MSC Income Fund, Inc. (MSIF)

MSC Income Fund 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	56.55	66.21	45.59	73.64	-9.76
Other Amortization	2.58	2.18	1.74	1.51	1.66
Loss (Gain) From Sale of Investments	-0.34	-12.31	5.64	-24.6	55.34
Other Operating Activities	-85.88	-7.79	20.81	-242.15	146.74
Change in Accounts Receivable	-3.85	0.12	1.07	-4.69	0.45
Change in Accounts Payable	4.47	-1.04	-2.02	0.82	0.66
Change in Other Net Operating Assets	-1.62	2.86	3.84	4.32	0.75
Operating Cash Flow	-28.08	50.23	76.68	-191.15	195.82
Operating Cash Flow Growth	-	-34.49%	-	-	62.97%
Long-Term Debt Issued	281	150	187.5	627.19	53.33
Long-Term Debt Repaid	-201	-136	-220	-424.82	-196.51
Net Debt Issued (Repaid)	80	14	-32.5	202.37	-143.18
Issuance of Common Stock	7	8.5	0.75	0.67	-
Repurchase of Common Stock	-20.72	-24.43	-15.98	-10.07	-6.09
Common Dividends Paid	-39.76	-36.44	-33.02	-18.73	-18.49
Other Financing Activities	-0.85	-2.39	-0.43	-6.36	-0.83
Financing Cash Flow	25.67	-40.76	-81.18	167.9	-168.6
Net Cash Flow	-2.41	9.47	-4.5	-23.25	27.22
Cash Interest Paid	35.81	33.59	20.61	10.39	15.72
Cash Income Tax Paid	0.71	2	2.47	1.32	1.1
Levered Free Cash Flow	40.17	43.12	55.62	70.45	-12.38
Unlevered Free Cash Flow	61.98	63.85	69.42	78.22	-3.07
Change in Net Working Capital	-1.76	-4.9	-20.84	-35.6	43.3

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.