Ecovyst Inc
NYSE:ECVT
Cash Flow Statement
Cash Flow Statement
Ecovyst Inc
Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
(79)
|
(78)
|
(3)
|
4
|
59
|
62
|
79
|
97
|
60
|
62
|
77
|
89
|
80
|
77
|
63
|
44
|
(282)
|
(375)
|
(392)
|
(471)
|
(140)
|
(39)
|
(19)
|
74
|
74
|
64
|
71
|
67
|
71
|
74
|
|
Depreciation & Amortization |
128
|
159
|
170
|
172
|
177
|
185
|
190
|
187
|
185
|
183
|
181
|
181
|
182
|
182
|
182
|
183
|
152
|
126
|
101
|
76
|
80
|
80
|
80
|
79
|
79
|
80
|
81
|
83
|
85
|
86
|
|
Change in Deffered Taxes |
1
|
(1)
|
(31)
|
(30)
|
(140)
|
(141)
|
(132)
|
(126)
|
3
|
7
|
11
|
19
|
18
|
16
|
14
|
11
|
(65)
|
(68)
|
(66)
|
(70)
|
5
|
18
|
12
|
13
|
2
|
(5)
|
(8)
|
(12)
|
(17)
|
(20)
|
|
Stock-Based Compensation |
5
|
7
|
8
|
9
|
9
|
11
|
14
|
17
|
18
|
18
|
20
|
20
|
13
|
14
|
13
|
13
|
17
|
19
|
21
|
27
|
32
|
33
|
32
|
26
|
21
|
17
|
17
|
16
|
16
|
0
|
|
Other Non-Cash Items |
49
|
45
|
21
|
1
|
64
|
64
|
55
|
59
|
(18)
|
(26)
|
(40)
|
(49)
|
(48)
|
(33)
|
(29)
|
(14)
|
369
|
457
|
475
|
549
|
168
|
70
|
61
|
(14)
|
(1)
|
5
|
9
|
(7)
|
(8)
|
(11)
|
|
Cash Taxes Paid |
17
|
26
|
27
|
27
|
29
|
0
|
24
|
24
|
24
|
28
|
21
|
24
|
17
|
23
|
24
|
23
|
35
|
29
|
33
|
27
|
12
|
18
|
19
|
23
|
26
|
15
|
16
|
20
|
22
|
0
|
|
Cash Interest Paid |
133
|
148
|
189
|
195
|
170
|
0
|
139
|
131
|
105
|
129
|
104
|
109
|
117
|
113
|
112
|
109
|
90
|
88
|
65
|
58
|
59
|
50
|
46
|
40
|
35
|
42
|
39
|
40
|
42
|
0
|
|
Change in Working Capital |
21
|
(16)
|
(11)
|
(5)
|
6
|
11
|
1
|
5
|
18
|
28
|
29
|
24
|
35
|
4
|
41
|
12
|
49
|
96
|
94
|
75
|
17
|
(10)
|
0
|
3
|
33
|
40
|
22
|
20
|
7
|
41
|
|
Cash from Operating Activities |
120
N/A
|
108
-10%
|
146
+35%
|
140
-4%
|
165
+18%
|
181
+9%
|
194
+7%
|
221
+14%
|
249
+12%
|
253
+2%
|
259
+2%
|
265
+2%
|
268
+1%
|
246
-8%
|
270
+10%
|
237
-12%
|
224
-5%
|
237
+6%
|
211
-11%
|
158
-25%
|
130
-18%
|
119
-8%
|
134
+12%
|
154
+16%
|
187
+21%
|
184
-1%
|
175
-5%
|
151
-14%
|
138
-9%
|
170
+24%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(121)
|
(145)
|
(144)
|
(142)
|
(141)
|
(141)
|
(146)
|
(146)
|
(132)
|
(132)
|
(131)
|
(128)
|
(128)
|
(122)
|
(113)
|
(113)
|
(97)
|
(82)
|
(75)
|
(65)
|
(60)
|
(58)
|
(58)
|
(55)
|
(59)
|
(67)
|
(72)
|
(73)
|
(65)
|
(64)
|
|
Other Items |
(1 808)
|
(1 803)
|
(58)
|
(73)
|
(56)
|
(61)
|
(13)
|
0
|
12
|
17
|
44
|
50
|
92
|
94
|
75
|
90
|
649
|
579
|
560
|
1 511
|
896
|
956
|
966
|
(5)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(1 930)
N/A
|
(1 948)
-1%
|
(202)
+90%
|
(215)
-6%
|
(196)
+9%
|
(202)
-3%
|
(159)
+21%
|
(145)
+8%
|
(119)
+18%
|
(116)
+3%
|
(87)
+25%
|
(78)
+10%
|
(35)
+55%
|
(28)
+20%
|
(38)
-33%
|
(23)
+40%
|
552
N/A
|
497
-10%
|
486
-2%
|
1 446
+198%
|
836
-42%
|
898
+7%
|
908
+1%
|
(60)
N/A
|
(63)
-5%
|
(67)
-7%
|
(73)
-8%
|
(73)
0%
|
(65)
+11%
|
(64)
+2%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
4
|
4
|
2
|
0
|
508
|
0
|
507
|
507
|
(3)
|
0
|
1
|
2
|
0
|
0
|
(3)
|
(3)
|
(4)
|
0
|
(4)
|
(6)
|
1
|
0
|
(6)
|
(72)
|
(136)
|
(166)
|
(202)
|
(141)
|
(79)
|
(49)
|
|
Net Issuance of Debt |
1 865
|
1 874
|
70
|
72
|
(407)
|
(402)
|
(464)
|
(509)
|
(128)
|
(141)
|
(141)
|
(162)
|
(216)
|
(150)
|
(213)
|
(98)
|
(451)
|
(516)
|
(454)
|
(995)
|
(519)
|
(521)
|
(521)
|
4
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(244)
|
0
|
0
|
(679)
|
(436)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(8)
|
0
|
(3)
|
(3)
|
(80)
|
(87)
|
(86)
|
(85)
|
(7)
|
(1)
|
(1)
|
(2)
|
(1)
|
(6)
|
(6)
|
(22)
|
(24)
|
(20)
|
(21)
|
3
|
(11)
|
(9)
|
(7)
|
(14)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
1 861
N/A
|
1 869
+0%
|
69
-96%
|
69
+1%
|
20
-71%
|
18
-8%
|
(42)
N/A
|
(87)
-106%
|
(137)
-57%
|
(145)
-6%
|
(142)
+2%
|
(163)
-14%
|
(216)
-33%
|
(155)
+28%
|
(222)
-43%
|
(123)
+45%
|
(723)
-488%
|
(783)
-8%
|
(723)
+8%
|
(1 677)
-132%
|
(964)
+43%
|
(965)
0%
|
(970)
-1%
|
(82)
+92%
|
(148)
-80%
|
(179)
-21%
|
(216)
-21%
|
(156)
+28%
|
(93)
+40%
|
(64)
+31%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(6)
|
(9)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(2)
|
0
|
1
|
1
|
(1)
|
(2)
|
(6)
|
(4)
|
(5)
|
11
|
13
|
11
|
12
|
2
|
4
|
5
|
4
|
(5)
|
(6)
|
(8)
|
(5)
|
(1)
|
(0)
|
|
Net Change in Cash |
46
N/A
|
21
-55%
|
3
-86%
|
(15)
N/A
|
(18)
-19%
|
(9)
+53%
|
(11)
-29%
|
(13)
-21%
|
(8)
+44%
|
(6)
+19%
|
30
N/A
|
22
-26%
|
14
-36%
|
56
+296%
|
7
-88%
|
86
+1 203%
|
63
-26%
|
(37)
N/A
|
(15)
+58%
|
(61)
-301%
|
4
N/A
|
56
+1 424%
|
76
+35%
|
17
-78%
|
(30)
N/A
|
(68)
-127%
|
(122)
-79%
|
(83)
+32%
|
(23)
+73%
|
41
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
(2)
N/A
|
(37)
-2 065%
|
2
N/A
|
(2)
N/A
|
25
N/A
|
39
+58%
|
48
+21%
|
76
+60%
|
117
+54%
|
121
+4%
|
127
+5%
|
136
+7%
|
140
+3%
|
123
-12%
|
157
+27%
|
124
-21%
|
127
+2%
|
155
+22%
|
136
-12%
|
93
-32%
|
70
-25%
|
61
-13%
|
76
+25%
|
99
+31%
|
128
+28%
|
118
-8%
|
103
-13%
|
78
-24%
|
72
-7%
|
106
+47%
|