Portillos Inc
NASDAQ:PTLO
Cash Flow Statement
Cash Flow Statement
Portillos Inc
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 |
27
|
25
|
(13)
|
(13)
|
(16)
|
(19)
|
17
|
15
|
14
|
18
|
25
|
31
|
|
Depreciation & Amortization |
25
|
24
|
23
|
29
|
21
|
21
|
21
|
21
|
22
|
23
|
24
|
26
|
|
Change in Deffered Taxes |
0
|
0
|
(4)
|
(3)
|
(1)
|
(0)
|
2
|
1
|
0
|
2
|
3
|
3
|
|
Stock-Based Compensation |
1
|
1
|
29
|
33
|
37
|
40
|
16
|
16
|
16
|
17
|
16
|
0
|
|
Other Non-Cash Items |
8
|
8
|
44
|
49
|
48
|
51
|
13
|
15
|
15
|
14
|
16
|
12
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
39
|
39
|
44
|
49
|
35
|
31
|
24
|
24
|
27
|
23
|
28
|
29
|
|
Change in Working Capital |
10
|
2
|
(7)
|
(17)
|
(17)
|
(11)
|
4
|
10
|
11
|
15
|
2
|
2
|
|
Cash from Operating Activities |
70
N/A
|
60
-14%
|
43
-29%
|
44
+2%
|
35
-19%
|
42
+18%
|
57
+36%
|
63
+10%
|
63
+0%
|
71
+14%
|
71
-1%
|
73
+4%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(36)
|
(39)
|
(36)
|
(42)
|
(32)
|
(39)
|
(47)
|
(61)
|
(70)
|
(75)
|
(88)
|
(85)
|
|
Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(36)
N/A
|
(39)
-7%
|
(36)
+7%
|
(43)
-17%
|
(32)
+26%
|
(38)
-22%
|
(47)
-22%
|
(61)
-30%
|
(70)
-16%
|
(75)
-6%
|
(88)
-18%
|
(85)
+4%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(222)
|
0
|
(220)
|
(220)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
Net Issuance of Debt |
(3)
|
(3)
|
(161)
|
(162)
|
(161)
|
(161)
|
(3)
|
(15)
|
(14)
|
(25)
|
(13)
|
15
|
|
Other |
0
|
(2)
|
374
|
374
|
373
|
375
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Cash from Financing Activities |
(3)
N/A
|
(5)
-64%
|
(9)
-82%
|
(10)
-18%
|
(8)
+19%
|
(6)
+25%
|
(5)
+25%
|
(19)
-308%
|
(20)
-2%
|
(31)
-56%
|
(17)
+45%
|
10
N/A
|
|
Change in Cash | |||||||||||||
Net Change in Cash |
30
N/A
|
16
-47%
|
(2)
N/A
|
(9)
-326%
|
(5)
+50%
|
(3)
+39%
|
5
N/A
|
(18)
N/A
|
(27)
-55%
|
(34)
-24%
|
(34)
-1%
|
(1)
+96%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
33
N/A
|
21
-37%
|
7
-68%
|
1
-82%
|
4
+211%
|
3
-8%
|
10
+185%
|
2
-84%
|
(8)
N/A
|
(3)
+58%
|
(17)
-432%
|
(11)
+34%
|