Knife River Corp
NYSE:KNF
Cash Flow Statement
Cash Flow Statement
Knife River Corp
| Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
172
|
318
|
183
|
198
|
199
|
202
|
133
|
153
|
148
|
157
|
|
| Depreciation & Amortization |
150
|
182
|
124
|
98
|
102
|
137
|
176
|
159
|
178
|
0
|
|
| Change in Deffered Taxes |
0
|
4
|
(2)
|
8
|
13
|
(0)
|
0
|
(5)
|
(7)
|
0
|
|
| Stock-Based Compensation |
2
|
3
|
3
|
6
|
7
|
8
|
11
|
10
|
11
|
0
|
|
| Other Non-Cash Items |
30
|
35
|
11
|
107
|
100
|
0
|
2
|
(8)
|
(5)
|
212
|
|
| Cash Taxes Paid |
0
|
0
|
77
|
2
|
33
|
62
|
65
|
62
|
52
|
0
|
|
| Cash Interest Paid |
0
|
0
|
55
|
28
|
35
|
57
|
62
|
57
|
71
|
0
|
|
| Change in Working Capital |
(139)
|
(103)
|
20
|
(4)
|
9
|
(16)
|
(114)
|
(55)
|
(59)
|
(91)
|
|
| Cash from Operating Activities |
213
N/A
|
437
+105%
|
336
-23%
|
316
-6%
|
333
+5%
|
322
-3%
|
197
-39%
|
244
+24%
|
255
+4%
|
279
+9%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(204)
|
(224)
|
(124)
|
(161)
|
(165)
|
(172)
|
(247)
|
(297)
|
(336)
|
(348)
|
|
| Other Items |
24
|
25
|
6
|
(3)
|
(8)
|
(122)
|
(551)
|
(589)
|
(604)
|
(566)
|
|
| Cash from Investing Activities |
(180)
N/A
|
(199)
-10%
|
(118)
+41%
|
(164)
-39%
|
(173)
-5%
|
(295)
-71%
|
(798)
-171%
|
(887)
-11%
|
(940)
-6%
|
(914)
+3%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
929
|
773
|
902
|
(162)
|
(7)
|
(7)
|
493
|
677
|
512
|
491
|
|
| Other |
(906)
|
(906)
|
(867)
|
(0)
|
(0)
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Cash from Financing Activities |
23
N/A
|
(134)
N/A
|
34
N/A
|
(164)
N/A
|
(9)
+95%
|
(9)
0%
|
478
N/A
|
663
+39%
|
499
-25%
|
478
-4%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
56
N/A
|
104
+84%
|
252
+142%
|
(11)
N/A
|
151
N/A
|
19
-88%
|
(124)
N/A
|
20
N/A
|
(186)
N/A
|
(158)
+15%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
9
N/A
|
213
+2 192%
|
211
-1%
|
155
-27%
|
168
+8%
|
150
-11%
|
(50)
N/A
|
(53)
-6%
|
(81)
-52%
|
(70)
+14%
|
|