U.S. Silica Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
U.S. Silica Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-03-31 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||
net income | 19,189,000 | 13,581,000 | 28,965,000 | 26,808,000 | 46,144,000 | 44,572,000 | 32,003,000 | 22,835,000 | -8,514,000 | -20,174,000 | 25,902,000 | -20,935,000 | -72,605,000 | 6,061,000 | -19,328,000 | -256,075,000 | 6,316,000 | 17,644,000 | 31,294,000 | 71,952,000 | 41,273,000 | 29,459,000 | 2,522,000 | -6,943,000 | -11,462,000 | -11,991,000 | -10,660,000 | -15,320,000 | 2,412,000 | 9,953,000 | 14,823,000 | 33,238,000 | 41,277,000 | 28,654,000 | 18,371,000 | 16,453,000 | 21,334,000 | 20,192,000 | 17,277,000 | 21,794,000 | 18,796,000 | 19,451,000 | 19,113,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 29,446,000 | 31,368,000 | 32,505,000 | 35,822,000 | 33,546,000 | 35,386,000 | 34,500,000 | 34,715,000 | 37,749,000 | 39,981,000 | 41,165,000 | 41,348,000 | 38,449,000 | 44,899,000 | 44,600,000 | 46,527,000 | 37,150,000 | 36,563,000 | 28,592,000 | 27,335,000 | 24,673,000 | 23,626,000 | 21,599,000 | 21,194,000 | 17,175,000 | 15,209,000 | 14,556,000 | 16,378,000 | 15,158,000 | 13,695,000 | 13,243,000 | 12,664,000 | 12,425,000 | 10,341,000 | 9,589,000 | 10,098,000 | 9,152,000 | 8,890,000 | 8,278,000 | 7,179,000 | 5,968,000 | 5,974,000 | 5,978,000 |
debt issuance amortization | 659,000 | 615,000 | 627,000 | 642,000 | 705,000 | 1,131,000 | 1,195,000 | 1,248,000 | 1,253,000 | 1,264,000 | 1,266,000 | 1,271,000 | 860,000 | 1,318,000 | 1,322,000 | 91,000 | -468,000 | 4,076,000 | 345,000 | 344,000 | 346,000 | 345,000 | 347,000 | 347,000 | 349,000 | 348,000 | 348,000 | 347,000 | 351,000 | 351,000 | 352,000 | 255,000 | 218,000 | 219,000 | 220,000 | 219,000 | 199,000 | 131,000 | 131,000 | 134,000 | 134,000 | 134,000 | 113,000 |
original issue discount amortization | 1,041,000 | 1,015,000 | 1,015,000 | 1,043,000 | 1,075,000 | 220,000 | 239,000 | 255,000 | 255,000 | 257,000 | 256,000 | 258,000 | 690,000 | 263,000 | 265,000 | -836,000 | 1,107,000 | 468,000 | 93,000 | 91,000 | 93,000 | 94,000 | 94,000 | 95,000 | 91,000 | 96,000 | 96,000 | 94,000 | 96,000 | 96,000 | 96,000 | 75,000 | 66,000 | 65,000 | 66,000 | 65,000 | 60,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 |
deferred income taxes | 1,476,000 | -883,000 | 6,999,000 | 8,327,000 | 11,086,000 | 8,899,000 | 7,376,000 | 17,725,000 | -15,312,000 | -7,292,000 | 8,922,000 | -4,869,000 | -36,979,000 | 1,610,000 | -2,553,000 | -38,769,000 | -3,324,000 | 3,237,000 | 7,786,000 | -30,750,000 | 8,000,000 | 3,875,000 | -1,726,000 | -7,045,000 | -11,659,000 | -9,636,000 | -8,563,000 | -2,010,000 | -1,560,000 | -3,802,000 | -3,101,000 | -6,485,000 | 2,001,000 | 882,000 | 1,160,000 | 126,000 | 1,396,000 | 2,027,000 | 1,029,000 | -4,639,000 | 4,577,000 | 747,000 | 410,000 |
deferred revenue | -254,000 | -1,700,000 | -3,561,000 | -3,020,000 | -3,584,000 | -5,569,000 | -5,500,000 | -3,088,000 | -873,000 | -4,271,000 | -4,861,000 | -5,132,000 | -2,525,000 | -9,903,000 | -7,576,000 | -20,155,000 | -9,595,000 | -10,532,000 | 3,562,000 | -4,049,000 | 17,252,000 | 19,924,000 | -4,689,000 | -3,382,000 | -2,389,000 | -2,005,000 | -1,250,000 | -3,367,000 | -3,496,000 | -3,718,000 | -5,498,000 | -4,839,000 | 0 | -570,000 | -2,368,000 | -1,917,000 | -2,209,000 | -1,916,000 | -2,114,000 | -1,427,000 | |||
gain on disposal of property, plant and equipment | -16,797,000 | -326,000 | -1,092,000 | 264,000 | 106,000 | -288,000 | -375,000 | -195,000 | -176,000 | -35,000 | 59,000 | 8,000 | |||||||||||||||||||||||||||||||
equity-based compensation | 3,935,000 | 4,051,000 | 3,909,000 | 3,723,000 | 3,731,000 | 3,286,000 | 4,743,000 | 4,696,000 | 4,382,000 | 5,495,000 | 3,753,000 | 4,143,000 | 2,847,000 | 2,799,000 | 4,045,000 | 3,725,000 | 5,427,000 | 6,931,000 | 6,254,000 | 6,530,000 | 6,568,000 | 6,442,000 | 5,510,000 | 3,032,000 | 3,720,000 | 3,449,000 | 1,906,000 | 2,033,000 | 1,913,000 | -2,179,000 | 2,090,000 | 2,680,000 | 1,424,000 | 2,053,000 | 1,330,000 | 803,000 | 853,000 | 705,000 | 678,000 | 668,000 | 515,000 | 493,000 | 654,000 |
allowance for credit losses, net of recoveries | -109,000 | -1,028,000 | -76,000 | -95,000 | 254,000 | -186,000 | 120,000 | -28,000 | 286,000 | 33,000 | -991,000 | 10,000 | |||||||||||||||||||||||||||||||
other | 4,856,000 | 8,212,000 | 1,978,000 | 5,224,000 | 8,736,000 | 8,024,000 | -1,114,000 | -2,148,000 | 8,329,000 | -2,367,000 | 7,607,000 | 18,456,000 | -16,792,000 | 986,000 | -3,872,000 | -17,090,000 | 8,070,000 | -3,040,000 | -1,476,000 | 2,783,000 | 1,979,000 | -245,000 | 1,012,000 | 1,083,000 | 1,349,000 | 558,000 | 653,000 | 3,516,000 | -2,499,000 | -8,904,000 | 2,630,000 | 4,987,000 | 249,000 | 1,454,000 | 1,730,000 | -5,438,000 | -110,000 | -78,000 | -131,000 | -1,629,000 | 2,391,000 | -648,000 | -1,306,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 9,510,000 | -2,561,000 | -2,406,000 | 11,339,000 | 31,462,000 | -17,578,000 | -11,303,000 | -28,094,000 | 4,088,000 | 46,530,000 | -10,397,000 | -4,917,000 | -13,471,000 | 15,256,000 | -43,583,000 | 48,638,000 | 32,649,000 | 14,605,000 | -39,077,000 | -4,801,000 | -36,719,000 | -17,653,000 | -51,747,000 | -15,975,000 | -1,333,000 | 4,834,000 | -522,000 | 25,878,000 | -6,864,000 | 22,107,000 | 21,344,000 | 2,835,000 | -15,738,000 | -10,941,000 | -22,985,000 | -1,868,000 | -12,877,000 | 3,468,000 | -5,688,000 | -137,000 | -9,613,000 | 6,827,000 | -10,316,000 |
inventories | -2,112,000 | 9,895,000 | 13,224,000 | -780,000 | -9,369,000 | -4,763,000 | -9,638,000 | -9,398,000 | -7,882,000 | -3,059,000 | -7,195,000 | -1,467,000 | 2,917,000 | -5,248,000 | 18,938,000 | 10,353,000 | -3,308,000 | -9,757,000 | 15,797,000 | -4,304,000 | -5,728,000 | -4,044,000 | 9,251,000 | -1,280,000 | -6,777,000 | -67,000 | -2,087,000 | 5,667,000 | -6,488,000 | 852,000 | 1,677,000 | -2,070,000 | -3,458,000 | -7,479,000 | 13,041,000 | -5,085,000 | -6,937,000 | -9,414,000 | -2,941,000 | -3,607,000 | 3,903,000 | -8,195,000 | -2,629,000 |
prepaid expenses and other current assets | 3,797,000 | 4,561,000 | 6,693,000 | -2,991,000 | 2,847,000 | 3,657,000 | -2,824,000 | 1,132,000 | 3,493,000 | -2,653,000 | 4,406,000 | -568,000 | -4,820,000 | 2,952,000 | 3,151,000 | 379,000 | -4,390,000 | 639,000 | 694,000 | 1,338,000 | 5,380,000 | 2,147,000 | -78,000 | 1,750,000 | -3,281,000 | 1,476,000 | -454,000 | 2,595,000 | -2,858,000 | 1,067,000 | -1,512,000 | -780,000 | 1,281,000 | 127,000 | -2,786,000 | -444,000 | -3,109,000 | -31,000 | -948,000 | 1,861,000 | -1,434,000 | -1,361,000 | 2,757,000 |
income taxes | -975,000 | 5,386,000 | -2,148,000 | -904,000 | -1,074,000 | 4,308,000 | -517,000 | -6,689,000 | 7,666,000 | 836,000 | 735,000 | 218,000 | 578,000 | -622,000 | 812,000 | 605,000 | 388,000 | -3,796,000 | -961,000 | -8,268,000 | 5,480,000 | 4,189,000 | 68,000 | 6,335,000 | -215,000 | -206,000 | 5,644,000 | -323,000 | -2,281,000 | -8,975,000 | 5,742,000 | 2,147,000 | 3,226,000 | -6,359,000 | 3,049,000 | 4,223,000 | -110,000 | -7,941,000 | -14,351,000 | 10,399,000 | 2,974,000 | 4,673,000 | 6,445,000 |
accounts payable and accrued expenses | 1,786,000 | -20,700,000 | 3,386,000 | -23,297,000 | -32,709,000 | 19,973,000 | 57,902,000 | -5,197,000 | 20,950,000 | 6,821,000 | 9,053,000 | -40,455,000 | 13,151,000 | 12,970,000 | -959,000 | 30,749,000 | 25,047,000 | -27,930,000 | |||||||||||||||||||||||||
operating lease liabilities | -6,025,000 | -6,609,000 | -6,410,000 | -6,357,000 | -6,271,000 | -6,503,000 | -5,146,000 | -4,979,000 | -7,518,000 | -5,593,000 | -5,976,000 | -8,159,000 | |||||||||||||||||||||||||||||||
liability for pension and other post-retirement benefits | -965,000 | -4,037,000 | 3,956,000 | -3,731,000 | -2,120,000 | -433,000 | 2,810,000 | 3,784,000 | -4,740,000 | 5,299,000 | -2,816,000 | -13,602,000 | 6,751,000 | 4,229,000 | 924,000 | 5,338,000 | -1,031,000 | 89,000 | 212,000 | 83,000 | -1,242,000 | -43,000 | 497,000 | 369,000 | -106,000 | 224,000 | 820,000 | 975,000 | 51,000 | -80,000 | 1,007,000 | 606,000 | -1,282,000 | -1,353,000 | -151,000 | 2,649,000 | 5,019,000 | ||||||
other noncurrent assets and liabilities | -1,009,000 | -492,000 | -1,017,000 | -1,419,000 | -664,000 | -1,104,000 | -744,000 | -1,478,000 | -2,011,000 | -223,000 | -110,000 | -1,469,000 | -10,597,000 | 2,280,000 | -48,000 | -2,678,000 | |||||||||||||||||||||||||||
net cash from operating activities | 63,988,000 | 40,858,000 | 54,160,000 | 76,691,000 | 92,115,000 | 40,902,000 | 66,279,000 | 88,102,000 | 15,079,000 | 74,829,000 | 68,311,000 | 13,642,000 | -40,803,000 | 71,587,000 | 10,901,000 | 43,016,000 | 94,747,000 | 95,334,000 | 77,609,000 | 49,003,000 | 104,912,000 | 100,008,000 | -15,767,000 | 311,000 | -1,251,000 | 5,075,000 | -3,754,000 | 25,076,000 | -2,041,000 | 18,673,000 | 19,784,000 | 64,424,000 | 51,765,000 | 24,915,000 | 30,307,000 | 17,924,000 | 18,362,000 | 15,077,000 | -4,912,000 | 30,961,000 | 24,698,000 | 43,742,000 | 1,549,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -14,150,000 | -12,410,000 | -17,529,000 | -13,603,000 | -15,094,000 | -18,929,000 | -11,118,000 | -10,543,000 | -7,030,000 | -8,316,000 | -3,567,000 | -3,511,000 | -16,116,000 | -34,075,000 | -44,376,000 | -119,028,000 | -61,591,000 | -86,869,000 | -72,327,000 | -95,087,000 | -130,668,000 | -135,220,000 | -23,647,000 | -13,694,000 | -9,368,000 | -17,320,000 | -6,068,000 | -15,479,000 | -11,039,000 | -13,751,000 | -13,377,000 | -41,033,000 | -33,565,000 | -7,405,000 | -10,606,000 | -13,635,000 | -15,622,000 | -8,506,000 | -22,707,000 | -30,851,000 | -35,624,000 | -24,258,000 | -14,986,000 |
free cash flows | 49,838,000 | 28,448,000 | 36,631,000 | 63,088,000 | 77,021,000 | 21,973,000 | 55,161,000 | 77,559,000 | 8,049,000 | 66,513,000 | 64,744,000 | 10,131,000 | -56,919,000 | 37,512,000 | -33,475,000 | -76,012,000 | 33,156,000 | 8,465,000 | 5,282,000 | -46,084,000 | -25,756,000 | -35,212,000 | -39,414,000 | -13,383,000 | -10,619,000 | -12,245,000 | -9,822,000 | 9,597,000 | -13,080,000 | 4,922,000 | 6,407,000 | 23,391,000 | 18,200,000 | 17,510,000 | 19,701,000 | 4,289,000 | 2,740,000 | 6,571,000 | -27,619,000 | 110,000 | -10,926,000 | 19,484,000 | -13,437,000 |
capitalized intellectual property costs | -57,000 | -74,000 | -81,000 | -61,000 | -66,000 | -107,000 | -211,000 | -65,000 | -67,000 | -60,000 | -55,000 | -95,000 | -494,000 | -1,313,000 | -1,307,000 | -3,001,000 | -3,182,000 | -2,852,000 | -1,011,000 | -986,000 | -627,000 | -728,000 | -1,245,000 | -700,000 | |||||||||||||||||||
proceeds from sale of property, plant and equipment | 296,000 | 169,000 | 18,114,000 | 830,000 | 1,700,000 | 105,000 | 423,000 | 1,034,000 | 714,000 | 300,000 | 272,000 | 72,000 | 224,000 | -74,000 | 126,000 | 219,000 | 25,960,000 | 325,000 | 0 | 0 | 12,000 | 413,000 | 18,000 | 8,000 | 58,000 | 50,000 | 0 | 5,000 | 72,000 | 7,000 | 190,000 | 86,000 | 3,000 | 30,000 | 0 | 1,225,000 | |||||||
net cash from investing activities | -13,911,000 | -12,315,000 | 504,000 | -12,834,000 | -13,460,000 | -18,931,000 | -10,906,000 | -9,574,000 | -6,383,000 | -8,076,000 | -3,350,000 | -3,534,000 | -16,386,000 | -34,680,000 | -45,683,000 | -122,027,000 | -65,131,000 | -832,343,000 | -47,378,000 | -95,830,000 | -232,378,000 | -154,584,000 | -24,880,000 | -14,151,000 | -186,056,000 | -10,460,000 | 9,010,000 | 8,751,000 | 13,756,000 | -9,153,000 | -13,305,000 | -41,026,000 | -131,869,000 | -7,405,000 | -10,606,000 | -63,445,000 | -40,536,000 | -8,425,000 | -22,707,000 | -30,848,000 | -35,594,000 | -24,258,000 | -13,761,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||
dividends paid | 0 | 0 | -22,000 | -1,000 | 0 | -12,000 | -151,000 | -1,000 | -4,604,000 | -4,682,000 | -4,690,000 | -4,844,000 | -4,936,000 | -5,063,000 | -5,069,000 | -5,092,000 | -5,098,000 | -5,095,000 | -5,092,000 | -4,419,000 | -3,974,000 | -3,344,000 | -3,388,000 | -6,680,000 | -6,673,000 | -6,686,000 | -6,758,000 | -6,739,000 | -6,730,000 | 0 | -13,402,000 | -6,666,000 | |||||||||||
tax payments related to shares withheld for vested restricted stock and stock units | -269,000 | -5,618,000 | -339,000 | -244,000 | -46,000 | -9,920,000 | -187,000 | -175,000 | -2,052,000 | -63,000 | -905,000 | -1,244,000 | -457,000 | -650,000 | -2,205,000 | -167,000 | -22,000 | -709,000 | -3,485,000 | ||||||||||||||||||||||||
payments on short-term debt | -3,235,000 | -3,235,000 | -3,235,000 | 0 | -2,814,000 | -2,814,000 | 0 | -2,212,000 | -2,212,000 | -27,000 | -2,080,000 | -2,077,000 | |||||||||||||||||||||||||||||||
payments on long-term debt | -2,062,000 | -27,188,000 | -27,250,000 | -27,312,000 | -27,375,000 | -109,062,000 | -100,200,000 | -3,200,000 | -3,338,000 | -3,200,000 | -3,200,000 | -3,200,000 | -3,782,000 | -4,183,000 | -4,043,000 | -3,770,000 | -4,424,000 | ||||||||||||||||||||||||||
financing fees paid | -39,000 | -3,350,000 | -1,000 | -295,000 | -404,000 | -40,949,000 | -1,429,000 | 1,000 | |||||||||||||||||||||||||||||||||||
distributions to non-controlling interest | -327,000 | -326,000 | -351,000 | -350,000 | -383,000 | -371,000 | -353,000 | -345,000 | -174,000 | ||||||||||||||||||||||||||||||||||
principal payments on finance lease obligations | -349,000 | -423,000 | -231,000 | -206,000 | -176,000 | -226,000 | -272,000 | -397,000 | -330,000 | -309,000 | -102,000 | -27,000 | -3,000 | -19,000 | -20,000 | ||||||||||||||||||||||||||||
net cash from financing activities | -6,378,000 | -39,778,000 | -31,383,000 | -28,383,000 | -31,188,000 | -163,322,000 | -100,619,000 | -5,917,000 | -8,353,000 | -28,866,000 | -6,672,000 | -6,617,000 | 16,150,000 | -9,134,000 | -6,101,000 | -64,074,000 | -6,390,000 | 729,854,000 | -85,286,000 | -32,256,000 | -7,419,000 | -7,792,000 | -9,675,000 | 181,062,000 | -10,587,000 | -21,205,000 | 122,175,000 | 95,838,000 | 2,764,000 | -12,257,000 | -4,910,000 | 103,793,000 | -2,503,000 | 9,516,000 | -32,101,000 | 1,281,000 | -1,500,000 | 37,654,000 | |||||
net increase in cash and cash equivalents | 23,281,000 | 35,474,000 | 47,467,000 | -141,351,000 | -45,246,000 | 72,611,000 | 343,000 | 37,887,000 | 58,289,000 | 3,491,000 | -79,083,000 | -134,885,000 | -62,368,000 | -50,322,000 | 186,318,000 | 145,573,000 | 15,734,000 | 20,274,000 | 7,444,000 | -31,988,000 | -9,615,000 | 17,984,000 | 25,442,000 | ||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 245,716,000 | 0 | 0 | 0 | 280,845,000 | 0 | 0 | 239,425,000 | 0 | 0 | 150,920,000 | 185,740,000 | 0 | 202,498,000 | 0 | 384,567,000 | 0 | 0 | 0 | 711,225,000 | 0 | 0 | 0 | 277,077,000 | -4,215,000 | 0 | 0 | 267,281,000 | 0 | 0 | 0 | 78,256,000 | 0 | 0 | 0 | 61,022,000 | 0 | 0 | 0 | 59,199,000 | ||
cash and cash equivalents, end of period | 43,699,000 | 234,481,000 | 23,281,000 | 35,474,000 | 47,467,000 | 139,494,000 | -45,246,000 | 72,611,000 | 239,768,000 | 37,887,000 | 58,289,000 | 154,411,000 | 144,701,000 | 27,773,000 | 161,615,000 | -7,155,000 | 329,512,000 | -79,083,000 | -134,885,000 | -62,368,000 | 660,903,000 | 447,165,000 | -190,148,000 | -9,187,000 | 463,395,000 | 23,312,000 | 2,277,000 | -1,067,000 | 252,555,000 | 145,573,000 | 15,734,000 | 20,274,000 | 85,700,000 | -50,431,000 | 81,619,000 | 4,149,000 | 42,919,000 | -31,988,000 | -9,615,000 | 17,984,000 | 84,641,000 | ||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||
interest | 21,233,000 | 21,895,000 | 23,580,000 | 24,005,000 | 26,147,000 | 21,401,000 | 18,307,000 | 15,904,000 | 15,702,000 | 16,179,000 | 16,255,000 | 16,104,000 | 20,677,000 | 22,403,000 | 21,557,000 | 6,592,000 | 5,992,000 | 5,732,000 | 6,609,000 | 6,157,000 | 6,041,000 | 5,382,000 | 5,273,000 | 5,298,000 | 5,370,000 | 5,382,000 | 5,448,000 | 5,529,000 | 4,375,000 | 3,877,000 | 3,844,000 | 3,824,000 | 3,942,000 | 4,306,000 | 3,272,000 | 3,196,000 | 3,097,000 | 2,887,000 | 3,321,000 | 3,131,000 | |||
taxes, net of refunds | 6,913,000 | 122,000 | 3,434,000 | 5,012,000 | 5,123,000 | 354,000 | 3,391,000 | 860,000 | -20,403,000 | 309,000 | 2,256,000 | -15,889,000 | 101,000 | 1,832,000 | -472,000 | 770,000 | 8,742,000 | 1,226,000 | -953,000 | -57,000 | -5,574,000 | ||||||||||||||||||||||
non-cash items: | |||||||||||||||||||||||||||||||||||||||||||
accrued capital expenditures | -8,739,000 | 4,505,000 | -129,000 | -1,491,000 | -1,541,000 | 4,793,000 | 2,246,000 | 1,357,000 | 121,000 | 744,000 | 1,056,000 | 792,000 | 20,111,000 | -9,105,000 | 39,239,000 | ||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 184,000 | 53,000 | -32,000 | 323,000 | 211,000 | ||||||||||||||||||||||||||||||||||||||
contributions from (distributions to) non-controlling interest | 36,000 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -11,235,000 | -41,039,000 | 27,773,000 | -40,883,000 | 23,226,000 | -7,155,000 | -55,055,000 | ||||||||||||||||||||||||||||||||||||
goodwill and other asset impairments | 11,000 | 0 | 38,000 | 103,866,000 | |||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | -9,158,000 | 36,596,000 | 31,500,000 | 831,000 | 1,442,000 | 13,263,000 | 2,814,000 | -4,398,000 | -10,698,000 | 3,791,000 | -2,375,000 | -33,071,000 | 19,143,000 | 14,567,000 | 8,536,000 | 9,111,000 | -3,156,000 | 11,466,000 | -498,000 | -6,427,000 | -2,101,000 | 2,805,000 | 17,732,000 | -9,978,000 | |||||||||||||||||||
proceeds from options exercised | 423,000 | 450,000 | 83,000 | 0 | 0 | 105,000 | 0 | 128,000 | 0 | -1,000 | 0 | 251,000 | 30,000 | 517,000 | 492,000 | 3,034,000 | 1,277,000 | 22,000 | 109,000 | 1,000 | 320,000 | 43,000 | 130,000 | 723,000 | 1,706,000 | 3,004,000 | 1,437,000 | 4,341,000 | 1,376,000 | 788,000 | |||||||||||||
payments on draw down on the revolver | |||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for: | |||||||||||||||||||||||||||||||||||||||||||
net assets assumed in business acquisition | 0 | 0 | 68,000 | 10,955,000 | |||||||||||||||||||||||||||||||||||||||
payments on revolver | |||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of leases | |||||||||||||||||||||||||||||||||||||||||||
(payments on) proceeds from draw down of the revolver | |||||||||||||||||||||||||||||||||||||||||||
(distributions to) contributions from non-controlling interest | -4,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from draw down of the revolver | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on valuation change of royalty note payable | |||||||||||||||||||||||||||||||||||||||||||
inventory step-up adjustments | |||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | -419,000 | 113,000 | 234,000 | 215,000 | 180,000 | -5,799,000 | |||||||||||||||||||||||||||||||||||||
benefit from credit losses, net of recoveries | 902,000 | ||||||||||||||||||||||||||||||||||||||||||
short-term and long-term obligations-vendor incentives | -1,826,000 | 0 | -3,354,000 | 57,986,000 | |||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -82,000 | ||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -57,970,000 | 0 | -15,499,000 | -75,000,000 | 0 | 0 | 0 | -15,255,000 | 0 | -857,000 | |||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from draw down on the revolver | |||||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling interest | 400,000 | 4,729,000 | 4,285,000 | ||||||||||||||||||||||||||||||||||||||||
related party purchases | |||||||||||||||||||||||||||||||||||||||||||
capital lease assumed by third-party | |||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation assumed by third-party | |||||||||||||||||||||||||||||||||||||||||||
asset impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||
bad debt provision, net of recoveries | 1,678,000 | 721,000 | -201,000 | 129,000 | 150,000 | 237,000 | 783,000 | ||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -484,000 | -170,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 0 | 6,852,000 | 15,020,000 | ||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 478,791,000 | 0 | 0 | 200,000,000 | |||||||||||||||||||||||||||||||||||||||
common stock issuance costs | -11,764,000 | -170,000 | 0 | -13,798,000 | 0 | 310,000 | -507,000 | -8,974,000 | |||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -179,000 | -220,000 | -90,000 | -75,000 | -73,000 | -247,000 | -313,000 | -318,000 | -319,000 | 0 | -266,000 | -98,000 | -125,000 | -255,000 | |||||||||||||||||||||||||||||
repayment of long-term debt | -1,657,000 | -1,635,000 | -2,306,000 | -1,865,000 | -1,405,000 | -1,167,000 | -1,485,000 | -1,275,000 | -1,275,000 | -1,267,000 | -1,276,000 | -1,275,000 | -1,275,000 | -938,000 | -937,000 | -937,000 | -938,000 | -960,000 | -255,716,000 | -650,000 | -650,000 | -650,000 | -664,000 | -636,000 | -650,000 | ||||||||||||||||||
bad debt provision | -250,000 | 931,000 | -1,146,000 | -187,000 | -49,000 | 150,000 | |||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||
accrued interest | 74,000 | 62,000 | -8,000 | -100,000 | 112,000 | 0 | 0 | -1,000 | 0 | 20,000 | -4,000 | -103,000 | -6,000 | 152,000 | -1,810,000 | 34,000 | -13,000 | 132,000 | |||||||||||||||||||||||||
financing fees | 0 | 0 | 0 | -64,000 | 0 | -30,000 | 0 | 0 | -1,304,000 | ||||||||||||||||||||||||||||||||||
tax payments related to shares withheld for vested restricted stock | -19,000 | -549,000 | -3,377,000 | -23,000 | -460,000 | -499,000 | -25,000 | -279,000 | -443,000 | -38,000 | -305,000 | -229,000 | |||||||||||||||||||||||||||||||
capital lease obligations incurred to acquire assets | 0 | 0 | 744,000 | ||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with acquisitions | 0 | ||||||||||||||||||||||||||||||||||||||||||
equipment received | 0 | 0 | 18,185,000 | ||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities included in capital expenditures | |||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from equity-based compensation | 39,000 | -258,000 | -6,000 | -140,000 | -872,000 | -1,363,000 | -1,438,000 | -557,000 | -638,000 | -89,000 | -96,000 | ||||||||||||||||||||||||||||||||
proceeds from sales and maturities of short-term investments | 24,180,000 | ||||||||||||||||||||||||||||||||||||||||||
advances from customers | 0 | ||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | |||||||||||||||||||||||||||||||||||||||||||
taxes | -5,877,000 | -146,000 | -808,000 | 6,179,000 | 805,000 | 9,433,000 | 9,284,000 | 16,877,000 | 2,043,000 | 3,041,000 | 4,534,000 | 13,109,000 | 20,076,000 | 630,000 | 895,000 | 2,185,000 | 173,000 | ||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | -2,841,000 | ||||||||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | 2,277,000 | -1,067,000 | -14,726,000 | 81,619,000 | 4,149,000 | -18,103,000 | |||||||||||||||||||||||||||||||||||||
early extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||
prepayment penalties | 0 | ||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||
change in book overdraft | -1,426,000 | -2,925,000 | 2,541,000 | -1,331,000 | 2,080,000 | 937,000 | -2,130,000 | 1,008,000 | -1,362,000 | 637,000 | -1,014,000 | -1,108,000 | 2,470,000 | -142,000 | -1,418,000 | ||||||||||||||||||||||||||||
(gain)/loss on disposal of property, plant and equipment | 843,000 | -32,000 | -160,000 | -49,000 | -3,000 | ||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||
advisory services termination fee to golden gate capital | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in initial public offering | 0 | 0 | 0 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||
issuance of treasury stock | 80,000 | ||||||||||||||||||||||||||||||||||||||||||
repayment of short-term debt | |||||||||||||||||||||||||||||||||||||||||||
contribution of note from parent and related accrued interest | |||||||||||||||||||||||||||||||||||||||||||
shares withheld to pay taxes due upon vesting of restricted stock | |||||||||||||||||||||||||||||||||||||||||||
increase in long-term debt | |||||||||||||||||||||||||||||||||||||||||||
change in revolving credit facility | -3,685,000 | 10,551,000 | |||||||||||||||||||||||||||||||||||||||||
tax payments related to shares withheld for vested restricted stock units | |||||||||||||||||||||||||||||||||||||||||||
issuance of short-term debt | |||||||||||||||||||||||||||||||||||||||||||
advisory services termination fee to holding company | |||||||||||||||||||||||||||||||||||||||||||
vesting of restricted stock | |||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||
contribution of note payable and accrued interest by holding company | |||||||||||||||||||||||||||||||||||||||||||
adjustments: | |||||||||||||||||||||||||||||||||||||||||||
capital contributed by parent | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of note to parent | |||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||
advisory services termination fee to parent | 0 | 0 | -8,000,000 | ||||||||||||||||||||||||||||||||||||||||
contribution of note payable and accrued interest by parent | 0 | 0 | 16,692,000 | ||||||||||||||||||||||||||||||||||||||||
(gain) on disposal of property, plant and equipment | -439,000 | ||||||||||||||||||||||||||||||||||||||||||
noncash financing activities: | |||||||||||||||||||||||||||||||||||||||||||
prepayment penalties on long-term debt |
We provide you with 20 years of cash flow statements for U.S. Silica stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of U.S. Silica stock. Explore the full financial landscape of U.S. Silica stock with our expertly curated income statements.
The information provided in this report about U.S. Silica stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.