Warrior Met Coal, Inc. (HCC)
NYSE: HCC · Real-Time Price · USD
72.80
+2.83 (4.04%)
Nov 21, 2024, 4:00 PM EST - Market closed

Warrior Met Coal Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2015
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2015
Net Income
378.34478.63641.3150.88-35.76301.7
Upgrade
Depreciation & Amortization
145.57131.53118.76144.85120.72100.53
Upgrade
Other Amortization
1.582.093.171.741.551.36
Upgrade
Stock-Based Compensation
18.818.2117.629.377.65.82
Upgrade
Other Operating Activities
-2.4964.93144.3160.37-20.0867.15
Upgrade
Change in Accounts Receivable
115.553.6-29.68-38.8516.1738.93
Upgrade
Change in Inventory
-74.5-30.79-79.8545.69-13.47-30.49
Upgrade
Change in Accounts Payable
-0.70.22-5.44-20.3215.3613.41
Upgrade
Change in Income Taxes
--7.83--24.2721.8
Upgrade
Change in Other Net Operating Assets
-23.76-9.4831.71-2.18-3.7512.62
Upgrade
Operating Cash Flow
558.33701.11841.9351.54112.63532.81
Upgrade
Operating Cash Flow Growth
-14.24%-16.72%139.49%212.13%-78.86%-4.75%
Upgrade
Capital Expenditures
-507.4-491.67-205.24-57.89-87.49-107.28
Upgrade
Sale of Property, Plant & Equipment
---0.210.163.13
Upgrade
Cash Acquisitions
--2.422.53---
Upgrade
Sale (Purchase) of Intangibles
---3.5---
Upgrade
Investment in Securities
-49.72---6.23-6.67
Upgrade
Other Investing Activities
-21.15-33.11-48.94-13.46-27.09-23.39
Upgrade
Investing Cash Flow
-578.26-527.21-255.14-71.15-108.19-134.21
Upgrade
Long-Term Debt Issued
---347.770-
Upgrade
Long-Term Debt Repaid
--194.69-69.73-419.33-44.24-157.55
Upgrade
Net Debt Issued (Repaid)
-20.08-194.69-69.73-71.6325.76-157.55
Upgrade
Repurchase of Common Stock
-2.58-----12.55
Upgrade
Common Dividends Paid
-64.26-61.08-79.67-10.46-10.4-10.39
Upgrade
Other Financing Activities
-9.42-9.42-3.72-14.39-1.27-1.14
Upgrade
Financing Cash Flow
-76.24-265.18-153.12-96.4714.1-411.62
Upgrade
Net Cash Flow
-96.17-91.28433.64183.9218.53-13.02
Upgrade
Free Cash Flow
50.94209.43636.66293.6525.14425.54
Upgrade
Free Cash Flow Growth
-80.02%-67.10%116.81%1068.15%-94.09%-7.04%
Upgrade
Free Cash Flow Margin
3.20%12.49%36.62%27.72%3.21%33.55%
Upgrade
Free Cash Flow Per Share
0.984.0212.315.710.498.26
Upgrade
Cash Interest Paid
23.9723.9727.8136.3630.5233.54
Upgrade
Cash Income Tax Paid
2727--0.070.09
Upgrade
Levered Free Cash Flow
-46.4712.75345.08207.7331.28226.96
Upgrade
Unlevered Free Cash Flow
-44.8521.88361.56228.849.93243.93
Upgrade
Change in Net Working Capital
-52.45-20.2581.6433.22-26.05-5.24
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.