Spectrum Brands Holdings, Inc. (SPB) FY2026 Q3 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2026-03-30 to 2026-06-28

Swipe to see the full flow
Spectrum Brands Holdings, Inc. cash flow reconciliation, Mar 30, 2026 through Jun 28, 2026One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Impairment of intangible assets → operating reconciliation: $104,000,000.00Deferred tax expense (benefit) → operating reconciliation: $18,800,000.00Depreciation → operating reconciliation: $14,500,000.00Amortization → operating reconciliation: $10,300,000.00Net changes in operating assets and liabilities → operating reconciliation: $6,700,000.00Share based compensation → operating reconciliation: $6,000,000.00Amortization of debt issuance costs and discount → operating reconciliation: $1,200,000.00operating reconciliation → Net cash from operating activities: $83,300,000.00operating reconciliation → Net income from continuing operations: $20,300,000.00operating reconciliation → Non-cash tariff refund accrual: $57,900,000.00Proceeds from issuance of preferred shares in subsidiary to noncontrolling interest → financing reconciliation: $61,200,000.00Proceeds from issuance of debt → financing reconciliation: $33,600,000.00financing reconciliation → Net cash from financing activities: $60,200,000.00financing reconciliation → Treasury stock purchases: $15,900,000.00financing reconciliation → Dividends paid to shareholders: $10,800,000.00financing reconciliation → Payment of debt and debt premium: $3,000,000.00financing reconciliation → Payment of preferred share transaction costs: $2,600,000.00financing reconciliation → Payment of debt issuance costs: $2,300,000.00Net cash used in investing activities → investing reconciliation: $9,800,000.00investing reconciliation → Purchases of property, plant and equipment: $9,800,000.00Exchange-rate effect → Cash sources and uses: $100,000.00Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations → Cash sources and uses: $128,600,000.00Net cash from operating activities → Cash sources and uses: $83,300,000.00Net cash from financing activities → Cash sources and uses: $60,200,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $262,400,000.00Cash sources and uses → Net cash used in investing activities: $9,800,000.00Net income from continuing operations: -$20,300,000.00Continuing ops income (loss)−$20.30 MDepreciation: $14,500,000.00Depreciation expense+$14.50 MAmortization: $10,300,000.00Intangible amortization+$10.30 MShare based compensation: $6,000,000.00Stock-based compensation+$6.00 MImpairment of intangible assets: $104,000,000.00Indefinite intangible impairment+$104.00 MImpairment of property, plant and equipment and operating lease assets: $0.00Amortization of debt issuance costs and discount: $1,200,000.00Debt cost amortization+$1.20 MDeferred tax expense (benefit): $18,800,000.00Deferred income taxes+$18.80 MNet changes in operating assets and liabilities: $6,700,000.00Operating capital changes+$6.70 MNon-cash tariff refund accrual: -$57,900,000.00Non-cash tariff refund accrual−$57.90 MNet cash used by operating activities from discontinued operations: $0.00Net cash from operating activities: $83,300,000.00Operating cash+$83.30 Moperating reconciliation: $161,500,000.00Payment of debt and debt premium: -$3,000,000.00Long-term debt repaid−$3.00 MProceeds from issuance of debt: $33,600,000.00Long-term debt issued+$33.60 MPayment of debt issuance costs: -$2,300,000.00Debt issuance costs−$2.30 MDividends paid to shareholders: -$10,800,000.00Common dividends paid−$10.80 MDividends paid by subsidiary to noncontrolling interest: $0.00Treasury stock purchases: -$15,900,000.00Common stock repurchases−$15.90 MExcise tax paid on net share repurchases: $0.00Share based award tax withholding payments, net of proceeds upon vesting: $0.00Other financing activity: $0.00Proceeds from issuance of preferred shares in subsidiary to noncontrolling interest: $61,200,000.00Preferred stock issued+$61.20 MPayment of preferred share transaction costs: -$2,600,000.00Stock issuance costs−$2.60 MNet cash from financing activities: $60,200,000.00Financing cash+$60.20 Mfinancing reconciliation: $94,800,000.00Purchases of property, plant and equipment: -$9,800,000.00PP&E purchases−$9.80 MOther investing activity: $0.00Net cash used in investing activities: -$9,800,000.00. Cash required to fund net payments.Investing cash−$9.80 Minvesting reconciliation: $9,800,000.00Cash sources and uses: $272,200,000.00Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $128,600,000.00Beginning cash$128.60 MEnding cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $262,400,000.00Ending cash$262.40 MExchange-rate effect: $100,000.00FX effect+$100.00 KCASH RECONCILIATIONOperatingflowsFinancingflowsInvestingflowsNet loss −$20.30M + net operating adjustments $103.60M = operating cash +$83.30MFree cash flow$73.50 MOperating cash − cash spent on PP&ECash flow / Net incomeUnavailableOperating cash flow ÷ net incomeNet cash change+$133.80 MEnding cash − beginning cash
Chart details

Spectrum Brands Holdings, Inc. cash flow reconciliation, Mar 30, 2026 through Jun 28, 2026

Cash flows for Mar 30, 2026 through Jun 28, 2026. Cash basis: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Beginning cash: Mar 29, 2026. Ending cash: Jun 28, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Mar 29, 2026
128,600,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
Operating activities
83,300,000 US dollars. Net cash provided.
Net income from continuing operations
negative 20,300,000 US dollars
Depreciation
14,500,000 US dollars
Amortization
10,300,000 US dollars
Share based compensation
6,000,000 US dollars
Impairment of intangible assets
104,000,000 US dollars
Impairment of property, plant and equipment and operating lease assets
0 US dollars
Amortization of debt issuance costs and discount
1,200,000 US dollars
Deferred tax expense (benefit)
18,800,000 US dollars
Net changes in operating assets and liabilities
6,700,000 US dollars
Non-cash tariff refund accrual
negative 57,900,000 US dollars
Net cash used by operating activities from discontinued operations
0 US dollars
Investing activities
negative 9,800,000 US dollars. Net cash used.
Purchases of property, plant and equipment
negative 9,800,000 US dollars
Other investing activity
0 US dollars
Financing activities
60,200,000 US dollars. Net cash provided.
Payment of debt and debt premium
negative 3,000,000 US dollars
Proceeds from issuance of debt
33,600,000 US dollars
Payment of debt issuance costs
negative 2,300,000 US dollars
Dividends paid to shareholders
negative 10,800,000 US dollars
Dividends paid by subsidiary to noncontrolling interest
0 US dollars
Treasury stock purchases
negative 15,900,000 US dollars
Excise tax paid on net share repurchases
0 US dollars
Share based award tax withholding payments, net of proceeds upon vesting
0 US dollars
Other financing activity
0 US dollars
Proceeds from issuance of preferred shares in subsidiary to noncontrolling interest
61,200,000 US dollars
Payment of preferred share transaction costs
negative 2,600,000 US dollars
Operating adjustment reconciliation
161,500,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
94,800,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
9,800,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
100,000 US dollars
Ending cash on Jun 28, 2026
262,400,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
Cash sources and uses
272,200,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
133,800,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
Unavailable. Operating cash flow and reconciliation net income for the same period are required.
Operating cash flow
83,300,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
9,800,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
73,500,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net loss −$20.30M + net operating adjustments $103.60M = operating cash +$83.30M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 83,300,000 US dollars minus 9,800,000 US dollars equals 73,500,000 US dollars.
Spectrum Brands Holdings, Inc. (SPB) FY2026 Q3 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!