image
Industrials - Industrial - Machinery - NYSE - US
$ 172.03
6.86 %
$ 3.62 B
Market Cap
48.39
P/E
CASH FLOW STATEMENT
163 M OPERATING CASH FLOW
-21.61%
-242 M INVESTING CASH FLOW
-3163.51%
-50.5 M FINANCING CASH FLOW
70.45%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis EnPro Industries, Inc.
image
200m200m180m180m160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 72.9 M
Depreciation & Amortization 100 M
Capital Expenditures -32.9 M
Stock-Based Compensation 12 M
Change in Working Capital -17.6 M
Others 1.5 M
Free Cash Flow 130 M

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001
OPERATING CASH FLOW
Net Income 72.9 10.8 202.3 177.6 184.4 38.3 24.6 539.8 (40.1) (20.9) 22.0 27.4 41.0 44.2 61.3 (143.6) 53.5 40.2 (158.9) 58.6 33.8 33.2 (12.6) 6.6
Depreciation & Amortization 100.3 94.5 103.1 75.8 70.8 67.9 73.7 63.8 57.1 58.1 57.5 56.6 55.5 48.4 39.6 40.3 44.8 40.2 35.2 31.3 31.6 31.6 29.9 28.8
Deferred Income Tax (18.4) (7.7) (39.8) (5.2) (53.3) (29.4) 4.9 35.9 (30.0) (1.1) (3.3) 1.7 5.9 4.3 (2.4) (67.7) 1.2 (8.4) (104.5) 30.3 2.8 10.8 (12.2) 38.7
Stock Based Compensation 12.0 9.8 7.0 6.0 6.3 7.7 6.5 9.5 5.1 4.1 9.8 1.4 7.1 5.4 6.9 1.8 3.9 0 0 0 0 0 0 0
Other Operating Activities 13.7 57.6 (105.1) (133.1) (179.2) 89.6 34.2 (519.4) 81.1 53.5 (11.7) 4.0 5.4 5.3 (77.8) 136.7 (3.2) (0.2) 5.7 (5.8) 6.2 (26.9) 8.9 (66.8)
Change in Working Capital (17.6) 42.8 (39.6) 21.9 23.3 34.4 82.5 (83.0) (8.7) (7.2) (42.1) (29.4) 3.3 (29.0) 7.8 109.6 (2.0) 35.5 297.7 (38.0) (5.4) (6.6) 18.0 (70.0)
Cash From Operations 162.9 207.8 127.4 142.0 51.4 207.6 226.4 46.6 64.5 86.5 32.2 61.7 118.2 78.6 35.4 77.1 98.2 104.8 75.8 76.4 41.1 42.1 32.0 (62.7)
INVESTING CASH FLOW
Capital Expenditures (32.9) (33.9) (29.4) (18.8) (18.3) (21.6) (66.0) (44.7) (39.9) (41.4) (52.3) (39.9) (40.9) (31.5) (21.9) (22.1) (49.1) (46.8) (41.3) (32.2) (36.9) (20.8) (18.7) (16.4)
Other Items (208.6) 26.5 298.0 (632.4) 234.4 (321.3) 40.0 (53.0) (21.5) (45.1) (22.4) (1.6) (84.7) (226.4) 133.7 (46.9) (24.1) (95.5) 13.8 (31.9) 10.1 (14.1) (13.6) (153.4)
Cash From Investing Activities (241.5) (7.4) 268.6 (651.2) 216.1 (342.9) (26.0) (97.7) (61.4) (86.5) (74.7) (41.5) (125.6) (257.9) 111.8 (69.0) (73.2) (142.3) (27.5) (64.1) (26.8) (34.9) (32.3) (169.8)
FINANCING CASH FLOW
Common Stock Repurchased 0 0 0 0 (5.3) (15.0) (50.0) (11.5) (30.4) (85.3) 0 0 0 0 0 0 (69.2) 0 0 (26.7) 0 0 0 0
Total Debt Repaid (8.1) (145.1) (337.0) 636.0 (138.3) 164.8 (170.2) 151.4 72.7 20.2 187.8 (14.9) 27.8 (9.3) (6.2) (9.9) (3.7) (2.1) (0.5) 15.2 (5.4) 0.8 2.6 (3.4)
Dividends Paid (25.3) (24.3) (23.4) (22.4) (21.7) (20.9) (20.3) (19.0) (18.1) (18.0) 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities (17.1) (1.5) (7.6) (5.4) (2.0) (5.1) (11.9) (2.4) (2.2) (2.1) (10.8) (4.6) 1.7 100 K 0.8 0 0.4 3.8 0.5 1.3 0 (0.6) 50.4 195.2
Cash From Financing Activities (50.5) (170.9) (373.1) 618.2 (167.3) 123.8 (252.4) 118.5 22.0 (85.2) 177.0 (11.3) 29.5 (9.4) (4.6) (9.5) (72.1) 2.7 0.7 (9.1) (3.9) 0.7 53.0 191.8
CHANGE IN CASH
Net Change In Cash (133.5) 35.4 (3.7) 108.6 108.3 (8.4) (59.7) 77.8 8.1 (90.8) 129.8 10.5 23.2 (188.5) 142.4 0.5 (52.9) (31.8) 51.5 1.5 13.3 12.9 55.9 4.3
FREE CASH FLOW
Free Cash Flow 130.0 173.9 98.0 123.2 33.1 186.0 160.4 1.9 24.6 45.1 (20.1) 21.8 77.3 47.1 13.5 55.0 49.1 58.0 34.5 44.2 4.2 21.3 13.3 (79.1)