Mestek Inc
OTC:MCCK
Cash Flow Statement
Cash Flow Statement
Mestek Inc
| Mar-1990 | Jun-1990 | Sep-1990 | Dec-1990 | Mar-1991 | Jun-1991 | Sep-1991 | Dec-1991 | Mar-1992 | Jun-1992 | Sep-1992 | Dec-1992 | Mar-1993 | Jun-1993 | Sep-1993 | Dec-1993 | Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
9
|
10
|
11
|
11
|
11
|
10
|
9
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
5
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
17
|
17
|
18
|
18
|
17
|
17
|
17
|
24
|
24
|
23
|
7
|
(33)
|
(40)
|
(40)
|
(30)
|
(2)
|
(7)
|
(18)
|
(43)
|
(49)
|
(42)
|
(13)
|
22
|
16
|
20
|
2
|
4
|
4
|
5
|
9
|
2
|
5
|
4
|
5
|
9
|
12
|
|
| Depreciation & Amortization |
5
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
12
|
13
|
12
|
12
|
11
|
9
|
9
|
8
|
10
|
9
|
10
|
9
|
7
|
8
|
7
|
6
|
6
|
8
|
7
|
8
|
8
|
7
|
6
|
6
|
7
|
7
|
6
|
7
|
5
|
4
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(1)
|
1
|
1
|
(1)
|
1
|
0
|
0
|
2
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(0)
|
(16)
|
1
|
0
|
(1)
|
45
|
28
|
28
|
28
|
(1)
|
(1)
|
(2)
|
(6)
|
(1)
|
1
|
(4)
|
2
|
6
|
5
|
18
|
0
|
2
|
2
|
5
|
4
|
3
|
1
|
1
|
12
|
5
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
13
|
0
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
2
|
1
|
1
|
0
|
|
| Cash Interest Paid |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
4
|
2
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(11)
|
(5)
|
(2)
|
(2)
|
8
|
4
|
4
|
1
|
(8)
|
(8)
|
(5)
|
(2)
|
0
|
1
|
1
|
0
|
7
|
6
|
5
|
10
|
5
|
(7)
|
(3)
|
(14)
|
(17)
|
(6)
|
(5)
|
(1)
|
(4)
|
(9)
|
(15)
|
(8)
|
(3)
|
(1)
|
7
|
(1)
|
(2)
|
(2)
|
(9)
|
(10)
|
(6)
|
(4)
|
(9)
|
5
|
11
|
5
|
7
|
(4)
|
(9)
|
9
|
10
|
19
|
16
|
16
|
29
|
57
|
48
|
35
|
25
|
(44)
|
(37)
|
(36)
|
(46)
|
(5)
|
(3)
|
(7)
|
(14)
|
4
|
4
|
16
|
8
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
6
N/A
|
9
+56%
|
12
+29%
|
16
+28%
|
26
+63%
|
22
-14%
|
22
-2%
|
16
-24%
|
6
-62%
|
6
0%
|
7
+19%
|
11
+48%
|
13
+21%
|
12
-7%
|
12
+0%
|
11
-7%
|
18
+59%
|
19
+7%
|
19
-1%
|
24
+27%
|
19
-20%
|
8
-60%
|
10
+32%
|
1
-94%
|
(2)
N/A
|
11
N/A
|
14
+22%
|
16
+16%
|
13
-16%
|
8
-41%
|
4
-54%
|
13
+268%
|
19
+43%
|
22
+13%
|
30
+40%
|
25
-18%
|
25
+1%
|
26
+6%
|
19
-26%
|
18
-5%
|
23
+25%
|
25
+6%
|
21
-14%
|
35
+66%
|
32
-9%
|
41
+32%
|
40
-2%
|
11
-72%
|
12
+7%
|
6
-53%
|
7
+31%
|
26
+246%
|
23
-12%
|
17
-23%
|
16
-9%
|
16
-1%
|
6
-64%
|
1
-90%
|
13
+2 393%
|
(13)
N/A
|
(7)
+44%
|
(4)
+53%
|
(19)
-431%
|
6
N/A
|
9
+45%
|
6
-37%
|
7
+26%
|
17
+137%
|
19
+12%
|
28
+48%
|
20
-29%
|
23
+15%
|
20
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(10)
|
(12)
|
(13)
|
(12)
|
(10)
|
(10)
|
(10)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(7)
|
(5)
|
(3)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(14)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(11)
|
(9)
|
(8)
|
(11)
|
(9)
|
(8)
|
(10)
|
(7)
|
(3)
|
(3)
|
(2)
|
(4)
|
|
| Other Items |
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(13)
|
(18)
|
(18)
|
(18)
|
(12)
|
(19)
|
(19)
|
(27)
|
(21)
|
5
|
5
|
13
|
13
|
(1)
|
(1)
|
(1)
|
1
|
(7)
|
(16)
|
(16)
|
(20)
|
(10)
|
(5)
|
(5)
|
(4)
|
(13)
|
(8)
|
(11)
|
(11)
|
(3)
|
(26)
|
(25)
|
(25)
|
(24)
|
(12)
|
(43)
|
(43)
|
(52)
|
3
|
23
|
11
|
25
|
(19)
|
(6)
|
6
|
1
|
0
|
0
|
(6)
|
(6)
|
0
|
(11)
|
(4)
|
4
|
4
|
4
|
4
|
(8)
|
(7)
|
(7)
|
(2)
|
(3)
|
(0)
|
(1)
|
0
|
2
|
(9)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(6)
-7%
|
(6)
+3%
|
(5)
+25%
|
(7)
-48%
|
(5)
+28%
|
(17)
-242%
|
(21)
-24%
|
(19)
+9%
|
(19)
+0%
|
(13)
+33%
|
(23)
-76%
|
(23)
+0%
|
(31)
-36%
|
(25)
+20%
|
1
N/A
|
1
-3%
|
9
+737%
|
9
-4%
|
(7)
N/A
|
(6)
+9%
|
(6)
+1%
|
(2)
+59%
|
(10)
-306%
|
(20)
-102%
|
(20)
-3%
|
(26)
-28%
|
(17)
+36%
|
(16)
+7%
|
(17)
-10%
|
(17)
+3%
|
(25)
-49%
|
(18)
+28%
|
(21)
-17%
|
(21)
-1%
|
(16)
+25%
|
(40)
-155%
|
(39)
+2%
|
(38)
+3%
|
(37)
+3%
|
(24)
+35%
|
(54)
-127%
|
(55)
-1%
|
(59)
-9%
|
(1)
+98%
|
20
N/A
|
10
-49%
|
23
+121%
|
(23)
N/A
|
(11)
+51%
|
(1)
+95%
|
(7)
-1 172%
|
(8)
-14%
|
(7)
+16%
|
(14)
-113%
|
(20)
-43%
|
(18)
+8%
|
(17)
+7%
|
(9)
+47%
|
0
N/A
|
(0)
N/A
|
(7)
-6 890%
|
(6)
+19%
|
(16)
-180%
|
(18)
-15%
|
(16)
+11%
|
(10)
+36%
|
(13)
-20%
|
(8)
+39%
|
(5)
+39%
|
(3)
+30%
|
0
N/A
|
(13)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
1
|
2
|
2
|
0
|
0
|
(8)
|
(3)
|
(2)
|
(0)
|
(4)
|
(1)
|
0
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(3)
|
(7)
|
(13)
|
(12)
|
(4)
|
5
|
14
|
13
|
6
|
14
|
11
|
19
|
14
|
(11)
|
(20)
|
(26)
|
(25)
|
(15)
|
(9)
|
(0)
|
(8)
|
(3)
|
11
|
0
|
8
|
12
|
1
|
11
|
10
|
2
|
(0)
|
0
|
(9)
|
(7)
|
17
|
10
|
20
|
22
|
2
|
34
|
37
|
23
|
(26)
|
(59)
|
(49)
|
(33)
|
10
|
8
|
(7)
|
(19)
|
(17)
|
(14)
|
(2)
|
11
|
16
|
15
|
(1)
|
6
|
0
|
7
|
14
|
9
|
10
|
9
|
11
|
(2)
|
(11)
|
(21)
|
(13)
|
(1)
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
9
|
9
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
4
|
0
|
6
|
0
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(2)
+0%
|
(4)
-94%
|
(9)
-107%
|
(15)
-68%
|
(14)
+6%
|
(4)
+70%
|
5
N/A
|
13
+172%
|
11
-11%
|
5
-60%
|
11
+149%
|
9
-24%
|
17
+98%
|
12
-31%
|
(12)
N/A
|
(21)
-75%
|
(27)
-30%
|
(27)
-1%
|
(17)
+38%
|
(11)
+36%
|
(2)
+85%
|
(8)
-406%
|
6
N/A
|
19
+204%
|
9
-56%
|
16
+87%
|
11
-31%
|
1
-88%
|
11
+743%
|
11
-6%
|
2
-80%
|
(0)
N/A
|
0
N/A
|
(9)
N/A
|
(7)
+17%
|
16
N/A
|
9
-41%
|
18
+93%
|
19
+4%
|
(1)
N/A
|
31
N/A
|
35
+13%
|
23
-34%
|
(27)
N/A
|
(61)
-126%
|
(51)
+17%
|
(34)
+33%
|
10
N/A
|
9
-8%
|
(6)
N/A
|
(19)
-218%
|
(17)
+9%
|
(15)
+14%
|
(2)
+89%
|
11
N/A
|
16
+49%
|
18
+12%
|
0
-98%
|
4
+1 077%
|
4
+5%
|
7
+101%
|
15
+108%
|
10
-33%
|
9
-16%
|
9
+6%
|
3
-63%
|
(4)
N/A
|
(12)
-169%
|
(22)
-79%
|
(17)
+22%
|
(2)
+85%
|
(22)
-785%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(2)
N/A
|
1
N/A
|
2
+115%
|
2
+18%
|
3
+78%
|
3
-25%
|
0
-98%
|
(0)
N/A
|
(0)
-160%
|
(2)
-523%
|
(1)
+33%
|
(1)
+39%
|
(1)
-76%
|
(2)
-45%
|
(1)
+60%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
0
-86%
|
1
+392%
|
2
+270%
|
(0)
N/A
|
(1)
-1 214%
|
(3)
-203%
|
(2)
+25%
|
(1)
+74%
|
4
N/A
|
10
+182%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
(9)
-307%
|
1
N/A
|
1
+1%
|
0
-95%
|
1
+2 480%
|
1
-35%
|
(4)
N/A
|
(0)
+93%
|
1
N/A
|
(2)
N/A
|
1
N/A
|
1
-9%
|
(2)
N/A
|
3
N/A
|
1
-81%
|
(0)
N/A
|
(0)
-25%
|
(1)
-860%
|
4
N/A
|
1
-71%
|
0
-65%
|
(2)
N/A
|
(3)
-66%
|
1
N/A
|
8
+503%
|
4
-47%
|
1
-67%
|
5
+274%
|
(9)
N/A
|
(3)
+65%
|
(2)
+20%
|
(8)
-222%
|
0
N/A
|
(1)
N/A
|
(1)
-21%
|
(0)
+75%
|
(0)
+60%
|
(1)
-1 098%
|
1
N/A
|
(0)
N/A
|
20
N/A
|
(14)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
6
+329%
|
9
+51%
|
13
+42%
|
20
+61%
|
17
-16%
|
17
+2%
|
13
-23%
|
5
-62%
|
5
+0%
|
6
+16%
|
7
+20%
|
9
+32%
|
8
-12%
|
8
-1%
|
7
-13%
|
14
+94%
|
15
+10%
|
14
-4%
|
19
+33%
|
15
-22%
|
3
-78%
|
7
+103%
|
(2)
N/A
|
(5)
-115%
|
7
N/A
|
8
+13%
|
9
+10%
|
3
-66%
|
(4)
N/A
|
(9)
-144%
|
2
N/A
|
9
+466%
|
12
+30%
|
20
+72%
|
12
-41%
|
11
-10%
|
12
+17%
|
7
-45%
|
6
-11%
|
12
+93%
|
14
+17%
|
10
-30%
|
28
+189%
|
27
-3%
|
38
+41%
|
39
+3%
|
9
-78%
|
8
-4%
|
0
-96%
|
1
+134%
|
18
+2 099%
|
14
-22%
|
10
-28%
|
8
-20%
|
2
-75%
|
(1)
N/A
|
(5)
-273%
|
9
N/A
|
(18)
N/A
|
(11)
+36%
|
(14)
-26%
|
(28)
-99%
|
(2)
+93%
|
(3)
-28%
|
(4)
-33%
|
(1)
+65%
|
7
N/A
|
11
+60%
|
24
+116%
|
16
-32%
|
21
+26%
|
17
-20%
|
|