Hanger Inc
NYSE:HNGR
Cash Flow Statement
Cash Flow Statement
Hanger Inc
Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Dec-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
35
|
33
|
21
|
24
|
29
|
37
|
55
|
56
|
58
|
61
|
48
|
49
|
47
|
50
|
41
|
37
|
36
|
(19)
|
(18)
|
(16)
|
(20)
|
(105)
|
(110)
|
(98)
|
(90)
|
(1)
|
15
|
12
|
13
|
28
|
19
|
40
|
41
|
38
|
51
|
30
|
44
|
42
|
37
|
37
|
|
Depreciation & Amortization |
17
|
17
|
19
|
22
|
25
|
29
|
31
|
32
|
33
|
34
|
33
|
34
|
35
|
35
|
34
|
35
|
38
|
39
|
10
|
20
|
30
|
39
|
39
|
38
|
37
|
37
|
36
|
35
|
36
|
36
|
36
|
36
|
36
|
35
|
34
|
33
|
32
|
33
|
32
|
33
|
|
Change in Deffered Taxes |
5
|
4
|
1
|
(2)
|
(4)
|
(4)
|
8
|
0
|
9
|
8
|
(14)
|
0
|
(16)
|
(15)
|
(15)
|
(14)
|
(12)
|
(39)
|
(6)
|
(6)
|
(7)
|
26
|
26
|
25
|
29
|
4
|
6
|
11
|
7
|
(3)
|
4
|
(4)
|
(0)
|
17
|
12
|
18
|
17
|
6
|
5
|
5
|
|
Other Non-Cash Items |
32
|
34
|
48
|
46
|
50
|
53
|
38
|
42
|
41
|
27
|
10
|
9
|
19
|
15
|
19
|
18
|
5
|
42
|
6
|
12
|
20
|
84
|
99
|
95
|
90
|
30
|
21
|
32
|
42
|
15
|
8
|
3
|
(6)
|
18
|
15
|
10
|
10
|
13
|
13
|
13
|
|
Cash Taxes Paid |
21
|
18
|
14
|
12
|
7
|
13
|
17
|
18
|
23
|
27
|
35
|
39
|
35
|
39
|
40
|
46
|
46
|
25
|
(35)
|
(35)
|
(35)
|
1
|
1
|
1
|
1
|
(11)
|
(11)
|
(11)
|
(11)
|
5
|
5
|
5
|
5
|
(3)
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(11)
|
|
Cash Interest Paid |
29
|
29
|
28
|
29
|
28
|
28
|
28
|
27
|
27
|
27
|
31
|
31
|
31
|
34
|
32
|
31
|
39
|
25
|
42
|
42
|
42
|
48
|
48
|
48
|
48
|
31
|
31
|
31
|
31
|
29
|
29
|
29
|
29
|
28
|
28
|
28
|
28
|
26
|
26
|
26
|
|
Change in Working Capital |
(32)
|
(25)
|
(34)
|
(36)
|
(41)
|
(63)
|
(70)
|
(64)
|
(63)
|
(44)
|
(6)
|
(6)
|
(12)
|
(5)
|
(2)
|
(11)
|
(24)
|
27
|
(4)
|
(17)
|
(23)
|
(15)
|
(20)
|
(6)
|
2
|
10
|
(24)
|
(32)
|
(36)
|
(16)
|
3
|
67
|
95
|
47
|
23
|
(24)
|
(72)
|
(57)
|
(17)
|
(11)
|
|
Cash from Operating Activities |
57
N/A
|
63
+10%
|
54
-14%
|
54
0%
|
59
+8%
|
52
-11%
|
62
+19%
|
75
+22%
|
78
+4%
|
86
+9%
|
71
-17%
|
72
+1%
|
71
0%
|
80
+12%
|
77
-4%
|
65
-16%
|
42
-35%
|
50
+18%
|
(12)
N/A
|
(6)
+46%
|
(1)
+84%
|
30
N/A
|
33
+11%
|
53
+60%
|
68
+28%
|
79
+15%
|
54
-31%
|
58
+7%
|
61
+5%
|
59
-4%
|
70
+18%
|
142
+105%
|
164
+15%
|
156
-5%
|
135
-13%
|
66
-51%
|
31
-53%
|
36
+17%
|
70
+94%
|
76
+9%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(29)
|
(28)
|
(31)
|
(28)
|
(32)
|
(33)
|
(29)
|
(29)
|
(29)
|
(32)
|
(27)
|
(27)
|
(29)
|
(30)
|
(30)
|
(34)
|
(34)
|
(31)
|
(3)
|
(8)
|
(15)
|
(22)
|
(26)
|
(30)
|
(30)
|
(29)
|
(31)
|
(32)
|
(31)
|
(33)
|
(34)
|
(34)
|
(30)
|
(28)
|
(26)
|
(24)
|
(25)
|
(25)
|
(22)
|
(23)
|
|
Other Items |
(16)
|
(14)
|
(155)
|
(159)
|
(156)
|
(163)
|
(18)
|
(19)
|
(22)
|
(25)
|
(64)
|
(59)
|
(59)
|
(45)
|
1
|
(21)
|
(31)
|
(35)
|
2
|
3
|
4
|
22
|
20
|
20
|
21
|
2
|
(25)
|
(26)
|
(31)
|
(34)
|
(7)
|
(24)
|
(20)
|
(18)
|
(37)
|
(36)
|
(40)
|
(78)
|
(62)
|
(55)
|
|
Cash from Investing Activities |
(45)
N/A
|
(42)
+7%
|
(186)
-344%
|
(187)
-1%
|
(188)
0%
|
(196)
-4%
|
(47)
+76%
|
(47)
-1%
|
(51)
-8%
|
(57)
-11%
|
(92)
-62%
|
(86)
+6%
|
(88)
-2%
|
(75)
+15%
|
(30)
+60%
|
(54)
-83%
|
(65)
-20%
|
(67)
-3%
|
(1)
+98%
|
(5)
-264%
|
(11)
-122%
|
(1)
+92%
|
(6)
-533%
|
(10)
-74%
|
(9)
+5%
|
(27)
-189%
|
(56)
-106%
|
(58)
-3%
|
(62)
-7%
|
(67)
-8%
|
(41)
+39%
|
(57)
-40%
|
(51)
+12%
|
(46)
+9%
|
(63)
-37%
|
(59)
+6%
|
(64)
-8%
|
(102)
-60%
|
(85)
+17%
|
(77)
+9%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
2
|
12
|
11
|
11
|
11
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
|
Net Issuance of Debt |
(21)
|
(9)
|
86
|
96
|
85
|
88
|
(7)
|
(18)
|
(8)
|
(9)
|
(12)
|
(12)
|
(25)
|
(58)
|
(57)
|
29
|
18
|
26
|
9
|
9
|
10
|
(30)
|
24
|
22
|
20
|
57
|
(9)
|
(9)
|
(9)
|
(9)
|
70
|
13
|
(10)
|
(32)
|
(110)
|
(54)
|
(34)
|
(12)
|
(14)
|
(48)
|
|
Other |
3
|
3
|
(15)
|
(18)
|
(19)
|
(19)
|
(4)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(5)
|
(5)
|
(4)
|
(4)
|
1
|
1
|
(1)
|
(4)
|
(4)
|
(4)
|
(20)
|
(18)
|
(18)
|
(18)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(3)
|
|
Cash from Financing Activities |
(17)
N/A
|
(4)
+76%
|
84
N/A
|
89
+6%
|
77
-13%
|
80
+4%
|
(8)
N/A
|
(15)
-86%
|
(5)
+68%
|
(5)
+2%
|
(9)
-94%
|
(9)
N/A
|
(26)
-176%
|
(60)
-135%
|
(59)
+2%
|
28
N/A
|
20
-28%
|
27
+36%
|
7
-73%
|
5
-29%
|
6
+8%
|
(34)
N/A
|
4
N/A
|
4
+13%
|
2
-61%
|
39
+2 194%
|
(13)
N/A
|
(13)
-2%
|
(13)
+5%
|
(12)
+1%
|
66
N/A
|
6
-91%
|
(16)
N/A
|
(40)
-144%
|
(118)
-198%
|
(60)
+49%
|
(39)
+36%
|
(17)
+57%
|
(18)
-10%
|
(51)
-178%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(4)
N/A
|
17
N/A
|
(48)
N/A
|
(45)
+8%
|
(53)
-18%
|
(64)
-22%
|
7
N/A
|
13
+92%
|
22
+74%
|
24
+9%
|
(30)
N/A
|
(24)
+21%
|
(42)
-78%
|
(55)
-30%
|
(12)
+79%
|
38
N/A
|
(3)
N/A
|
10
N/A
|
(6)
N/A
|
(6)
-7%
|
(7)
-8%
|
(5)
+30%
|
32
N/A
|
48
+52%
|
61
+27%
|
90
+49%
|
(15)
N/A
|
(13)
+12%
|
(14)
-5%
|
(21)
-54%
|
95
N/A
|
92
-4%
|
97
+6%
|
70
-28%
|
(46)
N/A
|
(54)
-18%
|
(72)
-34%
|
(83)
-15%
|
(33)
+60%
|
(52)
-58%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
28
N/A
|
35
+23%
|
24
-32%
|
26
+10%
|
26
+2%
|
19
-27%
|
33
+72%
|
47
+41%
|
49
+4%
|
54
+10%
|
44
-19%
|
44
+2%
|
42
-5%
|
50
+20%
|
47
-7%
|
31
-33%
|
8
-74%
|
19
+126%
|
(15)
N/A
|
(14)
+4%
|
(16)
-13%
|
8
N/A
|
8
-3%
|
24
+215%
|
38
+61%
|
50
+30%
|
24
-53%
|
26
+11%
|
30
+14%
|
26
-14%
|
36
+40%
|
109
+202%
|
134
+23%
|
128
-5%
|
109
-15%
|
43
-61%
|
7
-85%
|
11
+74%
|
48
+322%
|
54
+12%
|