Sleep Number Corp
NASDAQ:SNBR
Cash Flow Statement
Cash Flow Statement
Sleep Number Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
60
|
54
|
52
|
55
|
68
|
80
|
82
|
91
|
51
|
35
|
25
|
19
|
51
|
63
|
61
|
61
|
65
|
61
|
66
|
58
|
70
|
74
|
75
|
85
|
82
|
96
|
79
|
102
|
139
|
167
|
202
|
204
|
154
|
89
|
102
|
53
|
37
|
46
|
12
|
5
|
(15)
|
|
Depreciation & Amortization |
31
|
33
|
36
|
38
|
40
|
41
|
43
|
44
|
48
|
51
|
54
|
57
|
57
|
60
|
60
|
61
|
61
|
61
|
61
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
61
|
61
|
60
|
60
|
62
|
63
|
65
|
67
|
70
|
72
|
73
|
74
|
|
Change in Deffered Taxes |
2
|
(0)
|
(4)
|
(7)
|
(0)
|
(2)
|
(3)
|
(2)
|
12
|
17
|
17
|
17
|
(2)
|
3
|
2
|
3
|
2
|
(3)
|
4
|
6
|
7
|
7
|
1
|
(1)
|
(1)
|
4
|
3
|
3
|
(4)
|
(7)
|
(8)
|
(7)
|
0
|
(2)
|
(4)
|
(7)
|
(9)
|
(12)
|
(13)
|
(15)
|
(12)
|
|
Stock-Based Compensation |
4
|
4
|
4
|
5
|
7
|
10
|
11
|
11
|
10
|
11
|
12
|
11
|
12
|
12
|
12
|
14
|
16
|
15
|
15
|
14
|
11
|
12
|
13
|
13
|
17
|
15
|
16
|
20
|
22
|
26
|
27
|
26
|
23
|
21
|
19
|
12
|
13
|
14
|
15
|
16
|
0
|
|
Other Non-Cash Items |
0
|
2
|
3
|
4
|
6
|
8
|
9
|
3
|
1
|
3
|
4
|
10
|
12
|
12
|
12
|
15
|
16
|
15
|
15
|
14
|
11
|
12
|
12
|
13
|
16
|
15
|
16
|
20
|
22
|
27
|
27
|
26
|
23
|
21
|
19
|
13
|
14
|
14
|
15
|
16
|
18
|
|
Cash Taxes Paid |
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
14
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
41
|
|
Change in Working Capital |
(5)
|
(7)
|
15
|
43
|
31
|
27
|
9
|
5
|
(4)
|
18
|
9
|
19
|
33
|
38
|
58
|
44
|
28
|
0
|
(33)
|
(9)
|
(19)
|
(5)
|
23
|
28
|
30
|
30
|
47
|
99
|
60
|
60
|
72
|
2
|
62
|
43
|
(12)
|
(36)
|
(73)
|
(88)
|
(60)
|
(91)
|
(73)
|
|
Cash from Operating Activities |
88
N/A
|
82
-7%
|
102
+24%
|
134
+32%
|
145
+8%
|
155
+7%
|
140
-9%
|
140
+0%
|
108
-23%
|
123
+14%
|
110
-11%
|
122
+11%
|
152
+25%
|
175
+15%
|
193
+11%
|
182
-6%
|
173
-5%
|
135
-22%
|
113
-16%
|
131
+16%
|
132
+0%
|
150
+14%
|
173
+15%
|
187
+8%
|
189
+1%
|
206
+9%
|
206
0%
|
287
+39%
|
280
-2%
|
306
+10%
|
354
+16%
|
285
-19%
|
300
+5%
|
213
-29%
|
167
-21%
|
87
-48%
|
36
-59%
|
30
-17%
|
26
-13%
|
(12)
N/A
|
(9)
+26%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(77)
|
(79)
|
(80)
|
(77)
|
(77)
|
(78)
|
(76)
|
(80)
|
(86)
|
(80)
|
(71)
|
(63)
|
(58)
|
(59)
|
(61)
|
(57)
|
(60)
|
(55)
|
(54)
|
(56)
|
(46)
|
(56)
|
(58)
|
(58)
|
(59)
|
(50)
|
(48)
|
(41)
|
(39)
|
(40)
|
(49)
|
(60)
|
(67)
|
(75)
|
(72)
|
(70)
|
(70)
|
(66)
|
(63)
|
(65)
|
(57)
|
|
Other Items |
(11)
|
9
|
(5)
|
(19)
|
(38)
|
(36)
|
(10)
|
(2)
|
41
|
58
|
34
|
36
|
15
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
|
Cash from Investing Activities |
(87)
N/A
|
(70)
+20%
|
(84)
-20%
|
(96)
-14%
|
(114)
-19%
|
(113)
+1%
|
(86)
+24%
|
(82)
+4%
|
(44)
+46%
|
(22)
+51%
|
(37)
-68%
|
(27)
+26%
|
(43)
-57%
|
(59)
-37%
|
(61)
-4%
|
(51)
+17%
|
(60)
-18%
|
(55)
+8%
|
(54)
+2%
|
(56)
-4%
|
(45)
+19%
|
(54)
-19%
|
(55)
-3%
|
(56)
-1%
|
(57)
-2%
|
(50)
+12%
|
(48)
+4%
|
(41)
+14%
|
(39)
+6%
|
(40)
-3%
|
(48)
-20%
|
(59)
-22%
|
(67)
-13%
|
(75)
-12%
|
(71)
+5%
|
(70)
+1%
|
(71)
0%
|
(67)
+6%
|
(64)
+3%
|
(67)
-4%
|
(58)
+13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(34)
|
(36)
|
(39)
|
(39)
|
(44)
|
(53)
|
(73)
|
(81)
|
(97)
|
(129)
|
(118)
|
(124)
|
(124)
|
(128)
|
(132)
|
(147)
|
(152)
|
(175)
|
(216)
|
(231)
|
(270)
|
(246)
|
(223)
|
(207)
|
(158)
|
(143)
|
(101)
|
(62)
|
(226)
|
(364)
|
(466)
|
(566)
|
(378)
|
(252)
|
(164)
|
(63)
|
(63)
|
(16)
|
(3)
|
(3)
|
(3)
|
|
Net Issuance of Debt |
(0)
|
(2)
|
(2)
|
(3)
|
6
|
(4)
|
5
|
16
|
1
|
11
|
21
|
2
|
6
|
15
|
(4)
|
(3)
|
28
|
62
|
158
|
128
|
182
|
149
|
106
|
77
|
26
|
225
|
(57)
|
(183)
|
(12)
|
(139)
|
161
|
342
|
146
|
116
|
70
|
48
|
98
|
53
|
42
|
83
|
73
|
|
Other |
4
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
(31)
N/A
|
(37)
-20%
|
(39)
-6%
|
(41)
-5%
|
(36)
+11%
|
(55)
-52%
|
(65)
-18%
|
(64)
+2%
|
(95)
-48%
|
(118)
-25%
|
(97)
+18%
|
(122)
-25%
|
(118)
+3%
|
(112)
+5%
|
(136)
-21%
|
(150)
-11%
|
(124)
+18%
|
(114)
+8%
|
(59)
+48%
|
(104)
-77%
|
(88)
+15%
|
(97)
-10%
|
(118)
-21%
|
(131)
-11%
|
(133)
-1%
|
81
N/A
|
(158)
N/A
|
(245)
-55%
|
(238)
+3%
|
(503)
-111%
|
(305)
+39%
|
(226)
+26%
|
(235)
-4%
|
(139)
+41%
|
(96)
+31%
|
(18)
+82%
|
34
N/A
|
36
+7%
|
38
+4%
|
79
+109%
|
68
-14%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(30)
N/A
|
(24)
+18%
|
(21)
+14%
|
(3)
+86%
|
(6)
-114%
|
(14)
-126%
|
(11)
+21%
|
(6)
+48%
|
(31)
-446%
|
(17)
+45%
|
(24)
-40%
|
(27)
-15%
|
(10)
+65%
|
4
N/A
|
(4)
N/A
|
(19)
-419%
|
(11)
+41%
|
(34)
-206%
|
0
N/A
|
(29)
N/A
|
(2)
+93%
|
(1)
+60%
|
(1)
+13%
|
0
N/A
|
0
N/A
|
238
N/A
|
0
-100%
|
(0)
N/A
|
3
N/A
|
(237)
N/A
|
1
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+67%
|
0
N/A
|
(1)
N/A
|
(1)
-20%
|
(0)
+67%
|
(1)
-150%
|
(0)
+20%
|
1
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
11
N/A
|
3
-75%
|
22
+689%
|
56
+155%
|
68
+20%
|
77
+13%
|
64
-16%
|
61
-6%
|
22
-63%
|
43
+92%
|
39
-8%
|
59
+49%
|
94
+60%
|
116
+23%
|
132
+14%
|
126
-5%
|
113
-10%
|
80
-29%
|
59
-26%
|
75
+27%
|
86
+15%
|
94
+9%
|
115
+22%
|
129
+12%
|
130
+1%
|
156
+20%
|
158
+1%
|
245
+55%
|
241
-2%
|
266
+11%
|
306
+15%
|
226
-26%
|
233
+3%
|
138
-41%
|
96
-31%
|
17
-82%
|
(33)
N/A
|
(35)
-6%
|
(37)
-4%
|
(77)
-110%
|
(66)
+14%
|