JELD-WEN Holding Inc
NYSE:JELD
Cash Flow Statement
Cash Flow Statement
JELD-WEN Holding Inc
Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
98
|
165
|
139
|
377
|
378
|
358
|
363
|
11
|
45
|
33
|
10
|
144
|
121
|
107
|
96
|
63
|
46
|
48
|
56
|
92
|
117
|
155
|
170
|
169
|
143
|
128
|
54
|
46
|
61
|
54
|
131
|
62
|
|
Depreciation & Amortization |
98
|
124
|
103
|
108
|
109
|
109
|
111
|
111
|
113
|
117
|
121
|
125
|
128
|
131
|
135
|
134
|
137
|
135
|
134
|
135
|
135
|
138
|
138
|
137
|
136
|
133
|
132
|
132
|
132
|
139
|
137
|
140
|
|
Change in Deffered Taxes |
(18)
|
(44)
|
(44)
|
(266)
|
(267)
|
(232)
|
(227)
|
97
|
89
|
86
|
42
|
(35)
|
(28)
|
(33)
|
21
|
22
|
25
|
22
|
6
|
(9)
|
(9)
|
(5)
|
(10)
|
(15)
|
(18)
|
(23)
|
(3)
|
(4)
|
(6)
|
(3)
|
(5)
|
32
|
|
Stock-Based Compensation |
21
|
26
|
31
|
22
|
23
|
23
|
23
|
20
|
16
|
17
|
16
|
15
|
16
|
13
|
13
|
13
|
14
|
16
|
14
|
16
|
20
|
22
|
25
|
20
|
23
|
17
|
10
|
16
|
11
|
15
|
18
|
0
|
|
Other Non-Cash Items |
31
|
38
|
41
|
32
|
38
|
38
|
35
|
45
|
35
|
28
|
26
|
6
|
8
|
20
|
26
|
18
|
40
|
34
|
35
|
36
|
19
|
26
|
28
|
41
|
44
|
53
|
110
|
81
|
77
|
58
|
(34)
|
(10)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
11
|
12
|
16
|
0
|
16
|
28
|
38
|
46
|
41
|
36
|
30
|
27
|
27
|
24
|
20
|
20
|
30
|
34
|
37
|
37
|
38
|
49
|
41
|
45
|
42
|
34
|
52
|
48
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
5
|
35
|
52
|
0
|
52
|
49
|
41
|
69
|
72
|
72
|
67
|
71
|
65
|
64
|
70
|
72
|
74
|
79
|
75
|
75
|
75
|
67
|
78
|
81
|
85
|
95
|
90
|
75
|
|
Change in Working Capital |
7
|
(26)
|
(1)
|
(49)
|
(37)
|
(17)
|
(16)
|
2
|
(71)
|
(74)
|
(20)
|
(21)
|
29
|
46
|
20
|
66
|
7
|
59
|
118
|
103
|
105
|
44
|
(46)
|
(157)
|
(251)
|
(322)
|
(326)
|
(224)
|
(47)
|
102
|
148
|
120
|
|
Cash from Operating Activities |
216
N/A
|
257
+19%
|
238
-7%
|
202
-15%
|
221
+9%
|
256
+16%
|
266
+4%
|
266
N/A
|
210
-21%
|
191
-9%
|
180
-6%
|
220
+22%
|
257
+17%
|
271
+5%
|
297
+10%
|
303
+2%
|
254
-16%
|
298
+17%
|
348
+17%
|
356
+2%
|
367
+3%
|
358
-3%
|
280
-22%
|
176
-37%
|
54
-69%
|
(31)
N/A
|
(33)
-7%
|
30
N/A
|
217
+615%
|
349
+61%
|
377
+8%
|
345
-8%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(85)
|
(108)
|
(87)
|
(80)
|
(69)
|
(56)
|
(49)
|
(63)
|
(81)
|
(100)
|
(111)
|
(119)
|
(123)
|
(125)
|
(143)
|
(136)
|
(135)
|
(120)
|
(99)
|
(97)
|
(88)
|
(95)
|
(104)
|
(100)
|
(95)
|
(90)
|
(84)
|
(92)
|
(99)
|
(104)
|
(115)
|
(111)
|
|
Other Items |
(103)
|
(102)
|
(130)
|
(77)
|
(54)
|
(76)
|
(119)
|
(127)
|
(293)
|
(274)
|
(171)
|
(165)
|
(58)
|
(49)
|
(50)
|
(49)
|
16
|
10
|
10
|
15
|
10
|
10
|
10
|
7
|
12
|
18
|
17
|
25
|
23
|
17
|
390
|
390
|
|
Cash from Investing Activities |
(188)
N/A
|
(210)
-12%
|
(217)
-4%
|
(157)
+28%
|
(123)
+22%
|
(132)
-8%
|
(169)
-28%
|
(190)
-13%
|
(374)
-97%
|
(375)
0%
|
(282)
+25%
|
(284)
-1%
|
(181)
+36%
|
(174)
+4%
|
(193)
-10%
|
(185)
+4%
|
(118)
+36%
|
(109)
+8%
|
(88)
+19%
|
(82)
+7%
|
(78)
+5%
|
(86)
-10%
|
(93)
-9%
|
(92)
+1%
|
(83)
+10%
|
(72)
+13%
|
(67)
+8%
|
(67)
-1%
|
(77)
-14%
|
(88)
-14%
|
275
N/A
|
279
+2%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(430)
|
(430)
|
(22)
|
(403)
|
78
|
78
|
101
|
481
|
1
|
(46)
|
(83)
|
(125)
|
(139)
|
(97)
|
(60)
|
(18)
|
(9)
|
(4)
|
(4)
|
(2)
|
(19)
|
(52)
|
(271)
|
(314)
|
(331)
|
(362)
|
(171)
|
(130)
|
(91)
|
(27)
|
0
|
1
|
|
Net Issuance of Debt |
423
|
418
|
(13)
|
352
|
(29)
|
(27)
|
(40)
|
(390)
|
104
|
165
|
148
|
71
|
66
|
(4)
|
(56)
|
13
|
1
|
152
|
210
|
211
|
107
|
(78)
|
(83)
|
(86)
|
33
|
155
|
71
|
13
|
(98)
|
(244)
|
(621)
|
(561)
|
|
Other |
(9)
|
(9)
|
(0)
|
(1)
|
(2)
|
(6)
|
(10)
|
(27)
|
(31)
|
(29)
|
(30)
|
(13)
|
(9)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
(16)
N/A
|
(21)
-33%
|
(35)
-66%
|
(52)
-48%
|
47
N/A
|
45
-5%
|
51
+15%
|
64
+25%
|
73
+14%
|
90
+23%
|
35
-61%
|
(68)
N/A
|
(81)
-21%
|
(107)
-32%
|
(118)
-10%
|
(6)
+95%
|
(11)
-66%
|
146
N/A
|
205
+40%
|
208
+2%
|
88
-58%
|
(131)
N/A
|
(355)
-172%
|
(401)
-13%
|
(299)
+25%
|
(210)
+30%
|
(103)
+51%
|
(120)
-17%
|
(191)
-60%
|
(272)
-42%
|
(623)
-129%
|
(563)
+10%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
1
|
(4)
|
(3)
|
3
|
6
|
13
|
8
|
3
|
(1)
|
(7)
|
(3)
|
(3)
|
(6)
|
1
|
(5)
|
0
|
10
|
25
|
21
|
19
|
7
|
(22)
|
(17)
|
(33)
|
(41)
|
(19)
|
(12)
|
(0)
|
10
|
7
|
|
Net Change in Cash |
11
N/A
|
24
+124%
|
(14)
N/A
|
(11)
+22%
|
143
N/A
|
172
+20%
|
154
-10%
|
153
-1%
|
(83)
N/A
|
(91)
-9%
|
(68)
+25%
|
(139)
-102%
|
(9)
+94%
|
(15)
-63%
|
(20)
-39%
|
112
N/A
|
120
+7%
|
335
+178%
|
475
+42%
|
507
+7%
|
399
-21%
|
161
-60%
|
(162)
N/A
|
(340)
-110%
|
(346)
-2%
|
(345)
+0%
|
(244)
+29%
|
(176)
+28%
|
(63)
+64%
|
(10)
+84%
|
39
N/A
|
68
+76%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
131
N/A
|
149
+14%
|
151
+1%
|
122
-19%
|
152
+25%
|
200
+31%
|
216
+8%
|
203
-6%
|
129
-36%
|
91
-30%
|
69
-24%
|
101
+47%
|
134
+32%
|
146
+9%
|
153
+5%
|
167
+9%
|
120
-28%
|
179
+50%
|
250
+40%
|
259
+4%
|
280
+8%
|
263
-6%
|
177
-33%
|
76
-57%
|
(41)
N/A
|
(121)
-191%
|
(117)
+3%
|
(62)
+47%
|
117
N/A
|
245
+109%
|
262
+7%
|
234
-10%
|