Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

USG CORP (USG)

Cash Flow Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11
   10-K10-K10-K10-K10-K10-K10-K10-K
Operating Activities          
    Net income  196.088.0510.0991.0    
Less: Income (loss) from discontinued operations, net of tax  3.0-9.0299.015.012.0-2.057.06.0
Less: Gain on sale of discontinued operations, net of tax    279.0  -2.055.0 
Income from continuing operations  193.097.0211.0976.0    
   
Adjustments to reconcile income from continuing operations to net cash:          
    Depreciation, depletion, amortization, and accretion  150.0132.0134.0131.0142.0155.0156.0164.0
    Loss on extinguishment of debt   22.037.019.0  41.0 
    Long-lived asset impairment charges          
    Recovery of receivable          
    Share-based compensation expense  21.018.018.014.020.019.017.021.0
    Deferred income taxes  28.0255.057.0-742.04.02.04.0-8.0
    (Gain) loss on asset dispositions  -12.01.0-9.0-13.0-11.0-1.0-8.0-6.0
    Income from equity method investments  -42.0-59.0-49.0-50.0-35.0-1.0  
    Dividends received from equity method investments  30.042.047.038.0    
    Pension settlement          
    (Increase) decrease in working capital          
    Receivables  -5.0-32.06.021.0-35.0-44.0-6.015.0
    Income taxes receivable, net  -4.0-12.03.0-3.03.0-1.06.0-5.0
    Inventories  -42.0-13.0-20.0-16.0-11.0-28.0-12.0-17.0
    Other current assets  1.0-3.09.01.0 -4.05.0-3.0
    Payables  7.020.021.0-16.09.0-4.027.017.0
    Accrued expenses  -2.0-36.0-39.0-61.0-9.0-23.014.0-10.0
    Increase in other assets   4.0 4.03.0-6.01.0-2.0
    Decrease in pension and other postretirement benefits  -40.0-57.0-142.0-28.0-55.0-63.0-16.0-23.0
    Decrease in other liabilities  -23.0-13.0-6.0-7.0-12.0-6.0-5.017.0
    Other, net  13.04.09.022.0-18.021.0-1.0-1.0
        Net cash provided by operating activities of continuing operations  281.0382.0314.0279.0160.080.010.011.0
   
Net cash provided by operating activities of discontinued operations  3.0 59.052.012.0   
    Net cash provided by operating activities  284.0382.0373.0331.0172.080.068.0-205.0
   
Investing Activities          
Purchases of marketable securities  -102.0-105.0-274.0-246.0-204.0-205.0-137.0-355.0
Sales or maturities of marketable securities  103.097.0413.0170.0190.0194.0291.0345.0
Capital expenditures  -219.0-168.0-83.0-87.0-125.0-124.0-70.0-54.0
Net proceeds from asset dispositions  14.02.012.058.013.02.014.09.0
Acquisition of business, including working capital adjustment  2.0-52.0      
Return of capital    1.0     
Insurance proceeds   1.01.0 3.02.0 2.0
    Net cash (used for) provided by investing activities of continuing operations  -195.0-225.070.0-61.0-679.0-157.0-1.0-1.0
   
Net cash provided by investing activities of discontinued operations   6.0667.0-2.0-4.0   
    Net cash (used for) provided by investing activities  -195.0-219.0737.0-63.0-683.0-157.0138.0-55.0
   
Financing Activities          
Issuance of debt   500.0 350.03.0361.0248.0 
Repayment of debt   -521.0-1,131.0-386.0-63.0-4.0-283.0-6.0
Payment of debt issuance fees   -8.0 -6.0-3.0-6.0-5.0 
Issuance of common stock  11.015.04.06.04.04.04.0 
Repurchase of common stock  -76.0-184.0  -7.0-9.0-6.0-3.0
Repurchases of common stock to satisfy employee tax withholding obligations  -15.0-4.0-2.0-8.0    
    Net cash used for financing activities of continuing operations  -150.0-202.0-1,129.0-44.0-66.0350.0-38.0-9.0
   
Effect of exchange rate changes on cash  -5.06.0-5.0     
    Net decrease in cash and cash equivalents from continuing operations  -69.0-39.0-750.0375.0-1,174.0264.0181.0-264.0
    Net increase in cash and cash equivalents from discontinued operations  3.06.0726.050.08.0   
    Net decrease in cash and cash equivalents  -66.0-33.0-24.0     
   
Supplemental Cash Flow Disclosures:          
    Interest paid, net of interest capitalized  53.082.0153.0158.0172.0192.0200.0196.0
    Income taxes paid, net of refunds received  9.010.04.0 7.010.01.06.0
    Noncash Investing and Financing Activities:          
        Amount in accounts payable for capital expenditures  23.018.015.05.015.013.010.05.0
        Reversal of USG Boral Building Products earnout    -24.0     

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy