Encore Wire Corp
NASDAQ:WIRE
Cash Flow Statement
Cash Flow Statement
Encore Wire Corp
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
47
|
51
|
46
|
43
|
37
|
37
|
38
|
42
|
48
|
45
|
42
|
33
|
34
|
39
|
42
|
50
|
67
|
65
|
72
|
82
|
78
|
80
|
80
|
73
|
58
|
63
|
58
|
63
|
76
|
99
|
269
|
424
|
541
|
662
|
689
|
705
|
718
|
676
|
570
|
460
|
372
|
|
Depreciation & Amortization |
15
|
15
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
16
|
16
|
15
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
19
|
20
|
20
|
21
|
22
|
23
|
24
|
25
|
25
|
26
|
28
|
30
|
31
|
32
|
|
Change in Deffered Taxes |
5
|
10
|
5
|
3
|
2
|
(2)
|
1
|
7
|
16
|
16
|
14
|
10
|
(1)
|
(1)
|
(1)
|
(3)
|
(13)
|
(13)
|
(13)
|
(11)
|
3
|
3
|
3
|
5
|
3
|
6
|
6
|
4
|
6
|
1
|
1
|
3
|
2
|
1
|
8
|
13
|
20
|
20
|
15
|
9
|
4
|
|
Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
7
|
9
|
11
|
13
|
16
|
19
|
21
|
|
Other Non-Cash Items |
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
7
|
8
|
10
|
11
|
9
|
10
|
13
|
15
|
20
|
24
|
26
|
|
Cash Taxes Paid |
19
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(20)
|
(24)
|
(22)
|
(7)
|
8
|
15
|
25
|
12
|
(10)
|
(9)
|
7
|
4
|
6
|
(10)
|
(24)
|
(23)
|
(22)
|
(25)
|
(35)
|
(28)
|
(17)
|
(1)
|
14
|
19
|
25
|
14
|
54
|
6
|
(47)
|
(75)
|
(267)
|
(223)
|
(158)
|
(161)
|
(108)
|
(100)
|
(87)
|
(41)
|
82
|
44
|
21
|
|
Cash from Operating Activities |
47
N/A
|
52
+10%
|
44
-15%
|
54
+22%
|
63
+17%
|
66
+4%
|
80
+22%
|
76
-5%
|
71
-7%
|
70
-1%
|
81
+16%
|
68
-16%
|
59
-14%
|
46
-22%
|
35
-23%
|
40
+13%
|
48
+20%
|
44
-8%
|
41
-7%
|
60
+46%
|
82
+36%
|
101
+24%
|
116
+14%
|
116
+0%
|
106
-8%
|
104
-2%
|
139
+34%
|
93
-33%
|
58
-38%
|
48
-17%
|
32
-34%
|
234
+643%
|
418
+79%
|
537
+28%
|
622
+16%
|
654
+5%
|
689
+5%
|
698
+1%
|
717
+3%
|
568
-21%
|
455
-20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(45)
|
(48)
|
(27)
|
(32)
|
(44)
|
(48)
|
(53)
|
(53)
|
(44)
|
(42)
|
(43)
|
(47)
|
(45)
|
(42)
|
(35)
|
(23)
|
(22)
|
(24)
|
(26)
|
(27)
|
(26)
|
(31)
|
(33)
|
(46)
|
(53)
|
(53)
|
(53)
|
(61)
|
(86)
|
(100)
|
(123)
|
(122)
|
(118)
|
(124)
|
(135)
|
(138)
|
(148)
|
(148)
|
(148)
|
(162)
|
(165)
|
|
Other Items |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(44)
N/A
|
(47)
-9%
|
(26)
+45%
|
(31)
-18%
|
(44)
-44%
|
(48)
-9%
|
(53)
-9%
|
(52)
+0%
|
(44)
+17%
|
(42)
+4%
|
(43)
-2%
|
(47)
-11%
|
(42)
+12%
|
(38)
+10%
|
(30)
+19%
|
(18)
+40%
|
(21)
-13%
|
(24)
-14%
|
(25)
-7%
|
(27)
-5%
|
(26)
+2%
|
(31)
-17%
|
(33)
-7%
|
(46)
-42%
|
(53)
-14%
|
(53)
0%
|
(53)
-1%
|
(61)
-15%
|
(86)
-41%
|
(100)
-17%
|
(123)
-22%
|
(122)
+1%
|
(118)
+3%
|
(124)
-5%
|
(135)
-9%
|
(139)
-3%
|
(148)
-7%
|
(148)
+0%
|
(148)
+0%
|
(162)
-9%
|
(165)
-2%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
(20)
|
(18)
|
(18)
|
(18)
|
3
|
1
|
(32)
|
(42)
|
(101)
|
(174)
|
(235)
|
(247)
|
(317)
|
(369)
|
(397)
|
(459)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(1)
N/A
|
(1)
+33%
|
(1)
N/A
|
(1)
-33%
|
(1)
-25%
|
(1)
-30%
|
(1)
+15%
|
(4)
-264%
|
(3)
+30%
|
(3)
N/A
|
(3)
-7%
|
1
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
+33%
|
(0)
-50%
|
0
N/A
|
0
+33%
|
0
-50%
|
(0)
N/A
|
(1)
-25%
|
(0)
+20%
|
(0)
+25%
|
(0)
-33%
|
(1)
-175%
|
(22)
-1 909%
|
(20)
+10%
|
(19)
+3%
|
(19)
N/A
|
1
N/A
|
(1)
N/A
|
(35)
-2 554%
|
(44)
-29%
|
(102)
-130%
|
(176)
-72%
|
(237)
-34%
|
(249)
-5%
|
(319)
-28%
|
(371)
-16%
|
(398)
-8%
|
(461)
-16%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
3
N/A
|
4
+39%
|
18
+354%
|
23
+28%
|
18
-21%
|
16
-8%
|
27
+62%
|
20
-25%
|
25
+23%
|
25
+3%
|
36
+41%
|
21
-41%
|
17
-21%
|
8
-51%
|
5
-42%
|
21
+353%
|
28
+30%
|
21
-23%
|
16
-24%
|
33
+105%
|
55
+66%
|
70
+27%
|
83
+18%
|
69
-16%
|
53
-24%
|
29
-45%
|
66
+127%
|
13
-80%
|
(48)
N/A
|
(52)
-8%
|
(93)
-79%
|
78
N/A
|
256
+229%
|
311
+22%
|
312
+0%
|
279
-11%
|
292
+5%
|
231
-21%
|
198
-14%
|
8
-96%
|
(170)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
3
N/A
|
4
+33%
|
17
+378%
|
22
+30%
|
19
-16%
|
18
-7%
|
28
+58%
|
24
-14%
|
27
+14%
|
28
+3%
|
38
+38%
|
20
-47%
|
13
-35%
|
4
-73%
|
0
-94%
|
17
+8 350%
|
26
+55%
|
21
-21%
|
16
-24%
|
33
+111%
|
55
+66%
|
70
+27%
|
83
+18%
|
70
-16%
|
54
-23%
|
51
-5%
|
85
+68%
|
32
-62%
|
(29)
N/A
|
(53)
-84%
|
(92)
-74%
|
112
N/A
|
300
+168%
|
413
+38%
|
488
+18%
|
516
+6%
|
541
+5%
|
550
+2%
|
569
+3%
|
407
-29%
|
291
-29%
|