PGT Innovations Inc
NYSE:PGTI
Cash Flow Statement
Cash Flow Statement
PGT Innovations Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-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 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
27
|
25
|
23
|
19
|
16
|
20
|
19
|
23
|
24
|
18
|
19
|
23
|
24
|
25
|
28
|
24
|
40
|
44
|
56
|
64
|
54
|
55
|
49
|
51
|
44
|
51
|
36
|
38
|
45
|
42
|
51
|
28
|
35
|
46
|
72
|
108
|
98
|
109
|
104
|
113
|
110
|
|
Depreciation & Amortization |
11
|
10
|
8
|
6
|
6
|
7
|
8
|
10
|
10
|
12
|
13
|
14
|
16
|
17
|
18
|
19
|
20
|
20
|
20
|
21
|
24
|
28
|
32
|
35
|
35
|
36
|
39
|
41
|
43
|
44
|
46
|
49
|
52
|
57
|
58
|
59
|
60
|
59
|
60
|
62
|
62
|
|
Change in Deffered Taxes |
(4)
|
(3)
|
2
|
2
|
3
|
3
|
2
|
2
|
6
|
0
|
0
|
7
|
6
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
7
|
|
Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
0
|
|
Other Non-Cash Items |
0
|
1
|
(4)
|
(3)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
4
|
7
|
4
|
4
|
0
|
0
|
6
|
6
|
10
|
7
|
13
|
14
|
13
|
17
|
12
|
9
|
8
|
17
|
16
|
18
|
20
|
10
|
36
|
38
|
39
|
45
|
21
|
32
|
31
|
28
|
28
|
24
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
41
|
|
Cash Interest Paid |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
30
|
|
Change in Working Capital |
(9)
|
(5)
|
(2)
|
3
|
(2)
|
(0)
|
(6)
|
(8)
|
(7)
|
(11)
|
1
|
(4)
|
(3)
|
(5)
|
(12)
|
(6)
|
(7)
|
(9)
|
(2)
|
(10)
|
13
|
2
|
11
|
(3)
|
(10)
|
(8)
|
(13)
|
(7)
|
(30)
|
(43)
|
(69)
|
(83)
|
(69)
|
(67)
|
(43)
|
1
|
18
|
15
|
(10)
|
(7)
|
(7)
|
|
Cash from Operating Activities |
26
N/A
|
27
+6%
|
26
-3%
|
26
0%
|
22
-15%
|
29
+30%
|
24
-17%
|
27
+12%
|
33
+21%
|
28
-13%
|
46
+64%
|
44
-5%
|
46
+5%
|
43
-7%
|
40
-8%
|
48
+20%
|
49
+2%
|
55
+13%
|
72
+30%
|
79
+10%
|
100
+27%
|
92
-8%
|
105
+14%
|
90
-14%
|
81
-10%
|
91
+12%
|
83
-9%
|
92
+11%
|
76
-18%
|
63
-16%
|
38
-41%
|
30
-20%
|
64
+113%
|
82
+29%
|
140
+70%
|
196
+40%
|
196
+0%
|
203
+3%
|
172
-15%
|
184
+7%
|
197
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(8)
|
(10)
|
(13)
|
(17)
|
(19)
|
(20)
|
(20)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(14)
|
(18)
|
(21)
|
(26)
|
(30)
|
(30)
|
(32)
|
(28)
|
(28)
|
(31)
|
(25)
|
(26)
|
(26)
|
(25)
|
(29)
|
(34)
|
(35)
|
(33)
|
(35)
|
(35)
|
(32)
|
(45)
|
(49)
|
(53)
|
(59)
|
(70)
|
|
Other Items |
8
|
0
|
0
|
(110)
|
(110)
|
0
|
0
|
0
|
0
|
(100)
|
(100)
|
(101)
|
(101)
|
(1)
|
(1)
|
0
|
3
|
3
|
9
|
(346)
|
(349)
|
(349)
|
(354)
|
1
|
0
|
(90)
|
(90)
|
(90)
|
(90)
|
(94)
|
(106)
|
(106)
|
(221)
|
(126)
|
(115)
|
(115)
|
(189)
|
(189)
|
(188)
|
(187)
|
0
|
|
Cash from Investing Activities |
(0)
N/A
|
(10)
-10 000%
|
(13)
-31%
|
(127)
-865%
|
(130)
-2%
|
(131)
-1%
|
(131)
0%
|
(18)
+86%
|
(17)
+5%
|
(117)
-574%
|
(117)
+0%
|
(118)
-1%
|
(119)
-1%
|
(18)
+85%
|
(17)
+7%
|
(14)
+17%
|
(15)
-5%
|
(18)
-24%
|
(18)
+4%
|
(376)
-2 050%
|
(378)
-1%
|
(380)
0%
|
(382)
-1%
|
(28)
+93%
|
(31)
-13%
|
(115)
-270%
|
(116)
0%
|
(116)
-1%
|
(114)
+1%
|
(123)
-7%
|
(140)
-14%
|
(141)
-1%
|
(254)
-80%
|
(161)
+36%
|
(150)
+7%
|
(147)
+1%
|
(234)
-59%
|
(238)
-2%
|
(241)
-1%
|
(246)
-2%
|
(69)
+72%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(53)
|
(47)
|
2
|
1
|
1
|
1
|
3
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
2
|
155
|
154
|
154
|
153
|
(5)
|
(4)
|
(3)
|
(4)
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
(1)
|
(27)
|
(46)
|
(76)
|
1
|
|
Net Issuance of Debt |
42
|
48
|
(3)
|
118
|
119
|
119
|
120
|
(2)
|
(2)
|
61
|
61
|
57
|
58
|
(5)
|
(5)
|
(20)
|
(40)
|
(40)
|
(40)
|
143
|
155
|
155
|
155
|
(8)
|
(0)
|
53
|
53
|
43
|
43
|
53
|
53
|
138
|
198
|
135
|
135
|
60
|
16
|
19
|
44
|
5
|
(31)
|
|
Other |
(3)
|
(2)
|
6
|
2
|
1
|
(0)
|
(1)
|
3
|
4
|
(4)
|
(6)
|
(6)
|
(5)
|
2
|
1
|
0
|
0
|
(2)
|
(2)
|
(13)
|
(12)
|
(10)
|
(10)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(12)
|
(12)
|
(12)
|
(14)
|
(5)
|
(7)
|
(13)
|
(49)
|
(48)
|
(131)
|
|
Cash from Financing Activities |
(14)
N/A
|
(1)
+94%
|
5
N/A
|
121
+2 474%
|
120
-1%
|
120
0%
|
121
+1%
|
3
-98%
|
4
+48%
|
57
+1 330%
|
53
-8%
|
49
-6%
|
50
+2%
|
(3)
N/A
|
(2)
+21%
|
(19)
-768%
|
(40)
-107%
|
(42)
-6%
|
(41)
+3%
|
285
N/A
|
297
+4%
|
299
+1%
|
298
0%
|
(13)
N/A
|
(5)
+58%
|
47
N/A
|
46
-1%
|
41
-11%
|
42
+2%
|
51
+22%
|
51
+1%
|
127
+147%
|
186
+47%
|
124
-34%
|
121
-2%
|
56
-54%
|
8
-86%
|
(21)
N/A
|
(51)
-147%
|
(119)
-134%
|
(162)
-36%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
11
N/A
|
16
+44%
|
18
+9%
|
20
+11%
|
12
-38%
|
18
+45%
|
14
-21%
|
11
-21%
|
19
+71%
|
(32)
N/A
|
(18)
+44%
|
(25)
-38%
|
(22)
+10%
|
22
N/A
|
21
-7%
|
15
-29%
|
(5)
N/A
|
(5)
+8%
|
14
N/A
|
(13)
N/A
|
19
N/A
|
11
-42%
|
21
+93%
|
50
+141%
|
45
-10%
|
23
-49%
|
14
-39%
|
18
+27%
|
3
-82%
|
(9)
N/A
|
(51)
-496%
|
15
N/A
|
(4)
N/A
|
45
N/A
|
112
+150%
|
104
-7%
|
(30)
N/A
|
(55)
-87%
|
(120)
-117%
|
(181)
-51%
|
(34)
+81%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
18
N/A
|
17
-6%
|
13
-23%
|
9
-29%
|
3
-68%
|
9
+197%
|
4
-58%
|
9
+130%
|
15
+78%
|
11
-26%
|
30
+166%
|
27
-8%
|
29
+6%
|
26
-9%
|
24
-8%
|
34
+41%
|
31
-8%
|
34
+9%
|
46
+34%
|
49
+8%
|
71
+44%
|
61
-14%
|
77
+27%
|
62
-20%
|
50
-19%
|
66
+32%
|
58
-13%
|
66
+15%
|
51
-23%
|
34
-33%
|
4
-89%
|
(5)
N/A
|
30
N/A
|
47
+56%
|
106
+123%
|
164
+55%
|
151
-8%
|
154
+2%
|
119
-23%
|
125
+5%
|
127
+2%
|