Potlatchdeltic Corp
NASDAQ:PCH
Cash Flow Statement
Cash Flow Statement
Potlatchdeltic Corp
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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
76
|
73
|
84
|
90
|
75
|
60
|
48
|
32
|
26
|
(6)
|
0
|
11
|
28
|
83
|
89
|
87
|
84
|
106
|
133
|
123
|
115
|
86
|
46
|
56
|
32
|
18
|
78
|
167
|
315
|
500
|
485
|
424
|
457
|
389
|
369
|
334
|
186
|
88
|
66
|
62
|
46
|
|
Depreciation & Amortization |
26
|
26
|
26
|
27
|
29
|
31
|
36
|
38
|
38
|
39
|
36
|
34
|
32
|
31
|
30
|
30
|
36
|
51
|
62
|
73
|
77
|
72
|
72
|
72
|
75
|
76
|
77
|
78
|
77
|
77
|
77
|
77
|
79
|
82
|
88
|
98
|
111
|
118
|
121
|
121
|
120
|
|
Change in Deffered Taxes |
(3)
|
(2)
|
1
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(11)
|
(2)
|
2
|
3
|
10
|
(0)
|
15
|
15
|
17
|
30
|
12
|
(3)
|
(8)
|
(19)
|
(11)
|
(7)
|
(8)
|
(9)
|
(15)
|
(1)
|
(0)
|
3
|
0
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(8)
|
(9)
|
(14)
|
|
Stock-Based Compensation |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
18
|
19
|
19
|
18
|
9
|
9
|
0
|
|
Other Non-Cash Items |
13
|
14
|
12
|
13
|
11
|
6
|
15
|
15
|
17
|
77
|
73
|
70
|
74
|
21
|
19
|
23
|
24
|
28
|
33
|
40
|
32
|
34
|
34
|
34
|
90
|
89
|
92
|
99
|
57
|
62
|
60
|
55
|
70
|
58
|
44
|
42
|
22
|
11
|
10
|
15
|
9
|
|
Cash Taxes Paid |
20
|
15
|
17
|
18
|
18
|
13
|
7
|
2
|
3
|
2
|
(2)
|
8
|
7
|
11
|
24
|
16
|
16
|
21
|
12
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
18
|
0
|
|
Cash Interest Paid |
21
|
21
|
21
|
21
|
22
|
24
|
28
|
30
|
30
|
30
|
31
|
28
|
29
|
26
|
26
|
26
|
28
|
29
|
32
|
35
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
13
|
0
|
|
Change in Working Capital |
(10)
|
6
|
1
|
4
|
3
|
(14)
|
(14)
|
(5)
|
3
|
4
|
(14)
|
(15)
|
(21)
|
(10)
|
19
|
8
|
(3)
|
(23)
|
(76)
|
(69)
|
(58)
|
(33)
|
3
|
(11)
|
(21)
|
(15)
|
(15)
|
6
|
9
|
(50)
|
(28)
|
(51)
|
(37)
|
15
|
13
|
23
|
(16)
|
(22)
|
(38)
|
(30)
|
(31)
|
|
Cash from Operating Activities |
102
N/A
|
117
+14%
|
123
+5%
|
131
+7%
|
116
-12%
|
80
-31%
|
79
-1%
|
74
-6%
|
79
+6%
|
103
+31%
|
93
-9%
|
102
+9%
|
115
+13%
|
136
+18%
|
157
+16%
|
163
+4%
|
156
-4%
|
179
+15%
|
182
+2%
|
179
-2%
|
163
-9%
|
151
-7%
|
136
-10%
|
139
+2%
|
168
+21%
|
160
-5%
|
225
+41%
|
335
+49%
|
457
+36%
|
589
+29%
|
598
+2%
|
505
-16%
|
565
+12%
|
542
-4%
|
510
-6%
|
492
-4%
|
301
-39%
|
190
-37%
|
151
-21%
|
159
+6%
|
130
-18%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(23)
|
(26)
|
(24)
|
(24)
|
(28)
|
(30)
|
(35)
|
(33)
|
(28)
|
(23)
|
(20)
|
(19)
|
(22)
|
(22)
|
(26)
|
(28)
|
(28)
|
(35)
|
(38)
|
(47)
|
(49)
|
(53)
|
(55)
|
(57)
|
(58)
|
(51)
|
(45)
|
(39)
|
(41)
|
(45)
|
(50)
|
(55)
|
(61)
|
(77)
|
(73)
|
(75)
|
(68)
|
(50)
|
(64)
|
(120)
|
(122)
|
|
Other Items |
(10)
|
(28)
|
(34)
|
(383)
|
(360)
|
(336)
|
(325)
|
(1)
|
(9)
|
85
|
92
|
113
|
112
|
(1)
|
(20)
|
(22)
|
(18)
|
(15)
|
4
|
(1)
|
56
|
54
|
57
|
61
|
(1)
|
1
|
(1)
|
(3)
|
(1)
|
(3)
|
10
|
(4)
|
(4)
|
(46)
|
(87)
|
(73)
|
(67)
|
(19)
|
16
|
24
|
(5)
|
|
Cash from Investing Activities |
(33)
N/A
|
(54)
-63%
|
(58)
-8%
|
(407)
-605%
|
(388)
+5%
|
(366)
+6%
|
(359)
+2%
|
(34)
+91%
|
(37)
-10%
|
61
N/A
|
72
+18%
|
93
+29%
|
90
-4%
|
(23)
N/A
|
(46)
-100%
|
(50)
-9%
|
(46)
+7%
|
(50)
-7%
|
(34)
+32%
|
(48)
-41%
|
7
N/A
|
2
-70%
|
1
-33%
|
5
+221%
|
(59)
N/A
|
(51)
+14%
|
(46)
+9%
|
(42)
+8%
|
(43)
-1%
|
(48)
-12%
|
(41)
+15%
|
(59)
-46%
|
(65)
-10%
|
(122)
-89%
|
(160)
-31%
|
(148)
+8%
|
(135)
+8%
|
(70)
+49%
|
(47)
+32%
|
(95)
-102%
|
(127)
-34%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(25)
|
(25)
|
(25)
|
(27)
|
(15)
|
(15)
|
(15)
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(55)
|
0
|
(51)
|
(61)
|
(25)
|
(25)
|
|
Net Issuance of Debt |
(11)
|
(4)
|
(4)
|
310
|
309
|
324
|
312
|
8
|
1
|
(55)
|
(41)
|
(50)
|
(40)
|
(5)
|
(5)
|
(11)
|
(31)
|
(26)
|
(26)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(9)
|
(32)
|
(26)
|
(23)
|
(23)
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(54)
|
(55)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(72)
|
(82)
|
(92)
|
(147)
|
(149)
|
(151)
|
(152)
|
(108)
|
(108)
|
(108)
|
(107)
|
(108)
|
(109)
|
(109)
|
(110)
|
(388)
|
(391)
|
(394)
|
(402)
|
(208)
|
(214)
|
(219)
|
(219)
|
(144)
|
(143)
|
|
Other |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
(64)
N/A
|
(61)
+6%
|
(63)
-4%
|
250
N/A
|
248
-1%
|
262
+6%
|
249
-5%
|
(57)
N/A
|
(62)
-10%
|
(127)
-104%
|
(113)
+11%
|
(121)
-7%
|
(111)
+8%
|
(68)
+39%
|
(67)
+1%
|
(75)
-11%
|
(109)
-45%
|
(114)
-5%
|
(123)
-9%
|
(172)
-39%
|
(164)
+5%
|
(181)
-10%
|
(183)
-1%
|
(139)
+24%
|
(136)
+2%
|
(124)
+9%
|
(124)
0%
|
(125)
-1%
|
(114)
+9%
|
(112)
+2%
|
(114)
-2%
|
(401)
-251%
|
(408)
-2%
|
(415)
-2%
|
(448)
-8%
|
(296)
+34%
|
(298)
-1%
|
(300)
-1%
|
(284)
+5%
|
(172)
+40%
|
(171)
+0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
5
N/A
|
3
-43%
|
2
-20%
|
(25)
N/A
|
(24)
+2%
|
(25)
0%
|
(31)
-27%
|
(16)
+48%
|
(21)
-28%
|
37
N/A
|
52
+40%
|
75
+43%
|
94
+26%
|
45
-52%
|
44
-2%
|
38
-14%
|
1
-98%
|
15
+1 825%
|
25
+60%
|
(41)
N/A
|
6
N/A
|
(28)
N/A
|
(46)
-64%
|
5
N/A
|
(27)
N/A
|
(15)
+43%
|
54
N/A
|
168
+210%
|
301
+79%
|
429
+43%
|
443
+3%
|
44
-90%
|
93
+108%
|
4
-96%
|
(98)
N/A
|
49
N/A
|
(132)
N/A
|
(179)
-35%
|
(181)
-1%
|
(108)
+40%
|
(169)
-56%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
80
N/A
|
92
+15%
|
99
+8%
|
107
+8%
|
88
-18%
|
50
-43%
|
44
-11%
|
41
-7%
|
50
+21%
|
80
+59%
|
73
-8%
|
83
+13%
|
93
+12%
|
114
+23%
|
131
+15%
|
135
+2%
|
127
-5%
|
144
+13%
|
144
0%
|
132
-8%
|
114
-13%
|
99
-14%
|
81
-18%
|
82
+2%
|
110
+34%
|
108
-2%
|
180
+66%
|
296
+65%
|
416
+40%
|
544
+31%
|
547
+1%
|
450
-18%
|
504
+12%
|
465
-8%
|
437
-6%
|
417
-5%
|
233
-44%
|
140
-40%
|
87
-38%
|
39
-55%
|
8
-80%
|