Genie Energy Ltd. (GNE)
NYSE: GNE · Real-Time Price · USD
15.90
+0.30 (1.92%)
Nov 21, 2024, 3:59 PM EST - Market closed
Genie Energy 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 | 3.43 | 19.54 | 87.81 | 29.21 | 13.16 | 4.18 | Upgrade
|
| Depreciation & Amortization | 0.82 | 0.46 | 0.39 | 0.44 | 2.96 | 3.63 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | - | -4.23 | 0.16 | - | Upgrade
|
| Loss (Gain) on Sale of Investments | -0.27 | -0.02 | 0.43 | 4.97 | -0.35 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -0.44 | -0.06 | 4.83 | Upgrade
|
| Asset Writedown | 0.2 | - | 2.07 | - | 1.4 | 0.4 | Upgrade
|
| Stock-Based Compensation | 2.25 | 2.78 | 2.97 | 2.82 | 1.13 | 1.1 | Upgrade
|
| Change in Accounts Receivable | 8.15 | -9.14 | -16.34 | -0.42 | -2.28 | -12.04 | Upgrade
|
| Change in Inventory | 1.99 | -8.71 | 2.01 | -0.79 | -0.3 | -6.74 | Upgrade
|
| Change in Accounts Payable | -0.36 | 22.99 | 11.64 | -3.46 | -0.41 | 5.51 | Upgrade
|
| Change in Income Taxes | -3.02 | -15.88 | 13.06 | 7.9 | 0.3 | 0.13 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | 12.27 | Upgrade
|
| Change in Other Net Operating Assets | 1.35 | -5.62 | -8.62 | -0.83 | -2.24 | 1.16 | Upgrade
|
| Other Operating Activities | 50.72 | 42.17 | -31.91 | -13.18 | 8.7 | 0.68 | Upgrade
|
| Net Cash from Discontinued Operations | 0.65 | 11.54 | 14.68 | 44.67 | -1.91 | - | Upgrade
|
| Operating Cash Flow | 68.2 | 62.48 | 80.68 | 68.38 | 23.12 | 15.75 | Upgrade
|
| Operating Cash Flow Growth | -14.33% | -22.56% | 17.99% | 195.78% | 46.77% | -18.70% | Upgrade
|
| Capital Expenditures | -13.52 | -9.03 | -1.02 | -0.13 | -0.17 | -0.4 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 2.67 | - | Upgrade
|
| Cash Acquisitions | -1.2 | - | - | - | - | -2.04 | Upgrade
|
| Divestitures | - | - | - | 4.55 | - | - | Upgrade
|
| Investment in Securities | -5.15 | -1 | -2.73 | -1.75 | -5 | -3.24 | Upgrade
|
| Other Investing Activities | 21.07 | 23.66 | -45.57 | 0.01 | -0.53 | -0.09 | Upgrade
|
| Investing Cash Flow | 0.27 | 13.64 | -49.32 | 2.69 | -3.03 | -5.77 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 2.4 | 0.92 | Upgrade
|
| Total Debt Issued | - | - | - | - | 2.4 | 0.92 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -4.44 | -2.26 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | -0.87 | -0.05 | Upgrade
|
| Total Debt Repaid | - | - | - | - | -5.31 | -2.31 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | - | -2.92 | -1.38 | Upgrade
|
| Issuance of Common Stock | - | 5 | - | - | 0.03 | 1.41 | Upgrade
|
| Repurchase of Common Stock | -12.88 | -2.93 | -4.98 | -4.2 | -2.16 | -6.05 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -8.66 | -8.11 | Upgrade
|
| Preferred Dividends Paid | - | - | - | -1.48 | -1.48 | -1.48 | Upgrade
|
| Dividends Paid | - | -8.87 | -9.16 | -1.48 | -10.14 | -9.6 | Upgrade
|
| Other Financing Activities | -8.23 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | -21.1 | -15.16 | -25.52 | -5.68 | -15.19 | -15.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.24 | -0.06 | 0.02 | -0.03 | -0.27 | 0 | Upgrade
|
| Net Cash Flow | 47.12 | 60.9 | 5.86 | 65.36 | 4.63 | -5.64 | Upgrade
|
| Free Cash Flow | 54.68 | 53.45 | 79.67 | 68.26 | 22.95 | 15.35 | Upgrade
|
| Free Cash Flow Growth | -30.58% | -32.91% | 16.72% | 197.39% | 49.54% | -18.32% | Upgrade
|
| Free Cash Flow Margin | 12.80% | 12.47% | 25.25% | 21.11% | 6.43% | 4.87% | Upgrade
|
| Free Cash Flow Per Share | 2.03 | 2.05 | 3.02 | 2.59 | 0.86 | 0.56 | Upgrade
|
| Cash Interest Paid | 0.09 | 0.09 | 0.12 | 0.43 | 0.33 | 0.53 | Upgrade
|
| Cash Income Tax Paid | 20.72 | 20.72 | 8.57 | 0.05 | 0.74 | 0.7 | Upgrade
|
| Levered Free Cash Flow | 42.63 | 36.27 | 11.89 | 38.03 | 30.65 | 3.37 | Upgrade
|
| Unlevered Free Cash Flow | 42.88 | 36.33 | 11.98 | 38.3 | 30.86 | 3.7 | Upgrade
|
| Change in Net Working Capital | -24.35 | -5.74 | 40.25 | -11.88 | -12.2 | 7.02 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.