Pan American Silver Corp. (TSX: PAAS)
Canada
· Delayed Price · Currency is CAD 30.95
-0.50 (-1.59%)
Jul 19, 2024, 4:00 PM EDT
Pan American Silver Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | -151 | -103.7 | -341.7 | 97.43 | 177.88 | 110.74 | Upgrade
|
| Depreciation & Amortization | 535.5 | 484.2 | 316 | 302.96 | 272.44 | 253.45 | Upgrade
|
| Amortization of Goodwill & Intangibles | 36.2 | 34.2 | 14.8 | 7.47 | 8.26 | 9.9 | Upgrade
|
| Depreciation & Amortization, Total | 603.8 | 550.5 | 405 | 310.43 | 280.7 | 305.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8 | -7.9 | 2.4 | -32.17 | -7.92 | -3.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | 23.2 | 5.5 | 16.2 | 59.72 | -58.67 | -83.71 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.1 | 0.4 | -45 | -4.35 | -10.53 | -15.25 | Upgrade
|
| Asset Writedown & Restructuring Costs | 46.5 | 46.5 | 24.9 | - | - | - | Upgrade
|
| Stock-Based Compensation | 5.9 | 5.5 | 3.9 | 5.13 | 3.02 | 4.45 | Upgrade
|
| Other Operating Activities | -49.3 | -115.5 | 8.1 | 26.99 | -19.15 | -7.69 | Upgrade
|
| Change in Accounts Receivable | -1.6 | 45.9 | -12.6 | -2.87 | 54.84 | 1.55 | Upgrade
|
| Change in Inventory | -21.1 | 38.5 | -49.9 | -82.89 | -14.62 | 22.75 | Upgrade
|
| Change in Accounts Payable | 9.3 | -10 | 20.7 | 18.09 | 56.82 | -43.53 | Upgrade
|
| Change in Other Net Operating Assets | 2.2 | -5.5 | -0.2 | -3.4 | -0.05 | -8.72 | Upgrade
|
| Operating Cash Flow | 460 | 450.2 | 31.8 | 392.11 | 462.32 | 282.03 | Upgrade
|
| Operating Cash Flow Growth | 3116.78% | 1315.72% | -91.89% | -15.19% | 63.93% | 81.98% | Upgrade
|
| Capital Expenditures | -427.4 | -379 | -274.7 | -243.48 | -178.56 | -207.35 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.2 | 3.8 | 8.7 | 45.8 | 22.47 | 10.27 | Upgrade
|
| Cash Acquisitions | - | 259.5 | - | - | - | -247.48 | Upgrade
|
| Divestitures | 355 | 355 | - | - | - | - | Upgrade
|
| Investment in Securities | 39.5 | 144.8 | 0.7 | 1.86 | 90.38 | 39.73 | Upgrade
|
| Other Investing Activities | 12.2 | 13.8 | 9.9 | 9.16 | -18.22 | 2.67 | Upgrade
|
| Investing Cash Flow | -16.5 | 397.9 | -255.4 | -186.66 | -83.92 | -402.17 | Upgrade
|
| Long-Term Debt Issued | - | 315 | 167.1 | - | 80 | 335 | Upgrade
|
| Total Debt Issued | 50 | 315 | 167.1 | - | 80 | 335 | Upgrade
|
| Long-Term Debt Repaid | - | -747.5 | -20 | -14.1 | -368.1 | -204.27 | Upgrade
|
| Total Debt Repaid | -444.9 | -747.5 | -20 | -14.1 | -368.1 | -204.27 | Upgrade
|
| Net Debt Issued (Repaid) | -394.9 | -432.5 | 147.1 | -14.1 | -288.1 | 130.73 | Upgrade
|
| Issuance of Common Stock | - | - | 0.9 | 0.62 | 4.74 | 2.78 | Upgrade
|
| Dividends Paid | -167.3 | -130.4 | -94.7 | -71.5 | -46.22 | -29.33 | Upgrade
|
| Other Financing Activities | 11.4 | 11.1 | -0.3 | -0.93 | - | -0.92 | Upgrade
|
| Financing Cash Flow | -550.8 | -551.8 | 53 | -85.91 | -329.59 | 103.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.9 | -3.7 | -6 | -3.1 | -2.26 | -1.06 | Upgrade
|
| Net Cash Flow | -110.2 | 292.6 | -176.6 | 116.44 | 46.55 | -17.95 | Upgrade
|
| Free Cash Flow | 32.6 | 71.2 | -242.9 | 148.63 | 283.76 | 74.68 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -47.62% | 279.99% | 2285.81% | Upgrade
|
| Free Cash Flow Margin | 1.29% | 3.07% | -16.25% | 9.10% | 21.19% | 5.53% | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.22 | -1.15 | 0.71 | 1.35 | 0.37 | Upgrade
|
| Cash Interest Paid | 50.1 | 45.1 | 6.6 | 5.23 | 10.22 | 16.94 | Upgrade
|
| Cash Income Tax Paid (Refunded) | 159.8 | 149.4 | 137.8 | 129.21 | 81.64 | 82.58 | Upgrade
|
| Levered Free Cash Flow | 137.2 | 102.45 | 28.26 | 186.59 | 240.84 | 61.18 | Upgrade
|
| Unlevered Free Cash Flow | 174.83 | 134.58 | 31.57 | 188.88 | 246.6 | 71.73 | Upgrade
|
| Change in Net Working Capital | 27.2 | 68.7 | 16.32 | 63.35 | -64.17 | 102.42 | Upgrade
|
Source: S&P Capital IQ. Standard template.