Ultra Clean Holdings Inc
NASDAQ:UCTT
Cash Flow Statement
Cash Flow Statement
Ultra Clean Holdings Inc
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 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
18
|
22
|
14
|
11
|
6
|
2
|
9
|
(11)
|
(15)
|
(17)
|
(16)
|
10
|
28
|
47
|
64
|
75
|
86
|
84
|
58
|
37
|
14
|
(6)
|
2
|
(8)
|
1
|
24
|
48
|
80
|
96
|
91
|
100
|
126
|
132
|
92
|
71
|
50
|
20
|
34
|
8
|
(22)
|
(30)
|
|
Depreciation & Amortization |
9
|
9
|
8
|
8
|
8
|
8
|
9
|
11
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
14
|
21
|
31
|
36
|
42
|
42
|
41
|
44
|
44
|
45
|
45
|
52
|
59
|
68
|
74
|
74
|
72
|
68
|
65
|
62
|
60
|
62
|
66
|
|
Change in Deffered Taxes |
0
|
0
|
2
|
2
|
2
|
3
|
0
|
10
|
11
|
11
|
12
|
4
|
3
|
3
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(3)
|
0
|
(1)
|
0
|
2
|
1
|
2
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(2)
|
(2)
|
(1)
|
(12)
|
(13)
|
|
Stock-Based Compensation |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
15
|
16
|
18
|
19
|
19
|
19
|
17
|
14
|
13
|
12
|
12
|
|
Other Non-Cash Items |
4
|
4
|
6
|
5
|
6
|
7
|
5
|
4
|
4
|
4
|
6
|
8
|
8
|
9
|
7
|
8
|
8
|
9
|
11
|
12
|
12
|
13
|
10
|
19
|
23
|
23
|
25
|
20
|
22
|
23
|
27
|
25
|
23
|
77
|
98
|
101
|
99
|
40
|
18
|
17
|
18
|
|
Cash Taxes Paid |
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
4
|
3
|
5
|
7
|
6
|
8
|
8
|
10
|
13
|
14
|
15
|
14
|
14
|
13
|
15
|
13
|
11
|
11
|
16
|
17
|
23
|
23
|
23
|
26
|
29
|
36
|
37
|
37
|
38
|
36
|
31
|
34
|
|
Cash Interest Paid |
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
4
|
2
|
2
|
1
|
2
|
7
|
12
|
19
|
21
|
24
|
23
|
21
|
20
|
16
|
15
|
15
|
17
|
20
|
21
|
26
|
26
|
32
|
34
|
40
|
45
|
45
|
49
|
|
Change in Working Capital |
(13)
|
(22)
|
(10)
|
4
|
(1)
|
7
|
(13)
|
(14)
|
(5)
|
(10)
|
(9)
|
(16)
|
(24)
|
(36)
|
(38)
|
(41)
|
(55)
|
(84)
|
(53)
|
(28)
|
(1)
|
80
|
64
|
72
|
56
|
(3)
|
(31)
|
(48)
|
(16)
|
13
|
27
|
(4)
|
(147)
|
(131)
|
(111)
|
(173)
|
(40)
|
(36)
|
(23)
|
92
|
76
|
|
Cash from Operating Activities |
18
N/A
|
12
-32%
|
20
+70%
|
30
+49%
|
21
-32%
|
27
+30%
|
11
-61%
|
1
-92%
|
6
+611%
|
0
-94%
|
6
+1 375%
|
18
+198%
|
27
+53%
|
34
+27%
|
46
+34%
|
49
+7%
|
45
-8%
|
17
-63%
|
27
+59%
|
42
+57%
|
55
+31%
|
122
+122%
|
116
-5%
|
121
+5%
|
119
-2%
|
86
-27%
|
85
-2%
|
97
+15%
|
147
+51%
|
181
+23%
|
214
+19%
|
212
-1%
|
79
-63%
|
109
+39%
|
128
+17%
|
47
-63%
|
143
+202%
|
97
-32%
|
62
-36%
|
136
+120%
|
118
-13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(4)
|
(3)
|
(5)
|
(37)
|
(37)
|
(53)
|
(10)
|
20
|
20
|
34
|
(7)
|
(8)
|
(9)
|
(14)
|
(16)
|
(19)
|
(20)
|
(19)
|
(26)
|
(25)
|
(23)
|
(23)
|
(26)
|
(28)
|
(37)
|
(40)
|
(36)
|
(36)
|
(42)
|
(53)
|
(59)
|
(81)
|
(83)
|
(85)
|
(100)
|
(99)
|
(101)
|
(91)
|
(76)
|
(67)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(45)
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(291)
|
(320)
|
(319)
|
(349)
|
(57)
|
(23)
|
(24)
|
9
|
11
|
7
|
14
|
(344)
|
(348)
|
(346)
|
0
|
2
|
6
|
4
|
0
|
4
|
3
|
(44)
|
(44)
|
|
Cash from Investing Activities |
(3)
N/A
|
(4)
-13%
|
(3)
+26%
|
(5)
-96%
|
(37)
-625%
|
(37)
-1%
|
(53)
-42%
|
(55)
-4%
|
(25)
+55%
|
(25)
-2%
|
(11)
+57%
|
(7)
+33%
|
(8)
-11%
|
(10)
-17%
|
(14)
-52%
|
(16)
-12%
|
(19)
-19%
|
(20)
-4%
|
(310)
-1 448%
|
(346)
-12%
|
(344)
+0%
|
(372)
-8%
|
(80)
+79%
|
(49)
+38%
|
(52)
-5%
|
(27)
+48%
|
(29)
-8%
|
(30)
-2%
|
(22)
+25%
|
(386)
-1 632%
|
(400)
-4%
|
(405)
-1%
|
(434)
-7%
|
(81)
+81%
|
(79)
+2%
|
(96)
-22%
|
(95)
+1%
|
(96)
-1%
|
(89)
+8%
|
(120)
-35%
|
(110)
+8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
95
|
95
|
95
|
95
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
193
|
193
|
194
|
0
|
1
|
1
|
(11)
|
(26)
|
(36)
|
(36)
|
(29)
|
(14)
|
|
Net Issuance of Debt |
(8)
|
(13)
|
(10)
|
(8)
|
11
|
18
|
25
|
23
|
(5)
|
(8)
|
(8)
|
(8)
|
(10)
|
(9)
|
(12)
|
(16)
|
(10)
|
(6)
|
299
|
289
|
284
|
282
|
(45)
|
(51)
|
(12)
|
(13)
|
(38)
|
(29)
|
(67)
|
265
|
288
|
283
|
282
|
(51)
|
(41)
|
(40)
|
(59)
|
(65)
|
(51)
|
(39)
|
(21)
|
|
Other |
(0)
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(15)
|
(3)
|
(2)
|
(2)
|
10
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
(18)
|
(16)
|
(16)
|
0
|
(4)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
|
Cash from Financing Activities |
(5)
N/A
|
(11)
-100%
|
(9)
+19%
|
(7)
+23%
|
12
N/A
|
18
+52%
|
27
+51%
|
25
-6%
|
(6)
N/A
|
(8)
-38%
|
(7)
+3%
|
(8)
-7%
|
(10)
-20%
|
(9)
+1%
|
(13)
-36%
|
(17)
-34%
|
82
N/A
|
85
+4%
|
378
+344%
|
380
+1%
|
282
-26%
|
280
-1%
|
(34)
N/A
|
(53)
-56%
|
(13)
+75%
|
(15)
-11%
|
(41)
-175%
|
(31)
+24%
|
(70)
-124%
|
441
N/A
|
465
+6%
|
461
-1%
|
460
0%
|
(54)
N/A
|
(44)
+17%
|
(56)
-26%
|
(90)
-60%
|
(104)
-16%
|
(90)
+13%
|
(70)
+22%
|
(38)
+45%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
0
|
(0)
|
2
|
3
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(5)
|
(8)
|
(3)
|
(3)
|
2
|
5
|
2
|
2
|
|
Net Change in Cash |
9
N/A
|
(2)
N/A
|
9
N/A
|
19
+103%
|
(5)
N/A
|
7
N/A
|
(15)
N/A
|
(29)
-88%
|
(24)
+17%
|
(33)
-35%
|
(12)
+62%
|
2
N/A
|
9
+300%
|
15
+66%
|
19
+22%
|
16
-15%
|
108
+577%
|
82
-24%
|
94
+15%
|
76
-20%
|
(8)
N/A
|
27
N/A
|
(2)
N/A
|
18
N/A
|
53
+190%
|
46
-13%
|
17
-62%
|
38
+117%
|
56
+49%
|
237
+322%
|
281
+19%
|
266
-5%
|
103
-61%
|
(30)
N/A
|
(4)
+88%
|
(108)
-2 977%
|
(45)
+58%
|
(101)
-124%
|
(112)
-11%
|
(52)
+54%
|
(29)
+44%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
14
N/A
|
8
-42%
|
18
+112%
|
25
+43%
|
(16)
N/A
|
(11)
+36%
|
(42)
-303%
|
(9)
+78%
|
27
N/A
|
20
-25%
|
40
+100%
|
10
-74%
|
19
+83%
|
25
+32%
|
32
+27%
|
33
+4%
|
26
-22%
|
(3)
N/A
|
8
N/A
|
16
+107%
|
30
+91%
|
98
+232%
|
92
-6%
|
95
+3%
|
90
-5%
|
50
-45%
|
45
-10%
|
61
+36%
|
111
+82%
|
139
+25%
|
162
+17%
|
152
-6%
|
(3)
N/A
|
26
N/A
|
43
+65%
|
(53)
N/A
|
44
N/A
|
(3)
N/A
|
(30)
-797%
|
60
N/A
|
51
-15%
|