Green Plains Inc. (GPRE)

Green Plains Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-121.28	-82.5	-93.38	-127.22	-65.99
Depreciation & Amortization	95.33	87.09	98.24	92.7	91.95
Other Amortization	9.97	2.28	2.69	3.89	8.4
Loss (Gain) From Sale of Assets	-16.97	-30.72	-5.27	-	-29.6
Asset Writedown & Restructuring Costs	3.1	3.5	-	-	-
Loss (Gain) on Equity Investments	28.93	4.25	-0.43	0.57	0.8
Stock-Based Compensation	17.12	8.27	13.03	9.07	6.06
Other Operating Activities	-4.4	9.32	15.06	40.31	57.31
Change in Accounts Receivable	19.27	-0.46	14.16	8.52	-64.1
Change in Inventory	66.66	-12.75	53.47	-23.44	-20.54
Change in Accounts Payable	-16.19	-27.91	-34.57	75.31	17.19
Change in Income Taxes	4.72	-0.29	0.5	0.84	-0.7
Change in Other Net Operating Assets	24.59	9.93	-7.16	-10.85	3.46
Operating Cash Flow	110.86	-29.97	56.35	69.71	4.25
Operating Cash Flow Growth	-	-	-19.17%	1541.76%	-95.71%
Capital Expenditures	-37.2	-95.08	-108.09	-212.37	-187.2
Sale of Property, Plant & Equipment	179.91	48.7	25.4	-	87.22
Investment in Securities	19.42	-15.67	-24.21	107.37	-127.81
Other Investing Activities	-	-	-	-0.25	-8.5
Investing Cash Flow	162.13	-62.05	-106.9	-105.25	-236.29
Short-Term Debt Issued	397.94	758.1	1,191	1,863	3,474
Long-Term Debt Issued	33.4	-	-	45	367.7
Total Debt Issued	431.34	758.1	1,191	1,908	3,841
Short-Term Debt Repaid	-505.64	-724.13	-1,224	-1,898	-3,446
Long-Term Debt Repaid	-132.6	-61.7	-4.84	-1.75	-188.7
Total Debt Repaid	-638.24	-785.83	-1,229	-1,900	-3,634
Net Debt Issued (Repaid)	-206.91	-27.74	-37.62	8.15	206.91
Issuance of Common Stock	-	-	-	-	355.98
Repurchase of Common Stock	-32.16	-4.7	-9.02	-3.81	-4.67
Common Dividends Paid	-0.72	-	-	-22.56	-
Other Financing Activities	-12.48	-44.92	-24.32	-6.93	-40.03
Financing Cash Flow	-252.26	-77.35	-70.96	-25.14	518.19
Net Cash Flow	20.74	-169.37	-121.51	-60.68	286.15
Free Cash Flow	73.67	-125.05	-51.75	-142.66	-182.95
Free Cash Flow Margin	3.52%	-5.09%	-1.57%	-3.90%	-6.47%
Free Cash Flow Per Share	1.09	-1.96	-0.88	-2.57	-3.92
Cash Interest Paid	35.15	31.31	35.16	30.89	29.37
Cash Income Tax Paid	1.77	0.49	1.24	0.58	1.48
Levered Free Cash Flow	87.86	-113.86	-30.97	-25.97	-235.99
Unlevered Free Cash Flow	125.81	-95.45	-10.1	-9.46	-202.43
Change in Working Capital	99.06	-31.46	26.4	50.39	-64.69

Updated Feb 5, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q