Stepan Co
NYSE:SCL
Cash Flow Statement
Cash Flow Statement
Stepan Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
72
|
66
|
68
|
61
|
57
|
65
|
58
|
69
|
76
|
83
|
94
|
91
|
86
|
90
|
90
|
90
|
92
|
92
|
97
|
97
|
113
|
106
|
103
|
107
|
103
|
106
|
111
|
119
|
128
|
141
|
148
|
152
|
138
|
142
|
151
|
153
|
147
|
119
|
79
|
52
|
40
|
|
Depreciation & Amortization |
56
|
59
|
61
|
63
|
64
|
64
|
64
|
66
|
67
|
69
|
71
|
73
|
75
|
76
|
76
|
77
|
79
|
80
|
82
|
83
|
81
|
81
|
80
|
79
|
79
|
79
|
80
|
81
|
82
|
84
|
87
|
89
|
91
|
92
|
92
|
93
|
95
|
97
|
100
|
103
|
105
|
|
Change in Deffered Taxes |
0
|
1
|
2
|
(1)
|
5
|
6
|
2
|
3
|
3
|
7
|
11
|
7
|
(8)
|
(9)
|
(12)
|
(6)
|
1
|
(1)
|
1
|
0
|
11
|
8
|
8
|
2
|
(5)
|
(3)
|
(4)
|
(2)
|
(5)
|
(2)
|
(45)
|
(56)
|
(34)
|
(39)
|
8
|
16
|
(27)
|
(26)
|
(33)
|
(13)
|
18
|
|
Stock-Based Compensation |
3
|
3
|
3
|
2
|
(0)
|
1
|
2
|
2
|
4
|
6
|
6
|
9
|
13
|
12
|
13
|
11
|
7
|
8
|
6
|
8
|
7
|
7
|
8
|
7
|
9
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
12
|
9
|
8
|
6
|
|
Other Non-Cash Items |
14
|
11
|
9
|
2
|
(4)
|
(5)
|
10
|
8
|
15
|
20
|
14
|
29
|
37
|
32
|
37
|
28
|
13
|
16
|
7
|
13
|
12
|
17
|
21
|
18
|
22
|
11
|
12
|
15
|
20
|
27
|
22
|
17
|
18
|
13
|
17
|
18
|
15
|
17
|
12
|
9
|
13
|
|
Cash Taxes Paid |
23
|
0
|
26
|
24
|
23
|
24
|
13
|
16
|
22
|
24
|
26
|
28
|
31
|
34
|
38
|
34
|
26
|
23
|
27
|
29
|
33
|
33
|
25
|
30
|
29
|
30
|
25
|
35
|
39
|
42
|
75
|
97
|
93
|
95
|
69
|
31
|
42
|
49
|
42
|
45
|
30
|
|
Cash Interest Paid |
11
|
11
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
15
|
15
|
16
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
14
|
14
|
12
|
12
|
10
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
12
|
14
|
17
|
20
|
23
|
26
|
28
|
|
Change in Working Capital |
8
|
14
|
(17)
|
(12)
|
(40)
|
(5)
|
12
|
15
|
23
|
(30)
|
(8)
|
(19)
|
23
|
28
|
6
|
28
|
15
|
10
|
5
|
(23)
|
(46)
|
(37)
|
(16)
|
2
|
19
|
14
|
(2)
|
15
|
10
|
(19)
|
(11)
|
(87)
|
(142)
|
(145)
|
(183)
|
(155)
|
(69)
|
(98)
|
(0)
|
40
|
(2)
|
|
Cash from Operating Activities |
150
N/A
|
151
+1%
|
124
-18%
|
114
-8%
|
83
-27%
|
126
+52%
|
146
+16%
|
161
+10%
|
184
+14%
|
148
-19%
|
182
+23%
|
180
-1%
|
212
+18%
|
217
+2%
|
197
-9%
|
217
+10%
|
199
-9%
|
197
-1%
|
192
-2%
|
170
-11%
|
171
+0%
|
175
+2%
|
196
+12%
|
208
+6%
|
218
+5%
|
208
-5%
|
198
-5%
|
228
+15%
|
235
+3%
|
230
-2%
|
201
-12%
|
115
-43%
|
72
-37%
|
63
-13%
|
86
+36%
|
126
+47%
|
161
+28%
|
110
-32%
|
158
+45%
|
192
+21%
|
175
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(93)
|
(92)
|
(90)
|
(88)
|
(102)
|
(110)
|
(117)
|
(130)
|
(119)
|
(110)
|
(106)
|
(99)
|
(103)
|
(104)
|
(101)
|
(91)
|
(79)
|
(86)
|
(84)
|
(84)
|
(87)
|
(85)
|
(88)
|
(95)
|
(106)
|
(115)
|
(117)
|
(122)
|
(128)
|
(134)
|
(150)
|
(164)
|
(198)
|
(217)
|
(249)
|
(280)
|
(302)
|
(334)
|
(332)
|
(310)
|
(260)
|
|
Other Items |
(75)
|
(75)
|
(12)
|
(7)
|
(7)
|
(2)
|
(8)
|
(8)
|
(7)
|
(13)
|
(7)
|
(4)
|
(27)
|
(31)
|
(30)
|
(30)
|
(4)
|
(18)
|
(17)
|
(19)
|
(21)
|
1
|
1
|
1
|
(7)
|
(7)
|
(7)
|
(21)
|
(11)
|
(196)
|
(197)
|
(183)
|
(179)
|
7
|
8
|
(2)
|
(7)
|
(8)
|
(8)
|
2
|
2
|
|
Cash from Investing Activities |
(168)
N/A
|
(168)
0%
|
(102)
+39%
|
(95)
+7%
|
(109)
-15%
|
(111)
-2%
|
(124)
-12%
|
(138)
-11%
|
(126)
+8%
|
(123)
+2%
|
(113)
+9%
|
(103)
+9%
|
(131)
-27%
|
(135)
-3%
|
(131)
+3%
|
(121)
+8%
|
(83)
+32%
|
(103)
-25%
|
(101)
+2%
|
(102)
-1%
|
(108)
-5%
|
(84)
+22%
|
(88)
-4%
|
(94)
-7%
|
(113)
-20%
|
(122)
-8%
|
(124)
-2%
|
(142)
-15%
|
(139)
+2%
|
(330)
-137%
|
(346)
-5%
|
(347)
0%
|
(377)
-9%
|
(210)
+44%
|
(242)
-15%
|
(283)
-17%
|
(308)
-9%
|
(341)
-11%
|
(340)
+0%
|
(308)
+9%
|
(259)
+16%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
0
|
(3)
|
(5)
|
(6)
|
(7)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
1
|
2
|
2
|
4
|
(1)
|
(3)
|
(1)
|
(12)
|
(11)
|
(11)
|
(10)
|
(7)
|
(12)
|
(10)
|
(19)
|
(20)
|
(11)
|
(12)
|
(6)
|
(9)
|
(17)
|
(16)
|
(25)
|
(23)
|
(22)
|
(24)
|
(13)
|
(6)
|
0
|
3
|
|
Net Issuance of Debt |
87
|
74
|
(16)
|
(10)
|
7
|
20
|
(6)
|
79
|
61
|
45
|
63
|
(14)
|
(14)
|
(11)
|
(17)
|
(22)
|
(27)
|
(26)
|
(18)
|
(18)
|
(15)
|
(19)
|
(54)
|
(55)
|
(54)
|
(50)
|
(25)
|
(24)
|
(24)
|
26
|
31
|
72
|
165
|
289
|
287
|
285
|
224
|
174
|
156
|
85
|
67
|
|
Cash Paid for Dividends |
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
|
Other |
2
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(3)
|
(4)
|
(4)
|
|
Cash from Financing Activities |
76
N/A
|
61
-20%
|
(33)
N/A
|
(30)
+10%
|
(16)
+48%
|
(3)
+78%
|
(25)
-644%
|
59
N/A
|
43
-28%
|
26
-40%
|
42
+66%
|
(30)
N/A
|
(30)
+0%
|
(28)
+6%
|
(33)
-16%
|
(42)
-30%
|
(51)
-19%
|
(52)
-3%
|
(55)
-5%
|
(55)
+0%
|
(52)
+6%
|
(54)
-4%
|
(86)
-60%
|
(92)
-7%
|
(91)
+2%
|
(94)
-4%
|
(70)
+26%
|
(61)
+13%
|
(65)
-7%
|
(11)
+84%
|
(10)
+8%
|
23
N/A
|
117
+417%
|
232
+98%
|
231
-1%
|
229
-1%
|
166
-27%
|
125
-25%
|
116
-7%
|
48
-58%
|
33
-31%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(2)
|
1
|
(3)
|
(6)
|
(10)
|
(10)
|
(11)
|
(9)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
1
|
3
|
8
|
5
|
(3)
|
(3)
|
(10)
|
(12)
|
(4)
|
(10)
|
(0)
|
(7)
|
(7)
|
(0)
|
3
|
7
|
9
|
4
|
(3)
|
0
|
(7)
|
(12)
|
(4)
|
(2)
|
5
|
8
|
7
|
|
Net Change in Cash |
57
N/A
|
42
-26%
|
(11)
N/A
|
(14)
-35%
|
(48)
-236%
|
1
N/A
|
(14)
N/A
|
72
N/A
|
91
+27%
|
48
-47%
|
108
+123%
|
47
-57%
|
50
+6%
|
52
+5%
|
33
-36%
|
57
+71%
|
73
+28%
|
47
-36%
|
33
-29%
|
10
-70%
|
1
-87%
|
25
+1 815%
|
19
-26%
|
12
-35%
|
15
+26%
|
(15)
N/A
|
(3)
+83%
|
24
N/A
|
35
+42%
|
(104)
N/A
|
(146)
-41%
|
(205)
-41%
|
(191)
+7%
|
85
N/A
|
68
-21%
|
60
-11%
|
15
-76%
|
(109)
N/A
|
(61)
+44%
|
(60)
+1%
|
(44)
+27%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
57
N/A
|
59
+2%
|
34
-43%
|
25
-24%
|
(19)
N/A
|
16
N/A
|
29
+84%
|
32
+8%
|
64
+104%
|
38
-41%
|
76
+101%
|
81
+7%
|
109
+35%
|
113
+4%
|
96
-15%
|
126
+31%
|
120
-5%
|
111
-8%
|
108
-3%
|
87
-19%
|
85
-3%
|
90
+6%
|
108
+21%
|
113
+5%
|
113
0%
|
92
-18%
|
81
-12%
|
106
+31%
|
107
+2%
|
96
-10%
|
52
-46%
|
(49)
N/A
|
(126)
-157%
|
(154)
-23%
|
(164)
-6%
|
(155)
+5%
|
(141)
+9%
|
(224)
-59%
|
(174)
+22%
|
(118)
+32%
|
(85)
+28%
|