American Public Education Inc
NASDAQ:APEI
Cash Flow Statement
Cash Flow Statement
American Public Education Inc
| Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
6
|
9
|
11
|
13
|
14
|
16
|
18
|
19
|
21
|
24
|
26
|
28
|
29
|
30
|
30
|
32
|
37
|
41
|
42
|
42
|
42
|
42
|
45
|
46
|
46
|
42
|
41
|
40
|
38
|
41
|
39
|
37
|
34
|
32
|
34
|
33
|
27
|
24
|
18
|
16
|
20
|
21
|
21
|
24
|
25
|
26
|
22
|
21
|
13
|
10
|
11
|
13
|
17
|
19
|
25
|
18
|
15
|
18
|
15
|
(96)
|
(99)
|
(115)
|
(126)
|
(67)
|
(67)
|
(47)
|
(41)
|
11
|
16
|
16
|
24
|
29
|
32
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
21
|
21
|
21
|
21
|
19
|
19
|
19
|
19
|
19
|
19
|
18
|
18
|
18
|
17
|
17
|
16
|
16
|
15
|
14
|
14
|
13
|
12
|
11
|
13
|
18
|
23
|
29
|
33
|
32
|
32
|
32
|
31
|
28
|
25
|
22
|
21
|
19
|
18
|
17
|
16
|
|
| Change in Deffered Taxes |
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
(1)
|
(3)
|
0
|
2
|
2
|
4
|
2
|
0
|
(1)
|
(1)
|
2
|
3
|
4
|
3
|
(0)
|
1
|
2
|
(1)
|
(0)
|
0
|
(1)
|
2
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
6
|
5
|
(31)
|
(36)
|
(42)
|
(42)
|
(24)
|
(16)
|
(16)
|
(16)
|
2
|
(2)
|
4
|
5
|
5
|
10
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
6
|
5
|
1
|
1
|
(1)
|
1
|
2
|
2
|
2
|
1
|
3
|
3
|
5
|
6
|
3
|
3
|
4
|
4
|
7
|
10
|
10
|
12
|
7
|
8
|
10
|
5
|
7
|
5
|
3
|
7
|
7
|
4
|
6
|
5
|
9
|
7
|
4
|
16
|
16
|
13
|
16
|
8
|
11
|
16
|
15
|
13
|
8
|
15
|
14
|
15
|
15
|
7
|
7
|
6
|
10
|
10
|
11
|
11
|
11
|
8
|
153
|
154
|
159
|
162
|
80
|
85
|
82
|
85
|
22
|
16
|
16
|
14
|
13
|
16
|
|
| Cash Taxes Paid |
2
|
4
|
6
|
6
|
9
|
8
|
8
|
8
|
10
|
13
|
13
|
13
|
16
|
16
|
17
|
17
|
17
|
19
|
23
|
23
|
22
|
27
|
27
|
27
|
23
|
22
|
21
|
21
|
26
|
21
|
22
|
27
|
20
|
21
|
18
|
20
|
21
|
19
|
17
|
16
|
12
|
12
|
13
|
7
|
10
|
12
|
13
|
13
|
12
|
8
|
8
|
8
|
5
|
5
|
6
|
6
|
11
|
10
|
7
|
7
|
1
|
4
|
4
|
4
|
5
|
2
|
2
|
3
|
5
|
7
|
6
|
6
|
6
|
7
|
|
| Cash Interest Paid |
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
|
4
|
6
|
9
|
12
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
|
| Change in Working Capital |
5
|
4
|
5
|
5
|
4
|
4
|
6
|
3
|
3
|
5
|
4
|
9
|
3
|
6
|
6
|
11
|
9
|
10
|
15
|
4
|
6
|
(4)
|
(8)
|
(7)
|
(5)
|
4
|
(5)
|
(10)
|
(10)
|
(8)
|
(5)
|
(7)
|
(3)
|
(4)
|
(4)
|
7
|
2
|
(6)
|
(3)
|
(10)
|
(6)
|
(5)
|
(1)
|
2
|
(2)
|
(9)
|
(6)
|
(11)
|
(2)
|
7
|
0
|
9
|
12
|
14
|
4
|
(1)
|
(17)
|
(38)
|
(36)
|
(21)
|
(3)
|
16
|
(5)
|
(9)
|
(8)
|
(6)
|
(1)
|
1
|
(6)
|
(7)
|
(6)
|
3
|
3
|
1
|
|
| Cash from Operating Activities |
19
N/A
|
17
-7%
|
18
+0%
|
20
+14%
|
20
-2%
|
23
+17%
|
30
+30%
|
29
-3%
|
30
+5%
|
33
+8%
|
37
+13%
|
45
+22%
|
42
-5%
|
47
+11%
|
47
+1%
|
53
+12%
|
55
+3%
|
62
+13%
|
70
+14%
|
65
-7%
|
67
+3%
|
57
-15%
|
53
-8%
|
59
+11%
|
65
+11%
|
73
+12%
|
59
-18%
|
51
-14%
|
47
-8%
|
52
+11%
|
61
+17%
|
56
-9%
|
62
+10%
|
57
-8%
|
57
+1%
|
70
+23%
|
63
-10%
|
57
-10%
|
56
-2%
|
41
-27%
|
43
+6%
|
43
-2%
|
48
+13%
|
53
+11%
|
51
-4%
|
44
-14%
|
44
0%
|
42
-5%
|
48
+16%
|
51
+5%
|
38
-24%
|
42
+9%
|
46
+11%
|
51
+10%
|
45
-12%
|
45
-1%
|
22
-51%
|
1
-97%
|
16
+2 365%
|
30
+86%
|
53
+74%
|
68
+29%
|
29
-57%
|
17
-43%
|
12
-26%
|
26
+108%
|
46
+78%
|
53
+18%
|
50
-6%
|
44
-12%
|
49
+11%
|
65
+33%
|
67
+4%
|
75
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(13)
|
(12)
|
(14)
|
(16)
|
(18)
|
(23)
|
(23)
|
(21)
|
(23)
|
(25)
|
(28)
|
(38)
|
(40)
|
(35)
|
(35)
|
(27)
|
(22)
|
(21)
|
(20)
|
(20)
|
(22)
|
(26)
|
(26)
|
(29)
|
(30)
|
(27)
|
(25)
|
(22)
|
(18)
|
(16)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(7)
|
(12)
|
(13)
|
(16)
|
(17)
|
(16)
|
(17)
|
(16)
|
(15)
|
(14)
|
(17)
|
(19)
|
(22)
|
(21)
|
(19)
|
(17)
|
(15)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(17)
|
(17)
|
(4)
|
(48)
|
(45)
|
(46)
|
(46)
|
4
|
5
|
6
|
6
|
(4)
|
(5)
|
(5)
|
(2)
|
3
|
4
|
5
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(325)
|
(325)
|
(322)
|
(322)
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23
|
22
|
|
| Cash from Investing Activities |
(7)
N/A
|
(5)
+32%
|
(7)
-51%
|
(9)
-29%
|
(10)
-10%
|
(10)
-2%
|
(11)
-5%
|
(10)
+9%
|
(11)
-8%
|
(13)
-17%
|
(12)
+6%
|
(14)
-16%
|
(16)
-14%
|
(18)
-12%
|
(23)
-31%
|
(23)
+1%
|
(21)
+7%
|
(23)
-7%
|
(25)
-11%
|
(28)
-12%
|
(38)
-33%
|
(53)
-41%
|
(48)
+9%
|
(51)
-7%
|
(44)
+15%
|
(26)
+41%
|
(69)
-169%
|
(64)
+7%
|
(66)
-3%
|
(68)
-3%
|
(21)
+69%
|
(21)
-1%
|
(23)
-8%
|
(24)
-4%
|
(31)
-29%
|
(30)
+3%
|
(26)
+14%
|
(19)
+25%
|
(14)
+30%
|
(12)
+14%
|
(9)
+23%
|
(12)
-38%
|
(14)
-9%
|
(13)
+5%
|
(13)
N/A
|
(11)
+16%
|
(9)
+13%
|
(9)
+1%
|
(9)
+6%
|
(8)
+7%
|
(7)
+12%
|
(8)
-4%
|
(7)
+5%
|
(7)
+4%
|
(4)
+39%
|
(4)
+8%
|
(4)
-13%
|
(332)
-7 614%
|
(337)
-1%
|
(335)
+0%
|
(338)
-1%
|
(14)
+96%
|
(14)
-1%
|
(17)
-21%
|
(16)
+6%
|
(15)
+5%
|
(14)
+7%
|
(17)
-22%
|
(19)
-11%
|
(22)
-19%
|
(21)
+5%
|
(18)
+13%
|
6
N/A
|
7
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
100
|
100
|
100
|
100
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
(8)
|
(19)
|
(20)
|
(26)
|
(20)
|
(9)
|
(11)
|
(10)
|
(12)
|
(12)
|
(14)
|
(11)
|
(6)
|
(11)
|
(9)
|
(20)
|
(20)
|
(19)
|
(21)
|
(24)
|
(27)
|
(35)
|
(31)
|
(16)
|
(13)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(12)
|
(30)
|
(41)
|
(54)
|
(44)
|
(26)
|
(16)
|
83
|
83
|
83
|
83
|
(2)
|
(2)
|
(2)
|
38
|
38
|
31
|
31
|
(11)
|
(13)
|
(6)
|
(6)
|
(4)
|
(4)
|
(47)
|
(47)
|
|
| Net Issuance of Debt |
0
|
(2)
|
(2)
|
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
|
175
|
173
|
171
|
168
|
(9)
|
(74)
|
(72)
|
(69)
|
(67)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
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
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
|
| Other |
0
|
(1)
|
(93)
|
(93)
|
(92)
|
(91)
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
3
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
(2)
N/A
|
5
N/A
|
5
+5%
|
7
+41%
|
9
+17%
|
2
-78%
|
2
+10%
|
3
+21%
|
2
-9%
|
2
-6%
|
2
-26%
|
2
+51%
|
(6)
N/A
|
(18)
-175%
|
(19)
-8%
|
(25)
-32%
|
(18)
+27%
|
(8)
+59%
|
(8)
-4%
|
(8)
+2%
|
(10)
-34%
|
(9)
+13%
|
(13)
-40%
|
(10)
+24%
|
(5)
+51%
|
(10)
-120%
|
(8)
+25%
|
(19)
-147%
|
(19)
-1%
|
(19)
+2%
|
(22)
-14%
|
(24)
-13%
|
(27)
-12%
|
(36)
-30%
|
(32)
+9%
|
(17)
+48%
|
(14)
+18%
|
(2)
+87%
|
(2)
+18%
|
(1)
+7%
|
(2)
-10%
|
(1)
+4%
|
(2)
-21%
|
(2)
N/A
|
(2)
-11%
|
(2)
+9%
|
(3)
-49%
|
(12)
-352%
|
(30)
-143%
|
(41)
-36%
|
(54)
-32%
|
(44)
+18%
|
(26)
+40%
|
(16)
+41%
|
83
N/A
|
83
0%
|
245
+194%
|
242
-1%
|
155
-36%
|
153
-1%
|
(10)
N/A
|
(36)
-244%
|
(35)
+2%
|
(42)
-20%
|
(41)
+2%
|
(17)
+59%
|
(20)
-17%
|
(15)
+25%
|
(15)
-1%
|
(13)
+12%
|
(13)
+5%
|
(53)
-320%
|
(51)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
13
N/A
|
11
-17%
|
15
+45%
|
16
+4%
|
17
+5%
|
21
+26%
|
21
-2%
|
21
+2%
|
22
+5%
|
22
+1%
|
27
+21%
|
33
+20%
|
29
-11%
|
23
-21%
|
6
-72%
|
11
+69%
|
8
-24%
|
21
+149%
|
38
+82%
|
29
-22%
|
22
-24%
|
(6)
N/A
|
(4)
+28%
|
(5)
-29%
|
11
N/A
|
42
+270%
|
(20)
N/A
|
(21)
-4%
|
(38)
-84%
|
(35)
+8%
|
21
N/A
|
13
-39%
|
14
+10%
|
5
-63%
|
(10)
N/A
|
8
N/A
|
20
+166%
|
24
+17%
|
41
+70%
|
28
-32%
|
33
+19%
|
29
-14%
|
33
+15%
|
38
+17%
|
36
-5%
|
31
-14%
|
33
+5%
|
30
-10%
|
27
-9%
|
13
-54%
|
(9)
N/A
|
(19)
-103%
|
(5)
+75%
|
18
N/A
|
25
+39%
|
124
+397%
|
101
-19%
|
(87)
N/A
|
(78)
+10%
|
(150)
-92%
|
(132)
+12%
|
44
N/A
|
(20)
N/A
|
(35)
-73%
|
(45)
-30%
|
(30)
+33%
|
15
N/A
|
17
+14%
|
17
-2%
|
7
-58%
|
15
+106%
|
34
+135%
|
20
-41%
|
31
+52%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
13
+6%
|
10
-18%
|
11
+4%
|
9
-12%
|
13
+33%
|
19
+50%
|
19
+1%
|
20
+3%
|
20
+2%
|
25
+24%
|
31
+24%
|
27
-14%
|
29
+10%
|
24
-18%
|
30
+24%
|
33
+12%
|
39
+17%
|
45
+16%
|
37
-18%
|
30
-19%
|
17
-42%
|
18
+2%
|
24
+36%
|
38
+57%
|
51
+35%
|
39
-24%
|
32
-18%
|
27
-15%
|
30
+13%
|
35
+16%
|
29
-17%
|
33
+11%
|
27
-18%
|
30
+11%
|
45
+51%
|
42
-7%
|
39
-6%
|
40
+1%
|
26
-36%
|
29
+14%
|
28
-5%
|
33
+19%
|
39
+18%
|
39
-1%
|
34
-13%
|
35
+3%
|
32
-7%
|
40
+22%
|
42
+7%
|
31
-27%
|
34
+11%
|
39
+14%
|
44
+12%
|
40
-9%
|
40
+0%
|
17
-58%
|
(6)
N/A
|
4
N/A
|
17
+284%
|
37
+115%
|
51
+39%
|
13
-75%
|
0
-99%
|
(3)
N/A
|
11
N/A
|
32
+197%
|
37
+16%
|
31
-14%
|
22
-30%
|
28
+26%
|
46
+67%
|
50
+8%
|
60
+19%
|
|