← HELIX ENERGY SOLUTIONS GROUP INC

Annual Trend FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Cash flows from operating activities:
Adjustments to reconcile net income to net cash provided by operating activities:
Net Income From Continuing Operations — — — — — — ($87.8m) ($10.8m) $55.6m $30.8m
Net Income (Loss) Attributable to Parent ($81.4m) $30.1m $28.6m $57.9m $22.2m ($61.5m) ($87.8m) ($10.8m) $55.6m $30.8m
Net Income (Loss) Available to Common Stockholders, Basic ($81.4m) $30.1m $28.6m $57.7m $19.6m ($61.8m) ($87.8m) ($10.8m) $55.6m $30.8m
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest ($81.4m) — — $57.7m $20.1m ($61.7m) ($87.8m) ($10.8m) $55.6m $30.8m
Net Income (Loss) Attributable to Noncontrolling Interest $0 — — — — — — — — —
Depreciation, Depletion and Amortization $114.2m $108.7m $110.5m $112.7m $133.7m $141.5m $142.7m $164.1m $173.3m $187.4m
Amortization of Debt Issuance Costs $7.7m $6.2m $3.6m $3.6m $3.2m $3.2m $2.3m $2.5m $2.1m $2.1m
Depreciation Amortization Depletion — — — — — — $128.7m $138.4m $137.2m $134.5m
Deferred Income Tax Expense (Benefit) $14.8m ($54.6m) ($2.4m) $3.5m ($3.9m) ($15.2m) $4.4m $11.5m $10.6m ($8.1m)
Deferred Other Tax Expense (Benefit) $14.8m ($54.6m) — — — — — — — —
Deferred Income Tax — — — — — — $4.4m $11.5m $10.6m ($8.1m)
Deferred Tax — — — — — — $4.4m $11.5m $10.6m ($8.1m)
Share-based Payment Arrangement, Noncash Expense $5.9m $10.9m $9.9m $11.5m $8.6m $7.7m $7.5m $6.5m $7.3m $6.6m
Payment, Tax Withholding, Share-based Payment Arrangement $341k $2.0m $1.4m $1.7m $5.3m $2.0m $1.9m $1.8m $4.2m $7.4m
Goodwill, Impairment Loss $45.1m $0 $0 — $6.7m — — — — —
Asset Impairment Charge — — — — — — $0 $0 $0 $18.1m
Gain (Loss) on Disposition of Assets ($1.3m) $39k ($146k) $0 ($889k) ($631k) ($12k) $367k ($479k) $7k
Gain (Loss) on Extinguishment of Debt — ($397k) ($1.2m) ($18k) $9.2m ($136k) — ($37.3m) — —
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property $1.3m ($39k) $146k $0 $889k $631k ($12k) ($367k) $479k $7k
Income (Loss) from Equity Method Investments ($2.2m) ($2.4m) ($3.9m) $1.4m $216k ($1k) $8.3m — — —
Income Tax Expense (Benefit) ($12.5m) ($50.4m) $2.4m $7.9m ($18.7m) ($9.0m) $12.6m $18.4m $26.4m $11.7m
Interest Expense Nonoperating — — — — — — — — $33.9m $33.0m
Other Nonoperating Income (Expense) $3.5m ($1.4m) ($6.3m) $1.2m $4.7m ($1.5m) ($23.3m) ($3.6m) ($3.9m) ($1.4m)
Earnings (Loss)es From Equity Investments — — — — — $1k ($8.3m) $0 $0 —
Changes in operating assets and liabilities:
Additional Financial Items
Increase (Decrease) in Accounts Receivable $22.4m $28.4m ($20.9m) $3.0m $8.4m $14.2m $29.9m $64.5m ($13.7m) $37.5m
Asset Retirement Obligation, Accretion Expense — — — $2.4m $2.7m $1.4m $2.0m $6.1m $5.6m $5.8m
Foreign Currency Transaction Gain (Loss), before Tax $200k ($2.2m) ($4.3m) $1.5m $4.6m ($1.5m) ($23.4m) ($4.4m) ($1.5m) ($1.7m)
Foreign Currency Transaction Gain (Loss), Unrealized $0 $0 ($45k) $64k $2.7m ($2.3m) ($21.6m) ($8.3m) ($623k) ($374k)
Goodwill $0 — — $7.2m $0 — — — — —
Payments of Financing Costs $4.7m $3.7m $3.9m $1.6m $7.7m $1.3m $580k $6.8m $1.5m —
Unrealized Gain (Loss) on Derivatives $8.8m $4.4m $2.3m $3.4m $601k $157 $14k — — —
Beginning Cash Position — — — — — — $327.1m $189.1m $332.2m $368.0m
Cash Flow From Continuing Financing Activities — — — — — — ($44.8m) $25.1m ($125.3m) ($45.1m)
Cash Flow From Continuing Investing Activities — — — — — — ($138.3m) ($18.7m) ($22.8m) ($16.3m)
Change In Account Payable — — — — — $46.6m $9.8m $32.0m — —
Change In Income Tax Payable — — — — — $18.6m ($49k) ($418k) — —
Change In Other Current Assets — — — — — — $7.6m ($22.6m) $1.1m $16.6m
Change In Other Working Capital — — — — — — $184k $8.8m $2.8m ($9.4m)
Change In Payable — — — — — $65.3m $9.8m $31.6m — —
Change In Payables And Accrued Expense — — — — — — $9.8m $32.0m ($9.2m) ($18.4m)
Change In Receivables — — — — — — ($29.9m) ($64.5m) $13.7m ($37.5m)
Change In Tax Payable — — — — — $18.6m ($49k) ($418k) — —
Change In Working Capital — — — — — — ($12.3m) ($46.3m) $8.5m ($48.7m)
Changes In Account Receivables — — — — — — ($29.9m) ($64.5m) $13.7m ($37.5m)
Changes In Cash — — — — — — ($132.0m) $158.9m $37.9m $75.3m
End Cash Position — — — — — — $189.1m $332.2m $368.0m $445.2m
Financing Cash Flow — — — — — — ($44.8m) $25.1m ($125.3m) ($45.1m)
Free Cash Flow — — — — — — $17.6m $132.9m $162.7m $120.4m
Gain Loss On Investment Securities — — — — — — — $37.3m $20.9m —
Investing Cash Flow — — — — — — ($138.3m) ($18.7m) ($22.8m) ($16.3m)
Net Business Purchase And Sale — — — — — $0 ($112.6m) $0 $0 —
Net Foreign Currency Exchange Gain Loss — — — — — — $21.6m $8.3m $623k $374k
Operating Gains Losses — — — — — — $13.3m $45.2m $22.0m $374k
Other Non Cash Items — — — — — — ($2.7m) $7.9m ($55.2m) $3.2m
Proceeds From Stock Option Exercised — — — — — — $575k $982k $1.9m $1.7m
Purchase Of Business — — — — — $0 ($112.6m) $0 $0 —
Repurchase Of Capital Stock — — — — — — $0 ($12.0m) ($29.6m) ($30.2m)
Stock Based Compensation — — — — — — $7.5m $6.5m $7.3m $6.6m
Derivative, Gain (Loss) on Derivative, Net $1.2m $818k ($901k) ($378k) ($81k) — — — — —
Net Cash Provided by (Used in) Operating Activities $38.7m $51.6m $196.7m $169.7m $98.8m $140.1m $51.1m $152.5m $186.0m $136.7m
Cash flows from investing activities:
Capital Expenditure — — — — — — ($33.5m) ($19.6m) ($23.3m) ($16.3m)
Capital Expenditure Reported $186.5m $231.1m $137.1m $140.9m $20.2m $8.3m ($33.5m) ($19.6m) ($23.3m) ($16.3m)
Payments to Acquire Businesses, Net of Cash Acquired — — — $4.1m $0 — $112.6m — — —
Payments for (Proceeds from) Other Investing Activities — — ($1.0m) $0 $0 — — — — —
Net Other Investing Changes — — — — — $51k — $929k $463k —
Net Cash Provided by (Used in) Investing Activities ($147.1m) ($221.1m) ($136.0m) ($142.4m) ($19.3m) ($8.3m) ($138.3m) ($18.7m) ($22.8m) ($16.3m)
Cash flows from financing activities:
Issuance Of Debt — — — — — — $0 $298.6m $0 $0
Long Term Debt Issuance — — — — — — $0 $298.6m $0 $0
Net Issuance Payments Of Debt — — — — — — ($42.9m) $29.1m ($69.5m) ($9.2m)
Net Long Term Debt Issuance — — — — — — ($42.9m) $29.1m ($69.5m) ($9.2m)
Long Term Debt Payments — — — — — — ($42.9m) ($269.5m) ($69.5m) ($9.2m)
Repayment Of Debt — — — — — — ($42.9m) ($269.5m) ($69.5m) ($9.2m)
Proceeds from Issuance of Common Stock $96.5m $219.5m $0 $0 $0 $43k $0 — — —
Net Common Stock Issuance — — — — — — $0 ($12.0m) ($29.6m) ($30.2m)
Payments for Repurchase of Common Stock $341k — — — — — — $12.0m $29.6m —
Common Stock Payments — — — — — — $0 ($12.0m) ($29.6m) ($30.2m)
Dividends Received CFI — — — — — $0 $7.8m $0 $0 —
Net Other Financing Charges — — — — — — ($2.5m) $7.0m ($28.1m) ($7.4m)
Net Cash Provided by (Used in) Financing Activities ($25.5m) $77.5m ($46.2m) ($45.8m) ($52.6m) ($96.0m) ($44.8m) $25.1m ($125.3m) ($45.1m)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents ($3.6m) $2.0m ($1.7m) $1.6m $1.8m ($42k) ($6.0m) ($15.8m) ($2.0m) $1.8m
Effect Of Exchange Rate Changes — — — — — — ($6.0m) ($15.8m) ($2.0m) $1.8m
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect ($3.6m) $2.0m ($1.7m) ($16.9m) $28.8m $35.8m ($138.0m) $143.1m $35.8m $77.2m
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents — — — $262.6m $291.3m $327.1m $189.1m $332.2m $368.0m $445.2m
Supplemental disclosure of cash flow information:
Change In Cash Supplemental As Reported — — — — — — ($138.0m) $143.1m $35.8m $77.2m
Interest Paid, Excluding Capitalized Interest, Operating Activities $18.7m $10.4m $7.4m $1.9m $15.9m $20.7m $18.3m $21.0m $25.4m $30.8m
Income Taxes Paid, Net $1.6m $73k $0 — — — $9.5m $7.4m $14.1m $29.2m

Data sourced from SEC EDGAR 10-K filings via EdgarTools. Amounts are shown in USD as reported in each fiscal year filing.