Hunter Douglas NV
F:HUD
Cash Flow Statement
Cash Flow Statement
Hunter Douglas NV
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
84
|
60
|
90
|
101
|
90
|
103
|
98
|
107
|
107
|
112
|
119
|
125
|
133
|
138
|
136
|
156
|
157
|
162
|
190
|
272
|
288
|
288
|
275
|
222
|
220
|
245
|
259
|
268
|
271
|
265
|
292
|
292
|
295
|
201
|
153
|
116
|
186
|
350
|
440
|
633
|
|
| Depreciation & Amortization |
89
|
83
|
85
|
93
|
92
|
97
|
97
|
90
|
92
|
91
|
86
|
89
|
86
|
87
|
85
|
81
|
79
|
77
|
80
|
86
|
92
|
95
|
103
|
102
|
111
|
104
|
102
|
110
|
112
|
124
|
134
|
164
|
166
|
175
|
181
|
153
|
153
|
156
|
156
|
156
|
|
| Other Non-Cash Items |
8
|
6
|
(38)
|
(45)
|
(31)
|
(24)
|
(31)
|
(30)
|
(22)
|
(30)
|
(8)
|
(16)
|
(40)
|
(49)
|
(61)
|
(45)
|
(11)
|
6
|
4
|
(61)
|
(79)
|
(85)
|
(68)
|
0
|
7
|
(6)
|
(27)
|
19
|
21
|
31
|
8
|
(81)
|
(108)
|
(121)
|
(4)
|
57
|
85
|
88
|
21
|
(105)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
32
|
54
|
54
|
54
|
54
|
46
|
46
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
11
|
11
|
11
|
11
|
21
|
21
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(32)
|
19
|
(14)
|
(50)
|
(86)
|
(105)
|
(42)
|
(5)
|
(10)
|
(9)
|
(54)
|
(105)
|
(104)
|
(24)
|
(33)
|
(35)
|
(60)
|
(138)
|
(178)
|
(159)
|
(158)
|
(169)
|
(139)
|
(211)
|
(189)
|
(190)
|
(36)
|
(67)
|
(63)
|
(27)
|
(13)
|
92
|
114
|
217
|
133
|
152
|
21
|
25
|
(60)
|
15
|
|
| Cash from Operating Activities |
149
N/A
|
167
+13%
|
123
-26%
|
99
-20%
|
65
-34%
|
70
+8%
|
122
+75%
|
162
+33%
|
167
+3%
|
164
-2%
|
143
-13%
|
93
-35%
|
74
-20%
|
152
+104%
|
127
-16%
|
157
+24%
|
166
+5%
|
107
-35%
|
96
-11%
|
138
+44%
|
144
+4%
|
129
-10%
|
170
+32%
|
113
-34%
|
150
+33%
|
154
+2%
|
297
+94%
|
330
+11%
|
341
+3%
|
394
+15%
|
420
+7%
|
467
+11%
|
468
+0%
|
471
+1%
|
463
-2%
|
478
+3%
|
446
-7%
|
619
+39%
|
557
-10%
|
699
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(112)
|
(97)
|
(87)
|
(77)
|
(71)
|
(75)
|
(67)
|
(69)
|
(67)
|
(70)
|
(71)
|
(73)
|
(72)
|
(68)
|
(68)
|
(60)
|
(65)
|
(67)
|
(72)
|
(84)
|
(97)
|
(112)
|
(124)
|
(130)
|
(137)
|
(137)
|
(125)
|
(122)
|
(116)
|
(109)
|
(116)
|
(125)
|
(117)
|
(103)
|
(87)
|
(73)
|
(68)
|
(89)
|
(96)
|
(86)
|
|
| Other Items |
(5)
|
31
|
74
|
78
|
182
|
171
|
144
|
128
|
13
|
11
|
(13)
|
(131)
|
(188)
|
(242)
|
(215)
|
(98)
|
(31)
|
(278)
|
(295)
|
(314)
|
(245)
|
59
|
(268)
|
(210)
|
(294)
|
(308)
|
5
|
(23)
|
(12)
|
(64)
|
(46)
|
(85)
|
(91)
|
(22)
|
(29)
|
13
|
29
|
2
|
1
|
(118)
|
|
| Cash from Investing Activities |
(117)
N/A
|
(66)
+44%
|
(13)
+81%
|
1
N/A
|
111
+11 030%
|
96
-14%
|
77
-20%
|
59
-23%
|
(54)
N/A
|
(60)
-11%
|
(84)
-41%
|
(204)
-142%
|
(260)
-27%
|
(310)
-19%
|
(283)
+9%
|
(158)
+44%
|
(96)
+39%
|
(345)
-260%
|
(367)
-6%
|
(398)
-9%
|
(342)
+14%
|
(53)
+85%
|
(392)
-646%
|
(340)
+13%
|
(431)
-27%
|
(444)
-3%
|
(120)
+73%
|
(145)
-21%
|
(127)
+12%
|
(173)
-36%
|
(162)
+6%
|
(210)
-29%
|
(209)
+1%
|
(125)
+40%
|
(116)
+7%
|
(60)
+48%
|
(39)
+36%
|
(87)
-126%
|
(95)
-9%
|
(204)
-115%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(16)
|
(18)
|
(16)
|
(12)
|
(17)
|
(7)
|
(6)
|
(1)
|
8
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(29)
|
(110)
|
(100)
|
(78)
|
(149)
|
(159)
|
(212)
|
(236)
|
(135)
|
(116)
|
(61)
|
116
|
194
|
164
|
156
|
4
|
(74)
|
259
|
288
|
272
|
202
|
(81)
|
226
|
215
|
281
|
277
|
(185)
|
(184)
|
(224)
|
(205)
|
(249)
|
(249)
|
(246)
|
(345)
|
(347)
|
(412)
|
(394)
|
(402)
|
(267)
|
(133)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(155)
|
|
| Cash from Financing Activities |
(45)
N/A
|
(128)
-187%
|
(116)
+9%
|
(90)
+22%
|
(167)
-85%
|
(166)
+0%
|
(218)
-31%
|
(237)
-9%
|
(127)
+47%
|
(116)
+8%
|
(61)
+48%
|
116
N/A
|
194
+67%
|
164
-15%
|
156
-5%
|
4
-97%
|
(74)
N/A
|
259
N/A
|
288
+11%
|
272
-6%
|
202
-26%
|
(81)
N/A
|
226
N/A
|
215
-5%
|
281
+31%
|
277
-1%
|
(185)
N/A
|
(184)
+0%
|
(224)
-22%
|
(205)
+9%
|
(249)
-22%
|
(249)
+0%
|
(246)
+1%
|
(345)
-41%
|
(347)
0%
|
(412)
-19%
|
(394)
+4%
|
(402)
-2%
|
(267)
+34%
|
(288)
-8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(2)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
3
|
3
|
1
|
(0)
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
(3)
|
(3)
|
(1)
|
1
|
2
|
2
|
1
|
(2)
|
|
| Net Change in Cash |
(12)
N/A
|
(28)
-141%
|
(6)
+77%
|
8
N/A
|
10
+23%
|
(2)
N/A
|
(22)
-1 176%
|
(18)
+17%
|
(17)
+8%
|
(16)
+2%
|
(7)
+56%
|
0
N/A
|
2
N/A
|
3
+21%
|
(4)
N/A
|
(1)
+71%
|
(6)
-510%
|
18
N/A
|
17
-8%
|
10
-40%
|
2
-80%
|
(4)
N/A
|
6
N/A
|
(9)
N/A
|
4
N/A
|
(13)
N/A
|
(8)
+40%
|
(1)
+88%
|
(13)
-1 210%
|
14
N/A
|
7
-51%
|
8
+16%
|
10
+26%
|
(2)
N/A
|
(1)
+53%
|
7
N/A
|
15
+113%
|
132
+789%
|
196
+48%
|
205
+5%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
37
N/A
|
70
+91%
|
37
-48%
|
22
-40%
|
(6)
N/A
|
(5)
+20%
|
55
N/A
|
93
+70%
|
100
+8%
|
94
-6%
|
72
-23%
|
20
-72%
|
3
-86%
|
84
+2 810%
|
59
-30%
|
97
+64%
|
101
+4%
|
40
-60%
|
24
-40%
|
54
+126%
|
47
-13%
|
17
-63%
|
47
+172%
|
(17)
N/A
|
13
N/A
|
17
+32%
|
172
+914%
|
208
+21%
|
225
+8%
|
285
+27%
|
304
+7%
|
342
+13%
|
350
+2%
|
368
+5%
|
376
+2%
|
405
+8%
|
378
-7%
|
530
+40%
|
461
-13%
|
613
+33%
|
|