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

Billerud Americas Corp (VRS)

Cash Flow Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-21Sep-30-21Jun-30-21Mar-31-21Dec-31-20Sep-30-20Jun-30-20Mar-31-20
   10-K10-Q10-Q10-Q10-K10-Q10-Q10-Q
Cash Flows From Operating Activities:          
    Net income (loss)  13.058.016.0-90.0-90.0-31.0-34.054.0
    Adjustments to reconcile net income (loss) to net cash from (used in) operating activities:          
        Depreciation and amortization  17.018.017.0102.087.021.022.023.0
        Noncash restructuring charges  3.0  8.0    
        Net periodic pension cost (income)  -6.0-6.0-5.0-6.0-4.0-3.0-5.0-4.0
        Pension plan contributions   -9.0-9.0-7.0-2.0-29.0-10.0-8.0
        Amortization of debt issuance cost    1.0     
        Gain on Sale of Androscoggin/Stevens Point Mills      -94.0 88.0-88.0
        Loss on Sale of Duluth Mill    3.0     
        Equity award expense  2.01.01.01.0 1.02.02.0
        (Gain) loss on sale or disposal of assets      1.03.0  
        Gain on insurance recoveries   -6.0      
        Deferred taxes  26.0-17.02.0-14.0-23.0-9.0-3.026.0
        Changes in assets and liabilities:          
            Accounts receivable, net  6.0-4.0-15.0-10.023.0-9.044.0-26.0
            Inventories  13.019.044.016.089.051.0-37.0-24.0
            Prepaid expenses and other assets  5.01.0-5.01.0-2.02.0-2.0 
            Accounts payable  -14.018.08.01.0-18.0-28.0 -18.0
            Accrued and other liabilities  -19.06.0-3.0-3.07.07.0-5.0-14.0
                Net cash provided by (used in) operating activities  47.079.055.0-1.067.0-24.0-28.0-77.0
   
Cash Flows From Investing Activities:          
    Proceeds from sale of assets  1.0  1.05.01.0  
    Capital expenditures  -28.0-20.0-14.0-4.0-5.0-6.0-15.0-22.0
    Net proceeds from Sale of Duluth Mill    6.0     
    Proceeds from insurance recoveries   6.0      
    Recognition of deposits and net proceeds from sale of Luke Mill equipment    10.0     
    Net proceeds from Sale of Androscoggin/Stevens Point Mills      7.0-2.0 340.0
        Net cash provided by (used in) investing activities  -27.0-14.03.0-4.07.0-7.0-15.0318.0
   
Cash Flows From Financing Activities:          
    Borrowings on ABL Facility         36.0
    Payments on ABL Facility         -36.0
    Principal payment on finance lease obligations  -1.0   -1.0   
    Repurchase of common stock  -1.0-12.0-57.0-10.0-7.0 -20.0-7.0
    Acquisition of treasury stock  -1.0-12.0-57.0-10.0-7.0 -20.0-7.0
    Dividends paid to stockholders  -3.0-3.0-3.0-3.0-3.0-105.0-3.0 
    Debt issuance costs          
        Net cash provided by (used in) financing activities  -14.0-16.0-59.0-14.0-10.0-105.0-24.0-7.0
    Change in Cash and cash equivalents and restricted cash  6.049.0-1.0-19.064.0-136.0-67.0234.0
   
Supplementary cash flow disclosures:          
    Total interest paid    1.0     
    Total income taxes paid          
    Noncash investing and financing activities:          

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