Pan American Silver Corp. (PAAS)
NYSE: PAAS · Real-Time Price · USD
22.75
+0.33 (1.47%)
Nov 21, 2024, 2:14 PM EST - Market open

Pan American Silver Cash Flow Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-64.1-103.7-341.797.43177.88110.74
Upgrade
Depreciation & Amortization
547.8550.5405310.43280.7305.29
Upgrade
Loss (Gain) From Sale of Assets
4.3-7.92.4-32.17-7.92-3.86
Upgrade
Asset Writedown & Restructuring Costs
46.546.524.9---
Upgrade
Loss (Gain) From Sale of Investments
5.15.516.259.72-58.67-83.71
Upgrade
Loss (Gain) on Equity Investments
0.40.4-45-4.35-10.53-15.25
Upgrade
Stock-Based Compensation
6.65.53.95.133.024.45
Upgrade
Other Operating Activities
137.3-115.58.126.99-19.15-7.69
Upgrade
Change in Accounts Receivable
-14.845.9-12.6-2.8754.841.55
Upgrade
Change in Inventory
-6338.5-49.9-82.89-14.6222.75
Upgrade
Change in Accounts Payable
9.3-1020.718.0956.82-43.53
Upgrade
Change in Other Net Operating Assets
1.9-5.5-0.2-3.4-0.05-8.72
Upgrade
Operating Cash Flow
617.3450.231.8392.11462.32282.03
Upgrade
Operating Cash Flow Growth
261.63%1315.72%-91.89%-15.19%63.93%81.98%
Upgrade
Capital Expenditures
-356.7-379-274.7-243.48-178.56-207.35
Upgrade
Sale of Property, Plant & Equipment
2.63.88.745.822.4710.27
Upgrade
Cash Acquisitions
-259.5----247.48
Upgrade
Divestitures
45.5355----
Upgrade
Investment in Securities
2.1144.80.71.8690.3839.73
Upgrade
Other Investing Activities
1.513.89.99.16-18.222.67
Upgrade
Investing Cash Flow
-305397.9-255.4-186.66-83.92-402.17
Upgrade
Long-Term Debt Issued
-315167.1-80335
Upgrade
Total Debt Issued
-315167.1-80335
Upgrade
Long-Term Debt Repaid
--747.5-20-14.1-368.1-204.27
Upgrade
Total Debt Repaid
-51.8-747.5-20-14.1-368.1-204.27
Upgrade
Net Debt Issued (Repaid)
-51.8-432.5147.1-14.1-288.1130.73
Upgrade
Issuance of Common Stock
0.9-0.90.624.742.78
Upgrade
Repurchase of Common Stock
-24.3-----
Upgrade
Common Dividends Paid
-145.5-130.4-94.7-71.5-46.22-29.33
Upgrade
Other Financing Activities
-0.311.1-0.3-0.93--0.92
Upgrade
Financing Cash Flow
-221-551.853-85.91-329.59103.26
Upgrade
Foreign Exchange Rate Adjustments
0.1-3.7-6-3.1-2.26-1.06
Upgrade
Net Cash Flow
91.5292.6-176.6116.4446.55-17.95
Upgrade
Free Cash Flow
260.671.2-242.9148.63283.7674.68
Upgrade
Free Cash Flow Growth
----47.62%279.99%2285.81%
Upgrade
Free Cash Flow Margin
9.75%3.07%-16.25%9.10%21.19%5.53%
Upgrade
Free Cash Flow Per Share
0.720.22-1.150.711.350.37
Upgrade
Cash Interest Paid
39.145.16.65.2310.2216.94
Upgrade
Cash Income Tax Paid
131.2149.4137.8129.2181.6482.58
Upgrade
Levered Free Cash Flow
437.98102.4528.26186.59240.8461.18
Upgrade
Unlevered Free Cash Flow
468.29134.5831.57188.88246.671.73
Upgrade
Change in Net Working Capital
-137.568.716.3263.35-64.17102.42
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.