Moelis & Company (MC)

Moelis & Company Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-	-24.7	150.35	365.21	178.83
Depreciation & Amortization, Total	-	8.32	7.98	7.24	4.71
Stock-Based Compensation	-	158.19	128.94	167.94	133.62
Change in Accounts Receivable	-	-4.01	-20.32	26.94	-46.7
Change in Accounts Payable	-	23.74	-45.04	52.87	21.46
Change in Other Net Operating Assets	-	17.44	-249.08	268.62	58.98
Other Operating Activities	-	-18.48	54.32	44.29	76.12
Operating Cash Flow	-	158.47	32.99	936.98	429.22
Capital Expenditures	-	-16.7	-5.96	-16.43	-40.66
Investment in Securities	-	65.27	-2.23	-0.66	0.91
Other Investing Activities	-	-	-3	0.07	-0.2
Investing Cash Flow	-	48.57	-11.18	-17.01	-39.95
Issuance of Common Stock	-	-	-	-	11.92
Repurchase of Common Stock	-	-47	-147.54	-104.15	-44.33
Common Dividends Paid	-	-160.34	-154.95	-416.44	-233.81
Other Financing Activities	-	-21.83	-24.42	-81.95	-85.57
Financing Cash Flow	-	-229.17	-326.9	-602.54	-351.79
Foreign Exchange Rate Adjustments	-	1.8	-8.39	0.31	-2.76
Net Cash Flow	-	-20.32	-313.48	317.73	34.71
Free Cash Flow	-	141.78	27.04	920.55	388.56
Free Cash Flow Growth	-	424.38%	-97.06%	136.92%	91.56%
Free Cash Flow Margin	-	16.59%	2.74%	59.75%	41.19%
Free Cash Flow Per Share	-	2.13	0.21	14.69	6.70
Cash Income Tax Paid	-	-3.63	76.42	55.19	-0.31

Source: S&P Capital IQ. Capital Markets template. Financial Sources.