WestRock Company (WRK)

Exchange NYSE
42.235


Currency in USD (Disclaimer)
Volume:
Day's Range:
WRK Cash Flow Statement
* In Millions of USD (except for per share items)
Developer Mode:
Period Ending: LTM
Last Twelve Months
2021
09-30
2020
09-30
2019
09-30
2018
09-30
2017
09-30
2016
09-30
2015
09-30
2014
09-30
2013
09-30
2012
09-30
2011
09-30
2010
09-30
2009
09-30
2008
09-30
2007
09-30
2006
09-30
2005
09-30
2004
09-30
2003
09-30
2002
09-30
2001
09-30
2000
09-30
1999
09-30
1998
09-30
1997
09-30
1996
09-30
1995
09-30
1994
09-30
1993
09-30
1992
09-30
Net Income/Starting Line ... 838.30 -690.90 862.90 1,906.10 708.20 -396.30 507.10 479.70 727.30 249.10 141.10 225.60 222.30 81.80 81.70 28.70 17.61 17.65 29.58 26.63 30.52 -15.92 39.70 42.00 16.10 51.10 41.40 37.50 25.50 33.20
Cash From Operating Activities ... 2,279.90 2,070.70 2,310.20 2,420.90 1,900.50 1,688.40 1,203.60 1,151.80 1,032.50 656.70 461.70 377.30 389.70 240.90 238.30 153.50 154.68 91.44 114.95 117.56 146.03 102.44 112.40 125.70 106.40 123.50 76.90 58.30 58.90 65.40
Depreciation and Amortization ... 0.00 400.50 400.20 296.60 229.60 211.80 130.40 0.00 0.00 534.30 278.30 147.40 150.00 135.30 103.70 104.30 84.04 74.19 72.68 72.52 77.59 77.06 72.50 70.80 62.10 48.60 43.20 34.30 29.10 28.90
Deferred Income Tax ... -38.30 43.00 37.10 -1,069.40 -20.40 -160.90 161.40 252.10 -44.30 123.40 60.00 -51.10 46.00 22.80 22.20 5.50 3.96 -4.68 12.09 5.62 6.61 0.32 3.40 4.00 5.00 5.10 6.40 2.80 -1.20 1.10
Stock Based Compensation ... 88.60 130.30 64.20 66.80 58.00 75.70 49.20 42.60 46.50 29.20 21.40 16.00 11.90 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
Changes in Working Capital ... -24.70 -165.70 -48.00 93.50 76.80 -25.80 -142.90 -33.20 -90.30 -15.90 -93.40 45.10 24.20 -13.30 25.00 -6.60 31.59 -17.76 1.30 -4.77 20.69 -13.18 -9.90 2.90 8.50 19.20 -14.10 -16.10 5.50 1.20
Accounts Receivable ... -428.90 30.50 272.90 -143.40 -97.90 36.60 106.10 67.30 -63.20 55.50 -14.40 -22.20 -0.30 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 ... -200.00 21.80 -110.50 -72.10 -48.20 50.60 -27.20 -80.50 -122.80 7.10 -0.50 8.40 8.00 2.20 -2.60 -14.10 9.51 -7.29 1.48 -7.73 -3.57 -5.36 -6.10 5.20 -0.30 5.00 3.60 -7.30 2.80 2.70
Accounts Payable ... 430.30 -86.40 -39.10 180.30 302.20 -197.10 -38.40 -11.60 87.50 -77.80 -38.80 15.30 -6.40 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 Working Capital ... 0.70 -27.60 7.20 130.60 -67.10 73.20 -23.60 1.90 -13.80 -17.80 33.20 -5.20 -12.10 1.10 18.80 4.70 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 ... 1,416.00 2,353.50 993.80 1,127.30 848.30 1,983.90 498.40 410.60 393.30 -263.40 54.30 -5.70 -64.70 14.30 5.70 21.60 17.48 22.04 -0.69 17.56 10.61 54.16 6.70 6.00 14.70 -0.50 0.00 -0.20 0.00 1.00
Cash From Investing Activities ... -676.00 -921.50 -4,579.60 -1,298.90 -1,285.80 -1,351.40 -282.70 -967.40 -403.60 -544.20 -1,491.40 -126.00 -75.40 -895.20 -109.10 -67.00 -572.44 -8.05 -153.10 -95.12 -79.89 -101.34 -91.20 -78.40 -387.50 -67.80 -138.00 -105.10 -52.80 -35.10
Investments in Property Plant and Equipment ... 0.00 0.00 -1,369.10 0.00 0.00 0.00 0.00 0.00 0.00 -17.00 0.00 0.00 -8.10 -84.20 -78.00 -64.60 -54.33 -60.82 -57.40 -77.64 -72.56 -94.64 -92.30 -81.70 -87.00 -71.80 -73.80 -106.70 -53.20 -40.40
Acquisitions, Net ... 58.50 -1.30 -3,385.40 -354.20 -555.40 -540.40 4.80 -460.60 -5.40 -123.80 -1,300.10 -23.40 7.10 -817.90 -32.10 -7.80 -552.29 -15.05 -81.85 -25.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Purchases of Investments ... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.70 -2.00 0.00 -1.00 -0.30 -9.60 0.00 -195.25 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
Sales Maturities of Investments ... 29.50 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 0.00 223.48 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 Investing Activities ... -764.00 -920.20 174.90 -944.70 -730.40 -811.00 -287.50 -506.80 -398.20 -401.70 -189.30 -102.60 -73.40 7.20 10.60 5.40 5.95 67.82 -13.85 7.87 -7.33 -6.70 1.10 3.30 -300.50 4.00 -64.20 1.60 0.40 5.30
Cash From Financing Activities ... -1,580.40 -1,021.10 1,780.20 -755.10 -655.40 -231.00 -718.00 -188.10 -629.20 -118.60 1,051.60 -247.30 -356.70 696.50 -124.90 -105.80 415.06 -41.12 46.61 -21.98 -66.55 -0.14 -22.80 -44.70 233.70 -26.40 67.30 10.90 19.70 -8.20
Debt Repayment ... -1,959.30 -1,977.40 -5,631.60 -2,032.90 -2,331.90 -1,073.30 -1,897.20 -751.00 -933.60 -2,563.40 -2,530.80 -564.00 -796.70 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 ... 18.20 22.20 18.30 26.60 35.80 11.80 0.00 0.00 3.50 0.00 25.20 0.00 0.00 4.30 31.50 11.50 5.12 6.67 106.03 7.34 2.38 3.75 3.10 3.80 4.10 2.50 1.70 14.80 10.10 1.10
Common Stock Repurchased ... -122.40 0.00 -88.60 -195.10 -93.00 -335.30 -1,023.80 -247.30 0.00 5.20 0.00 -4.20 -0.10 0.00 -58.70 0.00 0.00 0.00 -1.31 0.00 -2.32 -22.25 0.00 -4.40 0.00 -4.30 -7.80 -5.30 -3.20 -1.70
Dividends Paid ... -233.80 -344.50 -467.90 -440.90 -403.20 -380.70 -214.50 -101.10 -75.30 -56.50 -37.60 -30.30 -20.10 -15.20 -15.40 -13.20 -12.95 -14.62 -14.84 -10.18 -10.01 -10.38 -10.50 -10.40 -10.10 -9.10 -9.10 -5.00 -2.70 -2.40
Other Financing Activities ... 716.90 1,278.60 7,950.00 1,887.20 2,136.90 1,546.50 2,417.50 911.30 376.20 2,496.10 3,594.80 351.20 460.20 707.40 -82.30 -104.10 422.89 -33.18 -43.26 -19.13 -56.60 28.74 -15.40 -33.70 239.70 -15.50 82.50 6.40 15.50 -5.20
Effect of Forex Changes on Cash ... 16.30 -28.60 4.00 -28.20 -2.10 6.60 -7.20 -0.10 -0.50 1.60 3.90 0.10 1.40 -0.30 -0.30 -0.60 0.87 0.45 -0.85 0.91 0.16 -0.05 0.40 -0.20 0.00 0.00 0.10 0.00 0.00 0.00
Net Change in Cash ... 39.80 99.50 -485.20 338.70 -42.80 112.60 195.70 -3.80 -0.80 -4.50 25.80 4.10 -41.00 41.90 4.00 -19.90 -1.82 42.72 7.61 1.37 -0.26 0.91 -1.30 -44.70 233.70 -26.40 67.30 10.90 19.70 -8.20
Cash at Beginning of Period ... 251.10 151.60 636.80 298.10 340.90 228.30 32.60 36.40 37.20 41.70 15.90 11.80 52.80 10.90 6.90 26.80 28.66 14.17 6.56 5.19 5.45 4.54 5.80 3.30 50.90 21.50 15.20 51.20 25.30 3.20
Cash at End of Period ... 290.90 251.10 151.60 636.80 298.10 340.90 228.30 32.60 36.40 37.20 41.70 15.90 11.80 52.80 10.90 6.90 26.84 56.89 14.17 6.56 5.19 5.45 4.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Free Cash Flow ... 1,464.40 1,092.60 941.10 1,421.00 1,121.90 891.70 618.10 617.60 592.10 187.30 262.30 271.10 305.70 156.70 160.30 88.90 100.35 30.62 57.55 39.92 73.47 7.80 20.10 44.00 19.40 51.70 3.10 -48.40 5.70 25.00
Operating Cash Flow ... 2,279.90 2,070.70 2,310.20 2,420.90 1,900.50 1,688.40 1,203.60 1,151.80 1,032.50 656.70 461.70 377.30 389.70 240.90 238.30 153.50 154.68 91.44 114.95 117.56 146.03 102.44 112.40 125.70 106.40 123.50 76.90 58.30 58.90 65.40
Capital Expenditure ... -815.50 -978.10 -1,369.10 -999.90 -778.60 -796.70 -585.50 -534.20 -440.40 -469.40 -199.40 -106.20 -84.00 -84.20 -78.00 -64.60 -54.33 -60.82 -57.40 -77.64 -72.56 -94.64 -92.30 -81.70 -87.00 -71.80 -73.80 -106.70 -53.20 -40.40
Link to SEC filings: 2021-11-19 2020-11-23 2019-11-18 2018-11-16 2017-09-30 2016-09-30 2015-09-30 2014-09-30 2013-09-30 2012-09-30 2011-09-30 2010-09-30 2009-09-30 2008-09-30 2007-09-30 2006-09-30 2005-09-30 2004-09-30 2003-09-30 2002-09-30 2001-09-30 2000-09-30 1999-09-30 1998-09-30 1997-09-30 1996-09-30 1995-09-30 1994-09-30 1993-09-30 1992-09-30

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures), cryptocurrencies, and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Group doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Group or anyone involved with Discounting Cash Flows Group will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.