Azek Company Inc
NYSE:AZEK
Cash Flow Statement
Cash Flow Statement
Azek Company Inc
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 |
(20)
|
(11)
|
(5)
|
(59)
|
(122)
|
(102)
|
(84)
|
(10)
|
93
|
100
|
113
|
119
|
75
|
33
|
13
|
21
|
68
|
119
|
|
Depreciation & Amortization |
94
|
96
|
96
|
99
|
100
|
100
|
101
|
100
|
102
|
106
|
109
|
113
|
119
|
124
|
127
|
130
|
133
|
131
|
|
Change in Deffered Taxes |
(5)
|
(2)
|
(3)
|
(4)
|
(10)
|
(5)
|
2
|
11
|
26
|
27
|
32
|
30
|
20
|
17
|
5
|
(0)
|
(10)
|
(19)
|
|
Stock-Based Compensation |
5
|
6
|
6
|
23
|
117
|
119
|
126
|
118
|
22
|
23
|
24
|
23
|
28
|
29
|
28
|
22
|
19
|
21
|
|
Other Non-Cash Items |
10
|
7
|
8
|
66
|
163
|
165
|
171
|
122
|
27
|
28
|
29
|
28
|
34
|
35
|
33
|
25
|
23
|
(11)
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
5
|
8
|
8
|
11
|
11
|
20
|
26
|
35
|
36
|
|
Cash Interest Paid |
79
|
78
|
77
|
84
|
77
|
58
|
48
|
21
|
17
|
14
|
14
|
13
|
15
|
25
|
33
|
38
|
42
|
36
|
|
Change in Working Capital |
16
|
(1)
|
(20)
|
(16)
|
(32)
|
17
|
(15)
|
(16)
|
(39)
|
(103)
|
(151)
|
(136)
|
(141)
|
(66)
|
58
|
94
|
149
|
120
|
|
Cash from Operating Activities |
95
N/A
|
89
-6%
|
75
-15%
|
86
+14%
|
98
+15%
|
175
+78%
|
175
0%
|
207
+19%
|
208
+0%
|
157
-25%
|
132
-16%
|
153
+16%
|
106
-31%
|
143
+35%
|
236
+66%
|
270
+14%
|
363
+34%
|
340
-6%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(63)
|
(69)
|
(72)
|
(71)
|
(96)
|
(104)
|
(126)
|
(158)
|
(175)
|
(213)
|
(216)
|
(198)
|
(172)
|
(137)
|
(106)
|
(87)
|
(89)
|
(76)
|
|
Other Items |
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
(1)
|
0
|
0
|
(91)
|
(86)
|
(86)
|
(108)
|
(16)
|
(21)
|
(21)
|
0
|
133
|
|
Cash from Investing Activities |
(63)
N/A
|
(69)
-10%
|
(90)
-30%
|
(90)
+0%
|
(114)
-27%
|
(122)
-7%
|
(126)
-4%
|
(158)
-25%
|
(175)
-11%
|
(305)
-74%
|
(303)
+1%
|
(284)
+6%
|
(280)
+1%
|
(154)
+45%
|
(127)
+17%
|
(108)
+15%
|
(89)
+18%
|
57
N/A
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
(4)
|
(6)
|
822
|
821
|
826
|
829
|
2
|
6
|
7
|
8
|
(51)
|
(76)
|
(86)
|
(86)
|
(67)
|
(101)
|
(190)
|
|
Net Issuance of Debt |
(7)
|
(7)
|
97
|
(619)
|
(661)
|
0
|
(787)
|
(46)
|
(2)
|
(3)
|
38
|
125
|
124
|
122
|
81
|
(8)
|
(9)
|
(9)
|
|
Other |
(1)
|
(2)
|
(2)
|
(35)
|
(35)
|
(33)
|
(34)
|
(1)
|
(1)
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(7)
|
(11)
|
|
Cash from Financing Activities |
(8)
N/A
|
(13)
-60%
|
89
N/A
|
168
+89%
|
125
-26%
|
134
+8%
|
8
-94%
|
(44)
N/A
|
3
N/A
|
4
+38%
|
45
+1 033%
|
70
+55%
|
45
-36%
|
32
-29%
|
(9)
N/A
|
(77)
-744%
|
(117)
-52%
|
(209)
-80%
|
|
Change in Cash | |||||||||||||||||||
Net Change in Cash |
24
N/A
|
7
-72%
|
74
+1 027%
|
164
+121%
|
109
-34%
|
188
+72%
|
57
-70%
|
5
-91%
|
36
+570%
|
(144)
N/A
|
(125)
+13%
|
(61)
+52%
|
(130)
-113%
|
21
N/A
|
100
+386%
|
85
-15%
|
158
+86%
|
188
+19%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
32
N/A
|
20
-38%
|
3
-85%
|
15
+383%
|
3
-81%
|
72
+2 457%
|
49
-32%
|
50
+2%
|
33
-34%
|
(57)
N/A
|
(84)
-49%
|
(45)
+47%
|
(67)
-50%
|
5
N/A
|
131
+2 320%
|
183
+40%
|
274
+50%
|
264
-4%
|