Annual Financials for Warrior Met Coal Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
455.05M | 696.79M | 301.7M | (35.76M) | 150.88M | |
Net Income Growth |
- | 53.12% | -56.70% | -111.85% | 521.91% | |
Depreciation, Depletion & Amortization |
77.25M | 101.83M | 89.44M | 120.72M | 144.85M | |
Depreciation and Depletion |
77.25M | 101.83M | 89.44M | 120.72M | 144.85M | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
(1.69M) | (223.04M) | 68.48M | (20.08M) | 49.1M | |
Deferred Taxes |
(1.69M) | (223.04M) | 68.48M | (20.08M) | 49.1M | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
6.07M | (15.67M) | 16.94M | 9.15M | 22.38M | |
Funds from Operations |
536.68M | 559.91M | 476.56M | 74.04M | 367.21M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(102.17M) | (511,000) | 56.26M | 38.59M | (15.66M) | |
Receivables |
(99.23M) | (29.21M) | 60.5M | 37.14M | (41.7M) | |
Accounts Payable |
14.39M | 5.06M | 13.41M | 15.36M | (20.32M) | |
Other Assets/Liabilities |
(19.24M) | 11.62M | 30.16M | 3.49M | 17.11M | |
Net Operating Cash Flow |
434.51M | 559.4M | 532.81M | 112.63M | 351.54M | |
Net Operating Cash Flow Growth |
- | 28.74% | -4.75% | -78.86% | 212.13% | |
Net Operating Cash Flow / Sales |
37.17% | 40.59% | 42.01% | 14.39% | 33.19% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(92.63M) | (110.56M) | (130.67M) | (114.58M) | (71.36M) | |
Capital Expenditures (Fixed Assets) |
(92.63M) | (110.56M) | (130.67M) | (114.58M) | (71.36M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -19.36% | -18.19% | 12.31% | 37.73% | |
Capital Expenditures / Sales |
-7.92% | -8.02% | -10.30% | -14.64% | -6.74% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
- | 2.93M | 3.13M | 159,000 | 209,000 | |
Purchase/Sale of Investments |
- | - | (6.67M) | 6.23M | - | |
Purchase of Investments |
- | - | (24.17M) | (8.5M) | - | |
Sale/Maturity of Investments |
- | - | 17.5M | 14.73M | - | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
(92.63M) | (107.63M) | (134.21M) | (108.19M) | (71.15M) | |
Net Investing Cash Flow Growth |
- | -16.20% | -24.70% | 19.39% | 34.24% | |
Net Investing Cash Flow / Sales |
-7.92% | -7.81% | -10.58% | -13.82% | -6.72% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(796.9M) | (360.64M) | (240.39M) | (10.4M) | (10.46M) | |
Common Dividends |
(796.9M) | (360.64M) | (240.39M) | (10.4M) | (10.46M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
- | (38.03M) | (12.55M) | - | - | |
Repurchase of Common & Preferred Stk. |
- | (38.03M) | (12.55M) | - | - | |
Sale of Common & Preferred Stock |
- | - | - | - | - | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
- | - | - | - | - | |
Issuance/Reduction of Debt, Net |
338.62M | 121.98M | (157.55M) | 25.76M | (82.98M) | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
338.62M | 121.98M | (157.55M) | 25.76M | - | |
Issuance of Long-Term Debt |
342.19M | 125.04M | - | 70M | 336.35M | |
Reduction in Long-Term Debt |
(3.57M) | (3.06M) | (157.55M) | (44.24M) | (419.33M) | |
Other Funds |
- | (4.94M) | (1.14M) | (1.27M) | (3.04M) | |
Other Uses |
- | (4.94M) | (1.14M) | (1.27M) | (3.04M) | |
Other Sources |
- | - | - | - | - | |
Net Financing Cash Flow |
(458.28M) | (281.63M) | (411.62M) | 14.1M | (96.47M) | |
Net Financing Cash Flow Growth |
- | 38.55% | -46.16% | 103.42% | -784.41% | |
Net Financing Cash Flow / Sales |
-39.20% | -20.44% | -32.45% | 1.80% | -9.11% | |
Exchange Rate Effect |
- | - | - | - | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(116.39M) | 170.14M | (13.02M) | 18.53M | 183.92M | |
Free Cash Flow |
341.89M | 448.84M | 402.14M | (1.96M) | 280.19M | |
Free Cash Flow Growth |
- | 31.28% | -10.40% | -100.49% | 14,431.87% | |
Free Cash Flow Yield |
- | - | - | - | 20.39% | NA |