Cash Flow	-201.7	-1,069	-135.3	-109.2	-153.2
Long-Term Debt Issued	55	525	-	-	-
Long-Term Debt Repaid	-178	-135	-	-	-
Net Long-Term Debt Issued (Repaid)	-123	390	-	-	-
Issuance of Common Stock	-	-	-	0.1	1
Repurchase of Common Stock	-46.6	-54.5	-10.5	-	-
Net Common Stock Issued (Repurchased)	-46.6	-54.5	-10.5	0.1	1
Common Dividends Paid	-34.7	-27.5	-18.4	-4.6	-
Other Financing Activities	-27.3	-37.8	-15.2	-15.8	-19.3
Financing Cash Flow	-231.6	270.2	-44.1	-20.3	-18.3
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-3.4	-1.9	13.8	-38.2	-5.5
Net Cash Flow	-128.9	-472.2	61.4	81.6	242.1
Free Cash Flow	236.6	294	199	218.9	392.7
Free Cash Flow Growth	-19.52%	47.74%	-9.09%	-44.26%	35.51%
FCF Margin	11.20%	12.99%	10.45%	10.84%	19.23%
Free Cash Flow Per Share	2.28	2.78	1.88	2.06	3.73
Levered Free Cash Flow	-132.4	578.6	146.3	232.4	343.2
Unlevered Free Cash Flow	54.23	219.57	148.11	187.49	348.73

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.