Leonardo DRS, Inc. (DRS)
NASDAQ: DRS · Real-Time Price · USD
41.44
-0.33 (-0.79%)
May 6, 2025, 4:00 PM EDT - Market closed
Leonardo DRS 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 | 234 | 213 | 168 | 405 | 154 | 85 | Upgrade
|
| Depreciation & Amortization | 92 | 91 | 85 | 65 | 58 | 53 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -354 | - | - | Upgrade
|
| Stock-Based Compensation | 29 | 22 | 17 | 5 | - | - | Upgrade
|
| Other Operating Activities | 25 | 24 | -51 | -6 | 31 | 33 | Upgrade
|
| Change in Accounts Receivable | -36 | -66 | -21 | -135 | -125 | 30 | Upgrade
|
| Change in Inventory | -43 | -29 | -10 | -33 | 42 | -38 | Upgrade
|
| Change in Accounts Payable | 67 | 15 | -59 | -14 | 1 | -58 | Upgrade
|
| Change in Unearned Revenue | 106 | 64 | 102 | 72 | -3 | 2 | Upgrade
|
| Change in Other Net Operating Assets | -76 | -63 | -26 | 28 | 20 | 18 | Upgrade
|
| Operating Cash Flow | 398 | 271 | 205 | 33 | 178 | 125 | Upgrade
|
| Operating Cash Flow Growth | 45.26% | 32.20% | 521.21% | -81.46% | 42.40% | -20.38% | Upgrade
|
| Capital Expenditures | -107 | -85 | -60 | -65 | -60 | -56 | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 1 | 1 | - | - | 5 | Upgrade
|
| Cash Acquisitions | - | - | - | 19 | -14 | - | Upgrade
|
| Divestitures | - | - | - | 482 | - | - | Upgrade
|
| Investment in Securities | - | - | - | - | -2 | -4 | Upgrade
|
| Other Investing Activities | - | - | - | - | 115 | -15 | Upgrade
|
| Investing Cash Flow | -106 | -84 | -59 | 436 | 39 | -70 | Upgrade
|
| Short-Term Debt Issued | - | - | 20 | 775 | 930 | 1,105 | Upgrade
|
| Long-Term Debt Issued | - | 280 | 715 | 223 | - | - | Upgrade
|
| Total Debt Issued | 247 | 280 | 735 | 998 | 930 | 1,105 | Upgrade
|
| Short-Term Debt Repaid | - | -32 | - | -1,000 | -968 | -1,181 | Upgrade
|
| Long-Term Debt Repaid | - | -291 | -727 | - | - | - | Upgrade
|
| Total Debt Repaid | -262 | -323 | -727 | -1,000 | -968 | -1,181 | Upgrade
|
| Net Debt Issued (Repaid) | -15 | -43 | 8 | -2 | -38 | -76 | Upgrade
|
| Issuance of Common Stock | 14 | 16 | 12 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -34 | -19 | -1 | - | - | - | Upgrade
|
| Common Dividends Paid | -24 | - | - | - | - | - | Upgrade
|
| Other Financing Activities | -13 | -10 | -4 | -5 | - | -4 | Upgrade
|
| Financing Cash Flow | -72 | -56 | 15 | -403 | -38 | -80 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | - | 1 | Upgrade
|
| Net Cash Flow | 220 | 131 | 161 | 66 | 179 | -24 | Upgrade
|
| Free Cash Flow | 291 | 186 | 145 | -32 | 118 | 69 | Upgrade
|
| Free Cash Flow Growth | 32.88% | 28.28% | - | - | 71.01% | -32.35% | Upgrade
|
| Free Cash Flow Margin | 8.70% | 5.75% | 5.13% | -1.19% | 4.10% | 2.48% | Upgrade
|
| Free Cash Flow Per Share | 1.08 | 0.69 | 0.55 | -0.15 | 0.56 | 0.33 | Upgrade
|
| Cash Interest Paid | 27 | 27 | 38 | 34 | 35 | 64 | Upgrade
|
| Levered Free Cash Flow | 246 | 155 | 130.75 | -56.13 | 203.75 | 25.13 | Upgrade
|
| Unlevered Free Cash Flow | 256.63 | 168.13 | 153.25 | -34.88 | 225.63 | 65.13 | Upgrade
|
| Change in Net Working Capital | -47 | 48 | 40 | 188 | -77 | 60 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.