Apogee Enterprises Inc
NASDAQ:APOG
Cash Flow Statement
Cash Flow Statement
Apogee Enterprises Inc
Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
28
|
30
|
41
|
45
|
51
|
57
|
55
|
59
|
65
|
71
|
79
|
83
|
86
|
84
|
79
|
80
|
80
|
79
|
82
|
80
|
46
|
46
|
45
|
38
|
62
|
49
|
48
|
70
|
15
|
23
|
4
|
(23)
|
4
|
15
|
55
|
68
|
104
|
105
|
101
|
104
|
100
|
|
Depreciation & Amortization |
27
|
27
|
27
|
29
|
29
|
30
|
31
|
31
|
31
|
31
|
32
|
32
|
36
|
39
|
45
|
51
|
55
|
58
|
56
|
53
|
50
|
47
|
46
|
46
|
47
|
48
|
49
|
50
|
51
|
52
|
52
|
52
|
50
|
48
|
46
|
44
|
42
|
42
|
42
|
42
|
42
|
|
Change in Deffered Taxes |
(5)
|
(6)
|
(4)
|
(4)
|
4
|
5
|
0
|
0
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
1
|
(1)
|
(1)
|
3
|
5
|
10
|
17
|
(6)
|
(3)
|
(2)
|
(6)
|
11
|
3
|
9
|
5
|
(7)
|
(5)
|
(19)
|
(17)
|
(8)
|
(5)
|
4
|
(0)
|
(7)
|
(12)
|
(18)
|
(8)
|
(10)
|
|
Stock-Based Compensation |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
7
|
8
|
9
|
9
|
8
|
7
|
6
|
6
|
6
|
7
|
9
|
9
|
10
|
9
|
0
|
|
Other Non-Cash Items |
8
|
7
|
7
|
0
|
4
|
2
|
2
|
3
|
6
|
9
|
12
|
12
|
8
|
8
|
6
|
6
|
6
|
7
|
12
|
13
|
14
|
15
|
10
|
7
|
15
|
18
|
21
|
8
|
70
|
70
|
84
|
103
|
67
|
66
|
54
|
55
|
21
|
22
|
15
|
15
|
28
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(4)
|
(2)
|
(14)
|
(22)
|
(17)
|
(3)
|
29
|
27
|
33
|
2
|
(9)
|
(9)
|
(5)
|
(2)
|
(6)
|
(17)
|
(16)
|
(1)
|
(25)
|
(32)
|
(7)
|
(44)
|
(32)
|
(5)
|
(27)
|
22
|
48
|
41
|
11
|
(15)
|
(9)
|
(8)
|
(13)
|
(62)
|
(115)
|
(101)
|
(58)
|
(2)
|
28
|
29
|
44
|
|
Cash from Operating Activities |
53
N/A
|
56
+6%
|
57
+2%
|
47
-17%
|
72
+52%
|
92
+27%
|
117
+28%
|
121
+3%
|
129
+7%
|
108
-17%
|
108
+0%
|
113
+5%
|
124
+10%
|
130
+5%
|
124
-5%
|
120
-3%
|
128
+7%
|
147
+15%
|
135
-8%
|
132
-2%
|
96
-27%
|
61
-36%
|
66
+8%
|
79
+20%
|
107
+35%
|
141
+31%
|
175
+24%
|
174
0%
|
142
-19%
|
125
-12%
|
112
-11%
|
108
-3%
|
101
-7%
|
63
-37%
|
43
-32%
|
65
+52%
|
103
+57%
|
155
+50%
|
168
+9%
|
181
+8%
|
204
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(42)
|
(49)
|
(47)
|
(43)
|
(27)
|
(27)
|
(33)
|
(35)
|
(42)
|
(51)
|
(54)
|
(60)
|
(68)
|
(62)
|
(63)
|
(63)
|
(53)
|
(51)
|
(51)
|
(48)
|
(61)
|
(63)
|
(59)
|
(68)
|
(51)
|
(49)
|
(43)
|
(27)
|
(26)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(27)
|
(45)
|
(48)
|
(51)
|
(54)
|
(43)
|
|
Other Items |
(2)
|
(17)
|
(25)
|
26
|
3
|
(34)
|
(58)
|
(64)
|
(36)
|
(4)
|
1
|
14
|
(116)
|
(110)
|
(275)
|
(278)
|
(180)
|
(191)
|
(9)
|
3
|
7
|
13
|
12
|
(0)
|
4
|
4
|
4
|
27
|
24
|
26
|
26
|
3
|
31
|
35
|
34
|
36
|
18
|
14
|
13
|
12
|
(0)
|
|
Cash from Investing Activities |
(44)
N/A
|
(66)
-49%
|
(72)
-10%
|
(17)
+76%
|
(25)
-41%
|
(61)
-148%
|
(91)
-49%
|
(100)
-10%
|
(78)
+22%
|
(55)
+30%
|
(54)
+1%
|
(46)
+15%
|
(184)
-302%
|
(172)
+7%
|
(338)
-97%
|
(340)
-1%
|
(234)
+31%
|
(242)
-4%
|
(60)
+75%
|
(45)
+25%
|
(54)
-20%
|
(50)
+8%
|
(47)
+5%
|
(68)
-45%
|
(47)
+31%
|
(45)
+5%
|
(39)
+12%
|
(0)
+100%
|
(2)
-2 000%
|
4
N/A
|
4
+23%
|
(19)
N/A
|
9
N/A
|
13
+34%
|
13
+7%
|
9
-34%
|
(28)
N/A
|
(34)
-22%
|
(38)
-13%
|
(42)
-10%
|
(44)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
(2)
|
(9)
|
(9)
|
(11)
|
(9)
|
(3)
|
(11)
|
(28)
|
(27)
|
(26)
|
(29)
|
(11)
|
(12)
|
(23)
|
(12)
|
(34)
|
(34)
|
(23)
|
(46)
|
(45)
|
(64)
|
(64)
|
(40)
|
(25)
|
(10)
|
(10)
|
(26)
|
(33)
|
(37)
|
(47)
|
(37)
|
(96)
|
(162)
|
(152)
|
(146)
|
(74)
|
(5)
|
(12)
|
(12)
|
(12)
|
|
Net Issuance of Debt |
(10)
|
(0)
|
1
|
2
|
(0)
|
1
|
0
|
(2)
|
(0)
|
1
|
(1)
|
(1)
|
45
|
49
|
235
|
209
|
150
|
142
|
(32)
|
3
|
30
|
80
|
49
|
19
|
(28)
|
(82)
|
(105)
|
(83)
|
(53)
|
(46)
|
(5)
|
(6)
|
(2)
|
96
|
88
|
41
|
7
|
(90)
|
(105)
|
(103)
|
(108)
|
|
Cash Paid for Dividends |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
|
Other |
3
|
3
|
3
|
3
|
0
|
5
|
5
|
5
|
0
|
0
|
3
|
2
|
0
|
2
|
2
|
2
|
(2)
|
(1)
|
(3)
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
Cash from Financing Activities |
(18)
N/A
|
(10)
+41%
|
(16)
-57%
|
(15)
+5%
|
(23)
-49%
|
(18)
+22%
|
(13)
+26%
|
(23)
-73%
|
(41)
-82%
|
(44)
-6%
|
(43)
+1%
|
(47)
-9%
|
19
N/A
|
22
+18%
|
196
+791%
|
181
-8%
|
98
-46%
|
91
-8%
|
(75)
N/A
|
(65)
+13%
|
(32)
+50%
|
(4)
+89%
|
(36)
-892%
|
(42)
-18%
|
(75)
-77%
|
(113)
-52%
|
(136)
-20%
|
(129)
+5%
|
(108)
+17%
|
(105)
+3%
|
(74)
+29%
|
(66)
+11%
|
(121)
-82%
|
(89)
+26%
|
(88)
+1%
|
(128)
-46%
|
(91)
+29%
|
(120)
-32%
|
(142)
-18%
|
(140)
+1%
|
(145)
-3%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Net Change in Cash |
(9)
N/A
|
(20)
-114%
|
(31)
-55%
|
14
N/A
|
24
+69%
|
11
-53%
|
12
+4%
|
(3)
N/A
|
8
N/A
|
9
+5%
|
11
+24%
|
21
+93%
|
(41)
N/A
|
(19)
+53%
|
(17)
+9%
|
(39)
-122%
|
(8)
+79%
|
(4)
+50%
|
(2)
+60%
|
21
N/A
|
10
-52%
|
7
-25%
|
(16)
N/A
|
(31)
-88%
|
(14)
+54%
|
(17)
-22%
|
(0)
+98%
|
45
N/A
|
32
-28%
|
25
-23%
|
43
+72%
|
23
-46%
|
(10)
N/A
|
(13)
-30%
|
(31)
-146%
|
(53)
-70%
|
(16)
+70%
|
1
N/A
|
(12)
N/A
|
(2)
+83%
|
16
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
11
N/A
|
7
-35%
|
10
+42%
|
4
-61%
|
45
+1 015%
|
64
+44%
|
84
+31%
|
86
+2%
|
87
+2%
|
57
-35%
|
54
-5%
|
54
-1%
|
56
+4%
|
69
+23%
|
60
-12%
|
57
-5%
|
74
+30%
|
96
+29%
|
84
-12%
|
84
0%
|
36
-57%
|
(1)
N/A
|
7
N/A
|
11
+58%
|
56
+390%
|
92
+65%
|
132
+43%
|
147
+11%
|
116
-21%
|
103
-11%
|
89
-13%
|
86
-4%
|
79
-8%
|
41
-48%
|
22
-46%
|
39
+75%
|
58
+49%
|
107
+86%
|
117
+9%
|
127
+8%
|
161
+27%
|