PYXUS INTERNATIONAL, INC.PYYX
| Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 | Mar 31, 2025 |
|---|
| Net income (loss) | - | - | - | - | - | - | - | - | - | -143 | -82 | -38 | 3 | 17 |
|---|
| Depreciation and amortization | 33 | 34 | 32 | 30 | 28 | 34 | 34 | 36 | 36 | 12 | 17 | 19 | 19 | 20 |
|---|
| Debt amortization/interest | 14 | 15 | 13 | 9 | 11 | 13 | 13 | 12 | 13 | 11 | 23 | 18 | 9 | 11 |
|---|
| Gain on debt retirement | - | -1 | -57 | 1 | - | 0 | 3 | 2 | - | - | -2 | - | 16 | 8 |
|---|
| Loss on foreign currency transactions | - | - | - | - | - | - | - | - | - | 5 | -3 | -6 | -4 | -5 |
|---|
| Loss on pension settlement | - | - | - | - | - | - | - | - | - | - | - | -3 | -12 | - |
|---|
| Equity-based compensation | 3 | 5 | 3 | 3 | 3 | 2 | 1 | 2 | 1 | - | - | - | - | 4 |
|---|
| Income from unconsolidated affiliates, net of dividends | - | - | - | 3 | 4 | -4 | 6 | 4 | -1 | 12 | -0 | 6 | 1 | -4 |
|---|
| Trade and other receivables | 6 | -49 | -50 | 47 | 150 | -146 | 45 | 259 | 186 | 128 | 262 | 112 | 168 | 208 |
|---|
| Inventories and advances to suppliers | - | - | - | - | - | - | - | - | - | - | - | 21 | 136 | -156 |
|---|
| Deferred items | - | - | - | - | - | - | - | - | - | - | - | -15 | 3 | 1 |
|---|
| Payables and accrued expenses | 48 | 0 | 25 | -24 | 47 | 13 | -14 | 6 | -16 | 45 | 59 | 5 | 18 | -49 |
|---|
| Advances from customers | - | - | - | - | - | - | - | -6 | 3 | -5 | 41 | -11 | 55 | 46 |
|---|
| Prepaid expenses | 0 | - | -4 | -2 | -6 | 10 | 10 | 2 | 17 | -7 | -5 | -5 | 5 | -9 |
|---|
| Income taxes payable | -1 | -7 | 1 | 5 | 3 | -6 | 1 | -2 | 2 | 0 | -3 | 13 | -8 | 3 |
|---|
| Other operating assets and liabilities | -2 | -1 | 1 | -1 | 8 | -5 | -0 | -2 | 5 | 16 | -3 | -6 | -3 | 13 |
|---|
| Other, net | 1 | -1 | 4 | 0 | 0 | -2 | -3 | 4 | 7 | -5 | -11 | -18 | -10 | -11 |
|---|
| Net cash used in operating activities | 59 | -2 | 262 | -55 | -135 | 247 | -44 | -248 | -359 | -44 | -199 | -138 | -215 | -13 |
|---|
| Purchases of property, plant, and equipment | 44 | 40 | 25 | 25 | 17 | 14 | 23 | 48 | 61 | 17 | 15 | 16 | 21 | 23 |
|---|
| Proceeds from sale of property, plant, and equipment | 6 | 2 | 9 | 17 | 2 | 2 | 3 | 5 | 10 | 1 | 4 | 3 | 4 | 4 |
|---|
| Collections from beneficial interests in securitized trade receivables | - | - | - | - | - | - | - | 243 | 241 | 94 | 189 | 165 | 176 | 188 |
|---|
| Other, net | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | -0 | 1 | 3 | -1 | -0 | -2 |
|---|
| Net cash provided by investing activities | -65 | -13 | -20 | -12 | -14 | -11 | -64 | 182 | 181 | 72 | 181 | 155 | 159 | 171 |
|---|
| Proceeds from Short-Term Debt | - | - | - | - | - | - | - | - | - | - | - | 5 | 122 | -103 |
|---|
| Repayment of DDTL facility | - | - | - | - | - | - | - | - | - | - | - | 110 | - | - |
|---|
| Proceeds from term loan facility | - | - | - | - | - | - | - | - | - | 1 | - | 100 | - | - |
|---|
| Proceeds from Lines of Credit | - | - | - | - | - | - | - | - | - | - | - | 170 | 331 | 363 |
|---|
| Repayment of revolving loan facilities | - | - | - | - | - | - | - | - | - | - | - | 235 | 356 | 363 |
|---|
| Proceeds from Issuance of Debt | - | - | - | - | - | - | - | - | - | - | - | 578 | - | - |
|---|
| Repayment of long-term borrowings | - | - | - | - | - | - | - | - | - | - | - | 578 | 60 | 56 |
|---|
| Debt issuance costs | 9 | 7 | 23 | 7 | 5 | 19 | 5 | 5 | 6 | 3 | 8 | 8 | 12 | 9 |
|---|
| Other, net | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -1 | -0 | -0 | -2 | - | 0 | 0 |
|---|
| Net cash (used in) provided by financing activities | 81 | -14 | -100 | -23 | 194 | 38 | -103 | -8 | 160 | -49 | 123 | -83 | 26 | -167 |
|---|
| Effect of exchange rate changes on cash | - | - | - | - | - | - | - | 4 | -7 | 2 | -2 | 3 | -9 | -4 |
|---|
| Decrease in cash, cash equivalents, and restricted cash | - | - | - | - | - | - | - | -70 | -25 | -20 | 104 | -62 | -39 | -14 |
|---|
| Income Taxes Paid | -17 | -21 | 18 | 16 | 20 | 18 | 19 | 27 | 21 | 12 | 25 | 19 | 23 | 31 |
|---|
| Income Taxes Paid Related to Debt Exchange | - | - | - | - | - | - | - | - | - | - | - | - | 13 | - |
|---|
| Cash paid for interest, net | - | - | - | - | - | - | - | 125 | 121 | 44 | 87 | 93 | 110 | 115 |
|---|
| Cash Flows Between Transferor and Transferee, Beneficial Interest | - | - | - | - | - | - | - | 247 | 230 | 105 | 206 | 164 | 160 | 241 |
|---|