Navios Maritime Holdings Inc. (NM)

Navios Maritime Holdings Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Income	52.75	87.31	116.69	-192.96	-192.11	-268.72
Depreciation & Amortization	30.72	31.71	31.65	28.94	104.58	102.84
Other Amortization	-14.02	20.48	19.95	18.12	19.96	21.71
Loss (Gain) From Sale of Assets	-	-	-	-	-9.8	-0.89
Asset Writedown & Restructuring Costs	1.7	3.2	47.83	88.37	156.11	200.66
Loss (Gain) on Equity Investments	30.6	26.5	-68.75	2.71	13.72	84.32
Stock-Based Compensation	0.1	0.17	0.59	1.27	2.89	4.56
Provision & Write-off of Bad Debts	0.39	0.79	1.83	0.54	1	0.58
Other Operating Activities	-72.1	83.64	-20.92	-0.64	23.44	-62.68
Change in Accounts Receivable	11.61	-0.69	-9.89	-2.99	5.43	6.58
Change in Inventory	-2.91	-2.11	1.8	-3.64	12.61	2.67
Change in Accounts Payable	0.52	-2.18	7.15	7.76	47.49	-3.02
Change in Unearned Revenue	-1.26	-2.56	-0.2	0.65	-2.32	-1.54
Change in Other Net Operating Assets	-3.82	35.95	-47.69	28.97	-86.87	-31.41
Operating Cash Flow	34.23	130.71	109.62	25.21	96.11	55.64
Operating Cash Flow Growth	-83.33%	19.24%	334.81%	-73.77%	72.75%	15.63%

Investing Activities

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Capital Expenditures	-27.1	-30.85	-48.8	-105.41	-83.96	-70.41
Sale of Property, Plant & Equipment	7.19	2.19	167.02	83.45	48.83	102.22
Cash Acquisitions	-1.22	-	-	-	-	24.4
Divestitures	-	-	-	-	-18.44	-
Investment in Securities	-	-	0.24	5.84	4.37	-0.47
Other Investing Activities	-	360.78	-	16.53	-7.42	-28.11
Investing Cash Flow	-21.14	332.12	118.77	0.59	-56.47	27.86

Financing Activities

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Long-Term Debt Issued	-	559.36	173	619.13	129.02	56.92
Long-Term Debt Repaid	-	-1,065	-394.29	-599.08	-228.63	-123.09
Net Debt Issued (Repaid)	-22.35	-505.19	-221.29	20.05	-99.61	-66.18
Issuance of Common Stock	-	-	44.44	-	-	-
Repurchase of Common Stock	-	-	-	-	-	-0
Other Financing Activities	-10	-6.65	-24.87	-13.39	-1.85	-0.74
Financing Cash Flow	-42.34	-521.82	-201.73	6.65	-111.69	-66.92

Net Cash Flow

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Cash Flow	-29.25	-59	26.67	32.46	-72.05	16.58

Free Cash Flow

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Free Cash Flow	7.13	99.86	60.82	-80.2	12.15	-14.77
Free Cash Flow Growth	-95.97%	64.19%	-	-	-	-
Free Cash Flow Margin	2.55%	39.10%	27.22%	-37.14%	2.52%	-2.92%
Free Cash Flow Per Share	0.31	4.37	3.67	-6.22	0.98	-1.24
Levered Free Cash Flow	-6.76	-167.38	132.81	-18.6	-88.62	29.66
Unlevered Free Cash Flow	53.7	-137.82	164.76	4.28	-13.58	107.91

Additional Metrics

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Cash Interest Paid	57.78	101.73	141.49	110.45	135.69	121.9
Cash Income Tax Paid	-	0.06	0.26	0.19	0.3	0.49
Change in Working Capital	4.14	28.41	-48.83	30.74	-23.67	-26.73

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2023

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 3, 2025

Data Sources Report a data error