US Ecology (ECOL) Cash Flow Annual - Discounting Cash Flows
US Ecology, Inc.
ECOL (NASDAQ)

* (except for per share items) of USD
Period Ending: LTM
(Last Twelve Months)
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
Report Filing: 2022-02-28 2021-03-01 2020-03-02 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31 1999-12-31 1998-12-31 1997-12-31 1996-12-31 1995-12-31 1994-12-31 1993-12-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31
Net Income/Starting Line
5.34 -389 33.1 49.6 49.4 34.3 25.6 38.2 32.2 25.7 18.4 12.6 14.0 21.5 19.4 15.9 15.4 23.4 -8.59 18.8 0.80 4.70 4.41 0.76 -0.68 -11.4 -48.9 3.90 4.70 12.6 7.40 3.80 -3.00
Cash From Operating Activities
116 107 79.6 81.5 81.0 74.6 71.5 71.4 49.6 35.2 43.2 14.9 36.8 30.6 30.6 20.7 21.2 24.3 18.4 4.82 3.43 1.22 -2.50 1.70 2.98 5.17 2.60 -1.80 4.50 11.0 2.40 5.10 3.20
Depreciation and Amortization
105 104 56.9 38.9 38.2 35.9 40.2 32.6 16.3 15.4 15.4 0.00 0.00 0.00 10.0 8.09 6.78 5.96 6.97 6.60 5.03 2.03 2.05 3.15 3.11 5.38 7.30 6.30 2.90 1.80 1.70 1.20 3.20
Deferred Income Tax
-0.62 -4.16 6.36 6.39 -25.3 -2.70 -2.71 1.56 -2.62 -0.70 -1.10 -0.29 1.79 3.33 2.92 6.72 8.35 -9.80 0.00 -8.28 0.00 -0.09 0.11 0.00 0.00 0.00 0.80 3.00 2.20 -2.80 -1.20 0.00 1.00
Stock Based Compensation
7.89 7.83 9.26 4.37 3.93 2.92 2.30 1.25 0.86 0.85 0.84 0.99 0.66 0.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Non-Cash Items
2.97 411 -6.81 9.42 17.7 3.57 20.4 5.58 4.20 -0.02 3.26 8.10 9.34 10.7 0.56 -0.11 -4.33 -0.62 22.4 -5.41 -0.70 -0.01 -0.71 -0.07 0.12 7.66 34.6 -0.20 0.00 -0.10 0.90 -0.40 -0.10
Changes in Working Capital
-4.68 -21.8 -19.3 -27.1 -2.89 0.71 -14.3 -7.87 -1.23 -6.00 6.47 -6.46 11.0 -5.70 -2.24 -9.88 -5.00 5.39 -2.40 -6.87 -1.71 -5.40 -8.37 -2.14 0.43 3.54 8.80 -14.8 -5.30 -0.50 -6.40 0.50 2.10
Accounts Receivable
-14.7 8.38 -9.36 -32.3 -13.9 10.9 1.56 -4.40 -10.4 -1.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory
0.00 -13.2 1.76 -9.30 10.1 -1.71 0.74 -1.30 3.26 0.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable
16.0 -13.6 -10.7 14.3 2.01 -7.74 -6.48 -2.88 1.67 -2.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Revenue
-5.98 -3.36 -0.94 0.16 -1.18 -0.76 -10.1 0.71 4.24 -2.33 6.47 -6.46 11.0 -5.70 -2.24 -9.88 -5.00 5.39 -2.40 -6.87 -1.71 -5.40 -8.37 -2.14 0.43 3.54 8.80 -14.8 -5.30 -0.50 -6.40 0.50 2.10
Other Working Capital
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash From Investing Activities
-64.6 -57.6 -456 -149 -35.3 -42.0 20.3 -488 -21.2 -26.3 -10.00 -89.5 -10.8 -11.2 -11.5 -13.8 -11.5 -15.6 -6.20 -2.74 0.41 -4.44 2.47 4.88 -2.46 -7.24 -7.40 -34.7 -9.20 -5.60 -8.50 -8.60 -11.6
Investments in Property Plant and Equipment
-68.7 -57.4 -58.1 -40.8 -36.2 -35.7 -39.4 -28.4 -21.4 -15.8 -10.1 -14.2 -9.40 -13.6 -15.4 -19.8 -19.4 -4.98 -6.27 -2.74 -3.46 -6.44 -3.22 -0.70 -1.36 -1.68 -2.30 -3.70 -6.70 -2.90 -0.90 -2.70 -1.30
Payments for Acquisitions
-0.71 -3.31 -407 -108 0.00 -7.26 58.7 -461 0.00 -10.7 0.00 -77.4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Purchases of Securities
0.00 -1.62 -1.20 -1.02 0.00 0.00 0.00 0.00 -5.25 0.00 0.00 -5.00 -1.41 -0.99 -24.9 -32.5 -5.25 -11.0 0.00 0.00 0.00 0.00 0.00 0.00 -0.68 -1.99 0.00 0.00 0.00 0.00 -2.70 -0.30 -3.50
Sales and Maturities of Investments
2.14 0.00 1.14 0.91 0.00 0.00 0.00 0.65 5.26 0.00 0.00 6.38 0.00 3.22 29.0 42.9 0.00 0.00 0.00 0.00 0.00 0.00 4.37 6.94 1.66 0.38 0.20 0.00 4.50 0.90 0.00 0.00 0.00
Other Investing Activities
2.68 4.68 9.90 0.49 0.96 0.95 0.93 0.16 0.17 0.20 0.10 0.74 -0.02 0.18 -0.10 -4.43 13.1 0.38 0.07 0.00 3.87 2.00 1.32 -1.36 -2.09 -3.95 -5.30 -31.0 -7.00 -3.60 -4.90 -5.60 -6.80
Cash From Financing Activities
-58.1 -18.5 384 72.9 -26.3 -31.6 -108 367 43.7 -11.2 -35.2 49.6 -13.1 -13.5 -10.4 -6.82 -8.23 -13.3 -5.69 -6.42 -3.49 2.57 0.36 -2.51 -0.34 2.02 4.80 32.3 -1.80 0.40 0.40 -0.70 22.5
Debt Repayment
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Common Stock Issued
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 96.4 0.00 0.00 0.00 0.00 0.00 0.33 2.00 1.25 1.06 4.00 1.09 0.10 0.02 0.00 2.19 0.15 3.00 4.80 0.30 0.30 1.70 1.20 0.00 6.00
Common Stock Repurchased
-0.46 -18.3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.59 0.00 0.00 0.00 -5.50 -6.64 0.00 -0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividends Paid
0.00 -5.67 -15.9 -15.8 -15.7 -15.7 -15.6 -15.5 -9.98 -16.4 -13.1 -13.1 -13.1 -12.1 -10.9 -10.8 -5.29 -4.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.20 -0.80 0.00 0.00 0.00 0.00 0.00
Other Financing Activities
-58.1 -12.8 400 88.7 -10.6 -15.9 -92.7 382 53.7 5.23 -22.1 62.7 -0.01 -1.43 0.53 4.00 -2.94 -8.94 -5.69 -6.42 -3.49 2.57 0.36 -2.51 -0.34 2.02 5.00 33.1 -1.80 0.40 0.40 -0.70 22.5
Effect of Forex Changes on Cash
0.28 1.92 1.06 -1.63 0.64 -0.01 -0.46 -0.64 -0.31 0.16 -0.08 -0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Change in Cash
-6.05 33.0 9.39 3.95 20.0 1.03 -17.0 -51.0 71.8 -2.17 -2.05 -25.0 12.9 5.91 8.79 0.13 1.48 -4.51 6.54 -4.34 0.35 -0.65 0.33 4.08 0.18 -0.04 0.00 -4.20 -6.50 5.80 -5.70 -4.20 14.1
Cash at Beginning of Period
75.1 42.1 32.8 28.8 7.02 5.99 23.0 73.9 2.12 4.29 6.34 31.3 18.5 12.6 3.78 3.64 2.16 6.67 0.14 4.48 4.12 4.77 4.44 0.37 0.18 0.23 0.20 4.40 10.8 5.10 10.8 14.9 0.80
Cash at End of Period
69.1 75.1 42.1 32.8 27.0 7.02 5.99 23.0 73.9 2.12 4.29 6.34 31.3 18.5 12.6 3.78 3.64 2.16 6.67 0.14 4.48 4.12 4.77 4.44 0.37 0.18 0.20 0.20 4.30 10.9 5.10 10.7 14.9
Free Cash Flow
47.7 49.7 21.5 40.7 44.8 38.9 32.2 42.9 28.3 19.4 33.1 0.74 27.4 17.0 15.2 0.96 1.81 19.4 12.2 2.08 -0.03 -5.22 -5.72 1.00 1.63 3.49 0.30 -5.50 -2.20 8.10 1.50 2.40 1.90
Operating Cash Flow
116 107 79.6 81.5 81.0 74.6 71.5 71.4 49.6 35.2 43.2 14.9 36.8 30.6 30.6 20.7 21.2 24.3 18.4 4.82 3.43 1.22 -2.50 1.70 2.98 5.17 2.60 -1.80 4.50 11.0 2.40 5.10 3.20
Capital Expenditure
-68.7 -57.4 -58.1 -40.8 -36.2 -35.7 -39.4 -28.4 -21.4 -15.8 -10.1 -14.2 -9.40 -13.6 -15.4 -19.8 -19.4 -4.98 -6.27 -2.74 -3.46 -6.44 -3.22 -0.70 -1.36 -1.68 -2.30 -3.70 -6.70 -2.90 -0.90 -2.70 -1.30
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us