DNOW Inc. (DNOW)
NYSE: DNOW · Real-Time Price · USD
12.91
-0.22 (-1.68%)
Dec 27, 2024, 4:00 PM EST - Market closed
DNOW Inc. Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 205 | 247 | 128 | 5 | -427 | -97 | Upgrade
|
| Depreciation & Amortization | 31 | 26 | 19 | 23 | 28 | 41 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 10 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 5 | - | - | 8 | 321 | 128 | Upgrade
|
| Stock-Based Compensation | 13 | 15 | 11 | 8 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 9 | -2 | Upgrade
|
| Other Operating Activities | -73 | -91 | 12 | 19 | 88 | 56 | Upgrade
|
| Change in Accounts Receivable | 42 | 16 | -95 | -97 | 157 | 98 | Upgrade
|
| Change in Inventory | 113 | 12 | -138 | 3 | 148 | 109 | Upgrade
|
| Change in Accounts Payable | -56 | -44 | 63 | 64 | -136 | -110 | Upgrade
|
| Change in Other Net Operating Assets | 1 | 7 | -10 | -3 | 1 | 1 | Upgrade
|
| Operating Cash Flow | 281 | 188 | - | 30 | 189 | 224 | Upgrade
|
| Operating Cash Flow Growth | 215.73% | - | - | -84.13% | -15.63% | 206.85% | Upgrade
|
| Capital Expenditures | -8 | -17 | -9 | -5 | -8 | -12 | Upgrade
|
| Cash Acquisitions | -184 | -32 | -80 | -96 | - | -8 | Upgrade
|
| Divestitures | - | - | - | - | 26 | - | Upgrade
|
| Other Investing Activities | 1 | 1 | 2 | 5 | 4 | -2 | Upgrade
|
| Investing Cash Flow | -191 | -48 | -87 | -96 | 22 | -22 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 268 | Upgrade
|
| Long-Term Debt Repaid | - | -5 | -3 | -6 | -8 | -406 | Upgrade
|
| Net Debt Issued (Repaid) | -5 | -5 | -3 | -6 | -8 | -138 | Upgrade
|
| Repurchase of Common Stock | -19 | -50 | -7 | - | - | - | Upgrade
|
| Other Financing Activities | -2 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | -26 | -55 | -10 | -6 | -8 | -138 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3 | 2 | -4 | -2 | 1 | 3 | Upgrade
|
| Net Cash Flow | 67 | 87 | -101 | -74 | 204 | 67 | Upgrade
|
| Free Cash Flow | 273 | 171 | -9 | 25 | 181 | 212 | Upgrade
|
| Free Cash Flow Growth | 279.17% | - | - | -86.19% | -14.62% | 241.94% | Upgrade
|
| Free Cash Flow Margin | 11.58% | 7.37% | -0.42% | 1.53% | 11.18% | 7.18% | Upgrade
|
| Free Cash Flow Per Share | 2.54 | 1.58 | -0.08 | 0.23 | 1.65 | 1.95 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 5 | Upgrade
|
| Cash Income Tax Paid | 10 | 10 | 11 | - | 2 | 7 | Upgrade
|
| Levered Free Cash Flow | 158.13 | 129.88 | -47.63 | 40.63 | 252.38 | 213.63 | Upgrade
|
| Unlevered Free Cash Flow | 158.13 | 129.88 | -47.63 | 40.63 | 252.38 | 216.13 | Upgrade
|
| Change in Net Working Capital | -34 | -14 | 163 | -4 | -292 | -146 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.