Archrock, Inc. (AROC)
NYSE: AROC · Real-Time Price · USD
25.32
+0.62 (2.51%)
At close: May 12, 2025, 4:00 PM
25.62
+0.30 (1.18%)
After-hours: May 12, 2025, 7:48 PM EDT
Archrock Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 202.55 | 172.23 | 105 | 44.3 | 28.22 | -68.45 | Upgrade
|
| Depreciation & Amortization | 212.09 | 197.05 | 169.56 | 167.47 | 182.83 | 196.62 | Upgrade
|
| Other Amortization | 32.42 | 31.96 | 29.64 | 26.3 | 30.12 | 32.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | -22.84 | -17.89 | -10.2 | -40.49 | -30.26 | -10.64 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9.09 | 10.68 | 12.26 | 21.44 | 21.4 | 181.05 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.48 | 1.48 | 0.97 | 2.27 | 0.86 | - | Upgrade
|
| Stock-Based Compensation | 16.47 | 14.65 | 13 | 11.93 | 11.34 | 10.55 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.61 | 0.38 | 0.22 | 0.21 | -0.09 | 3.53 | Upgrade
|
| Other Operating Activities | 51.41 | 44.81 | 17.73 | -5.46 | 2.53 | -28.84 | Upgrade
|
| Change in Accounts Receivable | -38.02 | 0.52 | -9.12 | -19.97 | 4.45 | 36.4 | Upgrade
|
| Change in Inventory | -8.45 | -1.92 | 4.19 | -10.52 | -12.99 | 3.97 | Upgrade
|
| Change in Accounts Payable | -41.73 | -15.85 | -12.17 | 13.53 | 5.27 | -15.09 | Upgrade
|
| Change in Unearned Revenue | 20.22 | 18.05 | 15.39 | 24.64 | 10.22 | 12.73 | Upgrade
|
| Change in Other Net Operating Assets | -27.77 | -26.57 | -26.29 | -32.18 | -16.48 | -18.91 | Upgrade
|
| Operating Cash Flow | 407.52 | 429.59 | 310.19 | 203.45 | 237.4 | 335.28 | Upgrade
|
| Operating Cash Flow Growth | 13.19% | 38.49% | 52.46% | -14.30% | -29.19% | 15.55% | Upgrade
|
| Capital Expenditures | -427.42 | -359.03 | -298.63 | -239.87 | -97.89 | -140.3 | Upgrade
|
| Sale of Property, Plant & Equipment | 56.65 | 67.59 | 72.21 | 20.65 | 29.56 | 18.91 | Upgrade
|
| Cash Acquisitions | -866.17 | -866.17 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | 99.61 | 83.35 | 33.65 | Upgrade
|
| Investment in Securities | -2.68 | -2.5 | -7.29 | -14.67 | - | - | Upgrade
|
| Other Investing Activities | 1.44 | 0.05 | 1.22 | 3.35 | 1.09 | 2.71 | Upgrade
|
| Investing Cash Flow | -1,238 | -1,160 | -232.49 | -130.92 | 16.11 | -85.03 | Upgrade
|
| Long-Term Debt Issued | - | 2,130 | 802.83 | 826.73 | 704.75 | 1,049 | Upgrade
|
| Long-Term Debt Repaid | - | -1,510 | -767.05 | -809.98 | -863.25 | -1,204 | Upgrade
|
| Net Debt Issued (Repaid) | 736.84 | 619.31 | 35.78 | 16.75 | -158.5 | -155.38 | Upgrade
|
| Issuance of Common Stock | 256.94 | 256.86 | 0.82 | 4.81 | 4.11 | 0.68 | Upgrade
|
| Repurchase of Common Stock | -27.43 | -19.91 | -12.69 | -2.45 | -2.47 | -1.8 | Upgrade
|
| Common Dividends Paid | -118.56 | -110.37 | -95.8 | -90.32 | -89.34 | -88.83 | Upgrade
|
| Other Financing Activities | -13.46 | -12.34 | -6.03 | -1.33 | -6.84 | -7.51 | Upgrade
|
| Financing Cash Flow | 834.34 | 733.55 | -77.92 | -72.54 | -253.04 | -252.84 | Upgrade
|
| Net Cash Flow | 3.68 | 3.08 | -0.23 | -0 | 0.47 | -2.59 | Upgrade
|
| Free Cash Flow | -19.9 | 70.56 | 11.56 | -36.42 | 139.52 | 194.98 | Upgrade
|
| Free Cash Flow Growth | - | 510.64% | - | - | -28.44% | - | Upgrade
|
| Free Cash Flow Margin | -1.61% | 6.09% | 1.17% | -4.31% | 17.85% | 22.28% | Upgrade
|
| Free Cash Flow Per Share | -0.12 | 0.43 | 0.07 | -0.24 | 0.92 | 1.29 | Upgrade
|
| Cash Interest Paid | 120.54 | 120.54 | 107.77 | 98.41 | 100 | 99.8 | Upgrade
|
| Cash Income Tax Paid | - | - | - | - | 0.25 | 0.09 | Upgrade
|
| Levered Free Cash Flow | -17.01 | 73.61 | 35.55 | -25.62 | 156.92 | 175.19 | Upgrade
|
| Unlevered Free Cash Flow | 61.36 | 145.79 | 99.5 | 32.51 | 214.38 | 235.52 | Upgrade
|
| Change in Net Working Capital | 43.21 | -18.62 | -22.23 | 21.13 | -13.66 | -15.8 | Upgrade
|
Updated May 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.