CEF 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 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
Net Income	2,346	1,017	308.54	4.73	-310.7	1,008
Other Operating Activities	-2,373	-1,040	-329.23	-23.67	289.53	-1,027
Change in Accounts Payable	1.96	0.62	1.01	0.72	-0.06	-1.03
Change in Other Net Operating Assets	-0.03	-0.1	-0.41	0.41	-	-
Operating Cash Flow	-25.28	-22.25	-20.09	-17.82	-21.23	-19.9
Other Investing Activities	32.44	25.55	25.03	10.76	5.16	-435.22
Investing Cash Flow	32.44	25.55	25.03	10.76	5.16	-435.22
Issuance of Common Stock	-	-	-	14.57	18.59	459
Repurchase of Common Stock	-5.07	-5.79	-1.44	-4.75	-3.2	-0.53
Other Financing Activities	-	-	-	-0.04	-0.05	-3.19
Financing Cash Flow	-5.07	-5.79	-1.44	9.78	15.35	455.27
Net Cash Flow	2.08	-2.49	3.5	2.73	-0.72	0.15
Levered Free Cash Flow	-616.53	-149.25	-35.48	101.73	134	-833.32
Unlevered Free Cash Flow	-616.53	-149.25	-35.48	101.73	134	-833.32
Change in Working Capital	1.93	0.52	0.61	1.13	-0.06	-1.03

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