Comtech Telecommunications Corp
NASDAQ:CMTL
Cash Flow Statement
Cash Flow Statement
Comtech Telecommunications Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
19
|
22
|
25
|
25
|
27
|
26
|
23
|
19
|
14
|
(5)
|
(8)
|
(12)
|
(8)
|
11
|
16
|
17
|
26
|
30
|
30
|
35
|
27
|
26
|
25
|
28
|
24
|
12
|
7
|
(85)
|
(85)
|
(80)
|
(74)
|
6
|
(20)
|
(21)
|
(33)
|
(38)
|
(21)
|
(29)
|
(27)
|
(17)
|
(23)
|
|
Depreciation & Amortization |
14
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
17
|
23
|
30
|
37
|
38
|
37
|
36
|
35
|
34
|
35
|
33
|
32
|
31
|
30
|
31
|
32
|
33
|
32
|
33
|
32
|
31
|
30
|
30
|
30
|
31
|
32
|
32
|
33
|
33
|
33
|
34
|
33
|
|
Change in Deffered Taxes |
(2)
|
(3)
|
(0)
|
0
|
1
|
2
|
(2)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
4
|
4
|
9
|
12
|
(6)
|
(9)
|
(6)
|
(7)
|
7
|
9
|
4
|
4
|
5
|
2
|
1
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(9)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
|
Stock-Based Compensation |
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
10
|
10
|
18
|
18
|
15
|
19
|
11
|
14
|
14
|
12
|
0
|
|
Other Non-Cash Items |
7
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
(1)
|
(4)
|
2
|
1
|
13
|
16
|
17
|
21
|
20
|
22
|
26
|
22
|
20
|
17
|
12
|
12
|
14
|
13
|
15
|
15
|
22
|
23
|
20
|
25
|
17
|
21
|
22
|
19
|
20
|
|
Cash Taxes Paid |
9
|
12
|
15
|
15
|
15
|
13
|
11
|
12
|
8
|
7
|
4
|
5
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
(1)
|
(0)
|
1
|
2
|
4
|
4
|
3
|
3
|
2
|
1
|
0
|
(1)
|
2
|
|
Cash Interest Paid |
6
|
6
|
6
|
6
|
3
|
3
|
0
|
0
|
0
|
3
|
5
|
8
|
11
|
11
|
10
|
10
|
9
|
7
|
7
|
8
|
7
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
6
|
6
|
6
|
7
|
5
|
4
|
4
|
5
|
6
|
9
|
12
|
14
|
16
|
|
Change in Working Capital |
(12)
|
(8)
|
(11)
|
(15)
|
(21)
|
(16)
|
(20)
|
(5)
|
23
|
8
|
(5)
|
(8)
|
(15)
|
(3)
|
3
|
(0)
|
(17)
|
(18)
|
(25)
|
(52)
|
(32)
|
(15)
|
(18)
|
3
|
7
|
(10)
|
1
|
14
|
(0)
|
(7)
|
(9)
|
(9)
|
4
|
(0)
|
(11)
|
(21)
|
(48)
|
(27)
|
(27)
|
(45)
|
(56)
|
|
Cash from Operating Activities |
26
N/A
|
33
+24%
|
35
+5%
|
31
-10%
|
26
-15%
|
32
+20%
|
22
-31%
|
32
+45%
|
53
+69%
|
26
-51%
|
15
-43%
|
18
+16%
|
17
-2%
|
47
+171%
|
67
+44%
|
66
-2%
|
51
-23%
|
54
+6%
|
50
-6%
|
30
-41%
|
54
+82%
|
74
+36%
|
68
-7%
|
88
+29%
|
86
-1%
|
53
-38%
|
53
-1%
|
(27)
N/A
|
(42)
-56%
|
(43)
-2%
|
(41)
+5%
|
38
N/A
|
32
-16%
|
24
-25%
|
2
-92%
|
(9)
N/A
|
(24)
-171%
|
(7)
+73%
|
(4)
+33%
|
(13)
-191%
|
(29)
-125%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(11)
|
(16)
|
(19)
|
(21)
|
(22)
|
(20)
|
(23)
|
(21)
|
(20)
|
(18)
|
(14)
|
(16)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(281)
|
(281)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
0
|
(47)
|
(12)
|
(13)
|
0
|
(3)
|
(1)
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(6)
N/A
|
(6)
+6%
|
(5)
+16%
|
(5)
+6%
|
(4)
+22%
|
(3)
+11%
|
(3)
-6%
|
(3)
+3%
|
(3)
+15%
|
(284)
-10 050%
|
(286)
-1%
|
(288)
-1%
|
(289)
0%
|
(9)
+97%
|
(8)
+7%
|
(7)
+12%
|
(7)
+4%
|
(7)
-6%
|
(9)
-18%
|
(9)
-6%
|
(10)
-10%
|
(46)
-356%
|
(45)
+2%
|
(44)
+1%
|
(54)
-22%
|
(19)
+65%
|
(20)
-7%
|
(20)
+2%
|
(11)
+45%
|
(11)
-5%
|
(16)
-36%
|
(18)
-17%
|
(20)
-9%
|
(22)
-12%
|
(20)
+12%
|
(23)
-18%
|
(21)
+11%
|
(20)
+3%
|
(18)
+9%
|
(14)
+22%
|
17
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(41)
|
(56)
|
(64)
|
(60)
|
(37)
|
(13)
|
(3)
|
(3)
|
(3)
|
1
|
96
|
96
|
96
|
96
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
101
|
101
|
101
|
101
|
1
|
0
|
1
|
1
|
0
|
44
|
|
Net Issuance of Debt |
0
|
0
|
(150)
|
0
|
0
|
0
|
0
|
0
|
0
|
348
|
255
|
253
|
244
|
(122)
|
(64)
|
(63)
|
(56)
|
(50)
|
(31)
|
(5)
|
(23)
|
(12)
|
(6)
|
(26)
|
(18)
|
(15)
|
(16)
|
47
|
50
|
55
|
52
|
(109)
|
(94)
|
(88)
|
(71)
|
41
|
54
|
33
|
35
|
35
|
0
|
|
Cash Paid for Dividends |
(14)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
(24)
|
(21)
|
(19)
|
(14)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(10)
|
(10)
|
(10)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(6)
|
(3)
|
|
Other |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(145)
|
(144)
|
(145)
|
(145)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(9)
|
(10)
|
(10)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(10)
|
|
Cash from Financing Activities |
(55)
N/A
|
(74)
-35%
|
(232)
-213%
|
(229)
+1%
|
(206)
+10%
|
(181)
+12%
|
(22)
+88%
|
(22)
-1%
|
(22)
-1%
|
185
N/A
|
187
+1%
|
182
-3%
|
171
-6%
|
(48)
N/A
|
(84)
-74%
|
(79)
+6%
|
(66)
+16%
|
(61)
+8%
|
(40)
+34%
|
(20)
+50%
|
(39)
-92%
|
(27)
+30%
|
(21)
+21%
|
(39)
-85%
|
(32)
+20%
|
(29)
+9%
|
(30)
-4%
|
32
N/A
|
37
+15%
|
43
+15%
|
39
-9%
|
(22)
N/A
|
(13)
+42%
|
(8)
+33%
|
8
N/A
|
23
+171%
|
36
+57%
|
15
-57%
|
20
+32%
|
24
+18%
|
31
+29%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(35)
N/A
|
(47)
-35%
|
(202)
-329%
|
(202)
+0%
|
(183)
+10%
|
(153)
+16%
|
(4)
+98%
|
6
N/A
|
28
+362%
|
(73)
N/A
|
(84)
-15%
|
(88)
-5%
|
(100)
-14%
|
(10)
+90%
|
(25)
-143%
|
(20)
+19%
|
(23)
-12%
|
(15)
+35%
|
2
N/A
|
0
-75%
|
5
+1 250%
|
1
-83%
|
2
+122%
|
4
+85%
|
0
-89%
|
5
+1 250%
|
2
-57%
|
(14)
N/A
|
(16)
-8%
|
(11)
+26%
|
(17)
-49%
|
(2)
+91%
|
0
N/A
|
(6)
N/A
|
(9)
-46%
|
(9)
-2%
|
(9)
N/A
|
(12)
-22%
|
(3)
+77%
|
(3)
-29%
|
18
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
20
N/A
|
27
+34%
|
30
+10%
|
27
-11%
|
23
-14%
|
28
+25%
|
18
-35%
|
28
+54%
|
51
+79%
|
23
-55%
|
9
-58%
|
10
+10%
|
9
-14%
|
38
+325%
|
59
+55%
|
59
0%
|
44
-26%
|
46
+6%
|
42
-10%
|
21
-51%
|
44
+114%
|
64
+45%
|
59
-7%
|
79
+33%
|
79
+0%
|
46
-41%
|
46
-2%
|
(34)
N/A
|
(50)
-50%
|
(54)
-7%
|
(57)
-5%
|
20
N/A
|
11
-43%
|
2
-81%
|
(18)
N/A
|
(32)
-83%
|
(45)
-40%
|
(27)
+41%
|
(23)
+15%
|
(27)
-19%
|
(45)
-65%
|