TCI Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	9.98	14.43	6.66	7.25	469	10.08
Depreciation & Amortization	13.37	12.63	12.53	14.57	13.11	15.03
Other Adjustments	-13.95	-17.28	1.31	3.14	-571.8	-28.12
Changes in Accounts Payable	3.76	0.01	6.83	-31.92	47.03	-4.71
Changes in Accrued Expenses	0.63	0.62	0.56	-1.72	-1.17	-2.91
Changes in Other Operating Activities	-12.47	-13.3	-26.59	-22.4	-1.56	-0.36
Operating Cash Flow	1.6	-2.89	1.31	-31.07	-45.39	-10.99
Capital Expenditures	-57.92	-80.01	-59.12	-19.59	-19.85	-8.95
Sale of Property, Plant & Equipment	32.33	34.8	1.34	0.19	44.59	105.55
Purchases of Investments	-82.37	-84.57	-59.1	-91.01	-277.64	-16
Proceeds from Sale of Investments	78.56	89.41	69.75	120.35	175.25	-
Other Investing Activities	5.69	4.55	5.61	16.88	385.01	19.73
Investing Cash Flow	-23.71	-35.83	-41.52	26.81	307.36	100.33
Long-Term Debt Issued	48.4	63.78	15.11	-	-	20.02
Long-Term Debt Repaid	-35	-70.31	-24.9	-275.31	-111.02	-118.9
Net Long-Term Debt Issued (Repaid)	13.41	-6.53	-9.79	-275.31	-111.02	-98.89
Repurchase of Common Stock	-0.41	-1.08	-0.8	-0.91	-	-
Net Common Stock Issued (Repurchased)	-0.41	-1.08	-0.8	-0.91	-	-
Other Financing Activities	-	-	-0.2	-0.46	-1.36	-4.7
Financing Cash Flow	13	27.55	1.66	-139.02	-112.38	-103.59
Net Cash Flow	-9.11	-11.17	-38.56	-143.28	149.59	-14.25
Free Cash Flow	-56.31	-82.9	-57.81	-50.66	-65.24	-19.93
FCF Margin	-114.01%	-168.97%	-122.82%	-101.52%	-177.97%	-48.89%
Free Cash Flow Per Share	-6.52	-9.60	-6.69	-5.86	-7.55	-2.31
Levered Free Cash Flow	-29.87	-72.77	-69.71	-330.43	394.8	-91.38
Unlevered Free Cash Flow	-58.98	-85.1	-71.09	-70.35	29.85	-18.35

SEC Filings: 10-K · 10-Q