Horizon Global Corp
NYSE:HZN
Cash Flow Statement
Cash Flow Statement
Horizon Global Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
15
|
14
|
6
|
7
|
8
|
9
|
14
|
8
|
(13)
|
(25)
|
(12)
|
(6)
|
(5)
|
(52)
|
(140)
|
(179)
|
(205)
|
(173)
|
(114)
|
65
|
80
|
88
|
80
|
(64)
|
(38)
|
(36)
|
(18)
|
(23)
|
(33)
|
(45)
|
(68)
|
(91)
|
|
Depreciation & Amortization |
19
|
19
|
18
|
17
|
17
|
17
|
17
|
17
|
18
|
20
|
21
|
23
|
25
|
26
|
26
|
22
|
21
|
19
|
19
|
22
|
22
|
22
|
22
|
21
|
23
|
23
|
23
|
23
|
22
|
21
|
20
|
19
|
|
Change in Deffered Taxes |
(3)
|
(3)
|
(2)
|
(6)
|
(5)
|
(3)
|
(6)
|
(2)
|
(8)
|
(7)
|
(7)
|
(6)
|
(0)
|
(4)
|
(3)
|
(4)
|
1
|
4
|
3
|
1
|
(7)
|
(9)
|
(8)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Other Non-Cash Items |
3
|
3
|
5
|
5
|
5
|
6
|
8
|
9
|
22
|
27
|
26
|
28
|
17
|
56
|
112
|
136
|
150
|
113
|
66
|
(130)
|
(134)
|
(137)
|
(142)
|
33
|
25
|
35
|
32
|
28
|
19
|
7
|
7
|
4
|
|
Cash Taxes Paid |
3
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
7
|
8
|
10
|
9
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
|
Cash Interest Paid |
1
|
1
|
1
|
4
|
8
|
12
|
15
|
15
|
17
|
18
|
17
|
16
|
14
|
14
|
15
|
18
|
19
|
21
|
23
|
25
|
20
|
17
|
13
|
5
|
9
|
13
|
15
|
20
|
20
|
18
|
19
|
21
|
|
Change in Working Capital |
(7)
|
9
|
13
|
11
|
1
|
1
|
9
|
10
|
17
|
4
|
(14)
|
(33)
|
(23)
|
(2)
|
(2)
|
(25)
|
(37)
|
(44)
|
(58)
|
(16)
|
(17)
|
25
|
45
|
36
|
30
|
(5)
|
(29)
|
(43)
|
(49)
|
(24)
|
4
|
21
|
|
Cash from Operating Activities |
28
N/A
|
43
+54%
|
39
-9%
|
34
-14%
|
27
-21%
|
30
+12%
|
41
+36%
|
42
+1%
|
35
-15%
|
19
-47%
|
13
-29%
|
6
-58%
|
14
+154%
|
24
+70%
|
(7)
N/A
|
(50)
-650%
|
(71)
-42%
|
(81)
-14%
|
(84)
-4%
|
(59)
+30%
|
(57)
+3%
|
(11)
+80%
|
(4)
+66%
|
21
N/A
|
39
+84%
|
15
-61%
|
7
-57%
|
(16)
N/A
|
(43)
-171%
|
(43)
0%
|
(40)
+8%
|
(49)
-24%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(15)
|
(19)
|
(21)
|
(25)
|
(27)
|
(24)
|
(22)
|
(17)
|
(11)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(9)
|
(9)
|
(13)
|
(13)
|
(18)
|
(20)
|
(20)
|
(22)
|
(19)
|
(18)
|
|
Other Items |
0
|
0
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(94)
|
(94)
|
(93)
|
(113)
|
(13)
|
(13)
|
(14)
|
5
|
(2)
|
3
|
3
|
213
|
215
|
209
|
210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(11)
N/A
|
(10)
+12%
|
(6)
+34%
|
(7)
-2%
|
(7)
-4%
|
(8)
-16%
|
(11)
-34%
|
(12)
-14%
|
(108)
-801%
|
(113)
-4%
|
(114)
-2%
|
(138)
-20%
|
(41)
+70%
|
(37)
+8%
|
(36)
+4%
|
(12)
+66%
|
(14)
-10%
|
(5)
+62%
|
(6)
-17%
|
203
N/A
|
205
+1%
|
197
-4%
|
200
+2%
|
(9)
N/A
|
(13)
-45%
|
(13)
+5%
|
(18)
-41%
|
(20)
-12%
|
(20)
-3%
|
(22)
-8%
|
(19)
+12%
|
(18)
+9%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
(8)
|
(10)
|
91
|
(10)
|
99
|
101
|
0
|
11
|
11
|
11
|
11
|
(0)
|
(0)
|
(0)
|
0
|
17
|
17
|
17
|
17
|
3
|
3
|
3
|
|
Net Issuance of Debt |
(0)
|
(3)
|
205
|
201
|
186
|
208
|
(16)
|
(16)
|
101
|
34
|
126
|
129
|
(57)
|
17
|
(47)
|
(11)
|
83
|
75
|
67
|
(166)
|
(175)
|
(163)
|
(173)
|
17
|
13
|
(36)
|
(15)
|
(3)
|
14
|
68
|
146
|
57
|
|
Cash Paid for Dividends |
0
|
0
|
(215)
|
(215)
|
(215)
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(19)
|
(31)
|
(17)
|
4
|
28
|
(1)
|
(0)
|
(0)
|
(0)
|
(30)
|
21
|
21
|
(30)
|
(0)
|
(51)
|
(51)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(19)
N/A
|
(35)
-82%
|
(26)
+24%
|
(9)
+65%
|
(1)
+90%
|
(8)
-724%
|
(16)
-111%
|
(16)
-2%
|
101
N/A
|
105
+5%
|
109
+3%
|
110
+1%
|
4
-97%
|
7
+95%
|
31
+330%
|
69
+121%
|
82
+20%
|
85
+4%
|
78
-9%
|
(156)
N/A
|
(165)
-6%
|
(163)
+1%
|
(173)
-6%
|
17
N/A
|
13
-25%
|
(20)
N/A
|
1
N/A
|
13
+1 832%
|
30
+138%
|
70
+131%
|
149
+112%
|
59
-61%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
|
Net Change in Cash |
(2)
N/A
|
(1)
+40%
|
5
N/A
|
17
+226%
|
18
+5%
|
14
-24%
|
14
+3%
|
13
-5%
|
27
+101%
|
11
-57%
|
9
-26%
|
(21)
N/A
|
(21)
+1%
|
(4)
+81%
|
(11)
-172%
|
7
N/A
|
(2)
N/A
|
(1)
+33%
|
(12)
-848%
|
(11)
+10%
|
(16)
-45%
|
22
N/A
|
23
+4%
|
29
+26%
|
39
+33%
|
(17)
N/A
|
(10)
+43%
|
(23)
-132%
|
(33)
-47%
|
5
N/A
|
88
+1 715%
|
(10)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
17
N/A
|
33
+100%
|
31
-5%
|
26
-18%
|
19
-27%
|
21
+12%
|
30
+46%
|
30
-2%
|
21
-30%
|
0
-99%
|
(8)
N/A
|
(19)
-145%
|
(13)
+31%
|
0
N/A
|
(28)
N/A
|
(67)
-135%
|
(82)
-23%
|
(89)
-9%
|
(93)
-4%
|
(69)
+26%
|
(67)
+3%
|
(24)
+65%
|
(13)
+43%
|
12
N/A
|
25
+117%
|
3
-90%
|
(11)
N/A
|
(36)
-218%
|
(63)
-77%
|
(65)
-3%
|
(59)
+9%
|
(67)
-13%
|