Welbilt Inc
NYSE:WBT
Cash Flow Statement
Cash Flow Statement
Welbilt Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
174
|
141
|
119
|
157
|
161
|
139
|
123
|
72
|
58
|
73
|
79
|
133
|
140
|
122
|
118
|
78
|
63
|
71
|
65
|
56
|
43
|
6
|
(9)
|
(7)
|
16
|
57
|
77
|
70
|
62
|
|
Depreciation & Amortization |
66
|
53
|
52
|
51
|
50
|
50
|
49
|
49
|
48
|
48
|
48
|
48
|
48
|
50
|
53
|
55
|
57
|
60
|
60
|
61
|
62
|
61
|
62
|
62
|
63
|
63
|
63
|
63
|
62
|
|
Change in Deffered Taxes |
(15)
|
(11)
|
(10)
|
(30)
|
(36)
|
(39)
|
(42)
|
(8)
|
(8)
|
(17)
|
(15)
|
(64)
|
(63)
|
(53)
|
(53)
|
(12)
|
(11)
|
(9)
|
(7)
|
(20)
|
(13)
|
(13)
|
(10)
|
(8)
|
(15)
|
(18)
|
(21)
|
(9)
|
(9)
|
|
Other Non-Cash Items |
6
|
5
|
4
|
(3)
|
(2)
|
1
|
5
|
17
|
25
|
24
|
18
|
14
|
10
|
29
|
34
|
41
|
41
|
21
|
22
|
13
|
22
|
20
|
20
|
22
|
13
|
15
|
16
|
21
|
19
|
|
Cash Taxes Paid |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
42
|
10
|
20
|
26
|
34
|
35
|
38
|
42
|
47
|
48
|
43
|
41
|
36
|
37
|
31
|
30
|
18
|
12
|
16
|
16
|
31
|
32
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
34
|
44
|
68
|
95
|
87
|
99
|
99
|
95
|
92
|
80
|
90
|
79
|
87
|
85
|
80
|
76
|
72
|
71
|
70
|
70
|
63
|
|
Change in Working Capital |
(39)
|
(17)
|
(29)
|
(33)
|
(46)
|
5
|
(9)
|
(501)
|
(637)
|
(757)
|
(888)
|
(562)
|
(561)
|
(597)
|
(628)
|
(610)
|
(797)
|
(703)
|
(528)
|
(380)
|
(100)
|
(27)
|
(39)
|
(53)
|
(5)
|
(17)
|
(60)
|
(89)
|
(111)
|
|
Cash from Operating Activities |
193
N/A
|
171
-11%
|
136
-20%
|
143
+5%
|
128
-11%
|
156
+22%
|
126
-19%
|
(372)
N/A
|
(513)
-38%
|
(628)
-22%
|
(759)
-21%
|
(431)
+43%
|
(426)
+1%
|
(448)
-5%
|
(477)
-6%
|
(449)
+6%
|
(647)
-44%
|
(560)
+13%
|
(389)
+30%
|
(270)
+31%
|
15
N/A
|
48
+224%
|
24
-50%
|
15
-37%
|
71
+374%
|
100
+41%
|
76
-24%
|
56
-26%
|
23
-60%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
(29)
|
(19)
|
(17)
|
(13)
|
(15)
|
(13)
|
(14)
|
(16)
|
(16)
|
(18)
|
(19)
|
(22)
|
(21)
|
(22)
|
(25)
|
(24)
|
(25)
|
(26)
|
(25)
|
(34)
|
(35)
|
(35)
|
(33)
|
(20)
|
(19)
|
(20)
|
(21)
|
(26)
|
(24)
|
|
Other Items |
(0)
|
(0)
|
(1)
|
72
|
73
|
73
|
70
|
477
|
593
|
740
|
897
|
565
|
563
|
327
|
330
|
338
|
420
|
626
|
470
|
314
|
114
|
(3)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
|
Cash from Investing Activities |
(29)
N/A
|
(20)
+32%
|
(18)
+9%
|
59
N/A
|
58
-1%
|
60
+3%
|
56
-8%
|
461
+731%
|
576
+25%
|
722
+25%
|
878
+22%
|
543
-38%
|
543
0%
|
306
-44%
|
305
0%
|
314
+3%
|
395
+26%
|
599
+52%
|
445
-26%
|
280
-37%
|
79
-72%
|
(38)
N/A
|
(36)
+4%
|
(24)
+33%
|
(19)
+20%
|
(20)
-1%
|
(21)
-10%
|
(26)
-21%
|
(25)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
16
|
17
|
17
|
4
|
5
|
6
|
8
|
8
|
6
|
4
|
4
|
3
|
3
|
4
|
2
|
1
|
1
|
1
|
7
|
8
|
11
|
11
|
|
Net Issuance of Debt |
(0)
|
3
|
2
|
(0)
|
1 446
|
1 407
|
1 381
|
1 314
|
(51)
|
(45)
|
(57)
|
(49)
|
(75)
|
117
|
107
|
107
|
201
|
(12)
|
14
|
47
|
3
|
46
|
15
|
0
|
(68)
|
(83)
|
(77)
|
(24)
|
9
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(1 362)
|
(1 362)
|
(1 362)
|
(1 362)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(155)
|
(156)
|
(85)
|
(183)
|
(229)
|
(233)
|
(191)
|
(50)
|
(19)
|
(20)
|
(22)
|
(7)
|
(6)
|
(6)
|
(5)
|
(11)
|
(12)
|
(11)
|
(11)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(8)
|
(19)
|
|
Cash from Financing Activities |
(155)
N/A
|
(153)
+2%
|
(83)
+46%
|
(183)
-120%
|
(146)
+21%
|
(187)
-29%
|
(157)
+16%
|
(81)
+48%
|
(53)
+35%
|
(48)
+8%
|
(74)
-53%
|
(52)
+30%
|
(74)
-44%
|
119
N/A
|
110
-8%
|
102
-7%
|
194
+89%
|
(19)
N/A
|
6
N/A
|
47
+690%
|
5
-89%
|
44
+788%
|
13
-70%
|
(1)
N/A
|
(69)
-5 231%
|
(77)
-11%
|
(71)
+8%
|
(21)
+70%
|
1
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
1
|
(1)
|
(3)
|
(6)
|
7
|
12
|
10
|
13
|
(3)
|
(6)
|
(2)
|
(6)
|
1
|
(6)
|
(4)
|
4
|
5
|
10
|
11
|
5
|
1
|
0
|
|
Net Change in Cash |
7
N/A
|
(3)
N/A
|
33
N/A
|
16
-53%
|
39
+148%
|
26
-33%
|
22
-14%
|
9
-60%
|
9
N/A
|
43
+385%
|
40
-8%
|
67
+70%
|
55
-18%
|
(14)
N/A
|
(48)
-257%
|
(36)
+26%
|
(64)
-79%
|
18
N/A
|
56
+207%
|
58
+2%
|
93
+62%
|
50
-46%
|
5
-89%
|
(5)
N/A
|
(8)
-45%
|
15
N/A
|
(11)
N/A
|
9
N/A
|
(1)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
164
N/A
|
152
-7%
|
119
-22%
|
130
+9%
|
113
-13%
|
143
+26%
|
112
-22%
|
(388)
N/A
|
(530)
-37%
|
(646)
-22%
|
(778)
-20%
|
(453)
+42%
|
(446)
+2%
|
(470)
-5%
|
(501)
-7%
|
(473)
+6%
|
(672)
-42%
|
(586)
+13%
|
(414)
+29%
|
(304)
+27%
|
(20)
+93%
|
13
N/A
|
(9)
N/A
|
(5)
+39%
|
52
N/A
|
81
+56%
|
55
-32%
|
30
-45%
|
(2)
N/A
|