Clearwater Paper Corporation (CLW)
NYSE: CLW · Real-Time Price · USD
27.00
+0.10 (0.37%)
Jun 24, 2025, 4:00 PM - Market closed
Clearwater Paper 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 172.8 | 196.3 | 107.7 | 46 | -28.1 | 77.1 | Upgrade
|
| Depreciation & Amortization | 98.6 | 99.8 | 98.6 | 103.3 | 105 | 111 | Upgrade
|
| Other Amortization | 11.8 | 11.8 | 4.4 | 2 | 2.8 | 8 | Upgrade
|
| Loss (Gain) From Sale of Assets | -306.9 | -306.8 | 2 | 4.6 | 35.7 | -1.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.5 | 1.5 | 0.1 | 1.5 | - | - | Upgrade
|
| Stock-Based Compensation | 3.3 | 5.6 | 9.9 | 12.7 | 9.1 | 10.5 | Upgrade
|
| Other Operating Activities | 31.8 | 31.6 | -14.2 | -3.5 | -2.8 | 37.4 | Upgrade
|
| Change in Accounts Receivable | -83.9 | -87.2 | -1.3 | -16.9 | -5.3 | 6.1 | Upgrade
|
| Change in Inventory | 21.5 | 12.4 | 4 | -46.3 | -20.2 | 18.1 | Upgrade
|
| Change in Accounts Payable | 54.4 | 98.9 | -21.3 | 49.2 | 1.9 | -12 | Upgrade
|
| Change in Other Net Operating Assets | -1.2 | -2.5 | 0.8 | -2.4 | -1.7 | -7.8 | Upgrade
|
| Operating Cash Flow | 3.7 | 61.4 | 190.7 | 150.2 | 96.4 | 247 | Upgrade
|
| Operating Cash Flow Growth | -98.57% | -67.80% | 26.96% | 55.81% | -60.97% | 344.25% | Upgrade
|
| Capital Expenditures | -130.8 | -116.6 | -73.7 | -33.5 | -38.4 | -39.6 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 13.3 | - | Upgrade
|
| Cash Acquisitions | -708.2 | -708.2 | - | - | - | - | Upgrade
|
| Divestitures | 992.5 | 992.5 | - | - | - | - | Upgrade
|
| Investing Cash Flow | 153.5 | 167.7 | -73.7 | -33.5 | -25.1 | -39.6 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 108.5 | Upgrade
|
| Long-Term Debt Issued | - | 753.4 | 222 | - | - | 275 | Upgrade
|
| Total Debt Issued | 753.4 | 753.4 | 222 | - | - | 383.5 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -122 | Upgrade
|
| Long-Term Debt Repaid | - | -931.1 | -325.6 | -80.9 | -81 | -449.4 | Upgrade
|
| Total Debt Repaid | -907.8 | -931.1 | -325.6 | -80.9 | -81 | -571.4 | Upgrade
|
| Net Debt Issued (Repaid) | -154.4 | -177.7 | -103.6 | -80.9 | -81 | -187.9 | Upgrade
|
| Repurchase of Common Stock | -23.7 | -14.1 | -22.6 | -7.5 | -1.7 | -0.7 | Upgrade
|
| Other Financing Activities | 9.9 | 0.4 | -3.2 | -0.2 | 0.7 | -4.3 | Upgrade
|
| Financing Cash Flow | -168.2 | -191.4 | -129.4 | -88.6 | -82 | -192.9 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.1 | - | - | 0.1 | - | -0.1 | Upgrade
|
| Net Cash Flow | -11.1 | 37.7 | -12.4 | 28.2 | -10.7 | 14.4 | Upgrade
|
| Free Cash Flow | -127.1 | -55.2 | 117 | 116.7 | 58 | 207.4 | Upgrade
|
| Free Cash Flow Growth | - | - | 0.26% | 101.21% | -72.04% | - | Upgrade
|
| Free Cash Flow Margin | -8.46% | -3.99% | 10.30% | 9.77% | 3.27% | 11.10% | Upgrade
|
| Free Cash Flow Per Share | -7.60 | -3.29 | 6.85 | 6.79 | 3.46 | 12.40 | Upgrade
|
| Cash Interest Paid | 49 | 52.4 | 37.8 | 33 | 36 | 45 | Upgrade
|
| Cash Income Tax Paid | 19.2 | 19 | 16.6 | 43 | -7.7 | -7.9 | Upgrade
|
| Levered Free Cash Flow | 0.93 | 37.83 | 70.79 | 128.41 | 77.35 | 142.21 | Upgrade
|
| Unlevered Free Cash Flow | 10.56 | 46.09 | 73.83 | 134.04 | 97.68 | 163.28 | Upgrade
|
| Change in Net Working Capital | -69.3 | -87.5 | 11.1 | 7.9 | 14.4 | 14 | Upgrade
|
Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.