Conn's Inc
NASDAQ:CONN
Cash Flow Statement
Cash Flow Statement
Conn's Inc
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 |
93
|
100
|
98
|
71
|
59
|
46
|
45
|
45
|
31
|
6
|
(23)
|
(24)
|
(26)
|
(19)
|
(2)
|
3
|
7
|
22
|
35
|
48
|
74
|
81
|
84
|
84
|
56
|
(20)
|
(19)
|
(27)
|
(3)
|
99
|
115
|
126
|
108
|
69
|
34
|
(9)
|
(59)
|
(101)
|
(137)
|
(163)
|
(77)
|
|
Depreciation & Amortization |
17
|
19
|
20
|
21
|
22
|
22
|
24
|
25
|
23
|
25
|
26
|
28
|
29
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
32
|
33
|
34
|
36
|
37
|
38
|
39
|
40
|
41
|
43
|
44
|
45
|
46
|
46
|
46
|
46
|
46
|
47
|
47
|
48
|
50
|
|
Change in Deffered Taxes |
(1)
|
(5)
|
(12)
|
(23)
|
(26)
|
(27)
|
(24)
|
(15)
|
(17)
|
(11)
|
(7)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
50
|
49
|
49
|
49
|
(6)
|
(4)
|
(4)
|
(1)
|
8
|
0
|
5
|
0
|
31
|
47
|
51
|
53
|
17
|
7
|
(1)
|
1
|
(5)
|
(5)
|
(6)
|
(7)
|
(28)
|
|
Stock-Based Compensation |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
6
|
7
|
9
|
10
|
10
|
11
|
12
|
13
|
13
|
14
|
13
|
12
|
11
|
10
|
9
|
9
|
8
|
9
|
9
|
10
|
12
|
12
|
11
|
11
|
10
|
11
|
0
|
|
Other Non-Cash Items |
111
|
126
|
152
|
216
|
249
|
278
|
296
|
281
|
299
|
323
|
342
|
341
|
338
|
329
|
311
|
311
|
301
|
290
|
293
|
285
|
289
|
294
|
309
|
317
|
348
|
436
|
413
|
394
|
341
|
198
|
166
|
156
|
152
|
184
|
205
|
233
|
255
|
282
|
297
|
313
|
209
|
|
Cash Taxes Paid |
52
|
0
|
0
|
0
|
65
|
65
|
83
|
86
|
(37)
|
(37)
|
(53)
|
(74)
|
(16)
|
16
|
17
|
34
|
3
|
38
|
(22)
|
(20)
|
(20)
|
(39)
|
19
|
17
|
17
|
1
|
(1)
|
1
|
(12)
|
(11)
|
(8)
|
8
|
22
|
21
|
21
|
3
|
(9)
|
(9)
|
(9)
|
(8)
|
1
|
|
Cash Interest Paid |
12
|
0
|
0
|
0
|
26
|
33
|
44
|
55
|
49
|
60
|
70
|
73
|
71
|
71
|
67
|
63
|
64
|
55
|
55
|
53
|
51
|
50
|
47
|
50
|
51
|
51
|
53
|
46
|
41
|
39
|
28
|
27
|
18
|
15
|
16
|
20
|
26
|
33
|
29
|
47
|
60
|
|
Change in Working Capital |
(430)
|
(412)
|
(481)
|
(513)
|
(494)
|
(483)
|
(491)
|
(465)
|
(507)
|
(462)
|
(365)
|
(267)
|
(135)
|
(151)
|
(174)
|
(235)
|
(338)
|
(296)
|
(292)
|
(262)
|
(236)
|
(337)
|
(337)
|
(373)
|
(369)
|
(271)
|
(141)
|
(35)
|
52
|
55
|
(43)
|
(136)
|
(146)
|
(213)
|
(222)
|
(189)
|
(177)
|
(183)
|
(201)
|
(203)
|
(206)
|
|
Cash from Operating Activities |
(210)
N/A
|
(173)
+18%
|
(224)
-29%
|
(227)
-2%
|
(190)
+16%
|
(164)
+14%
|
(151)
+8%
|
(128)
+15%
|
(172)
-34%
|
(120)
+30%
|
(27)
+78%
|
77
N/A
|
205
+168%
|
187
-9%
|
164
-13%
|
104
-36%
|
51
-51%
|
95
+88%
|
116
+22%
|
151
+30%
|
152
+1%
|
66
-56%
|
86
+29%
|
62
-27%
|
80
+29%
|
183
+128%
|
296
+62%
|
373
+26%
|
462
+24%
|
440
-5%
|
333
-24%
|
244
-27%
|
176
-28%
|
93
-47%
|
62
-33%
|
81
+30%
|
60
-26%
|
39
-35%
|
1
-97%
|
(12)
N/A
|
(51)
-332%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(52)
|
(59)
|
(71)
|
(68)
|
(62)
|
(57)
|
(53)
|
(55)
|
(63)
|
(71)
|
(66)
|
(59)
|
(47)
|
(34)
|
(21)
|
(17)
|
(17)
|
(19)
|
(23)
|
(28)
|
(33)
|
(40)
|
(54)
|
(59)
|
(58)
|
(61)
|
(57)
|
(56)
|
(56)
|
(49)
|
(43)
|
(43)
|
(45)
|
(54)
|
(61)
|
(62)
|
(73)
|
(70)
|
(68)
|
(63)
|
(51)
|
|
Other Items |
0
|
0
|
19
|
19
|
19
|
19
|
0
|
6
|
6
|
6
|
6
|
1
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Cash from Investing Activities |
(52)
N/A
|
(59)
-14%
|
(52)
+13%
|
(49)
+6%
|
(42)
+13%
|
(38)
+11%
|
(53)
-41%
|
(50)
+6%
|
(58)
-16%
|
(65)
-12%
|
(60)
+8%
|
(58)
+3%
|
(36)
+38%
|
(24)
+34%
|
(11)
+55%
|
(7)
+37%
|
(17)
-152%
|
(19)
-11%
|
(23)
-22%
|
(28)
-20%
|
(33)
-19%
|
(40)
-21%
|
(54)
-36%
|
(58)
-7%
|
(57)
+2%
|
(60)
-6%
|
(56)
+7%
|
(56)
+0%
|
(56)
0%
|
(49)
+13%
|
(43)
+13%
|
(43)
+0%
|
(45)
-6%
|
(54)
-21%
|
(61)
-12%
|
(62)
-2%
|
(73)
-18%
|
(70)
+4%
|
(68)
+3%
|
(63)
+7%
|
(47)
+25%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
17
|
9
|
8
|
8
|
2
|
2
|
3
|
(49)
|
(149)
|
(149)
|
(150)
|
(99)
|
1
|
1
|
3
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
(32)
|
(58)
|
(65)
|
(66)
|
(33)
|
(7)
|
1
|
1
|
1
|
1
|
(55)
|
(126)
|
(126)
|
(126)
|
(71)
|
1
|
1
|
1
|
1
|
|
Net Issuance of Debt |
240
|
223
|
271
|
273
|
237
|
200
|
203
|
460
|
495
|
502
|
386
|
115
|
(117)
|
(10)
|
(134)
|
(233)
|
(59)
|
(259)
|
(146)
|
(117)
|
(140)
|
(9)
|
31
|
41
|
69
|
223
|
(205)
|
(167)
|
(421)
|
(684)
|
(313)
|
(346)
|
(88)
|
80
|
170
|
137
|
114
|
43
|
30
|
80
|
145
|
|
Other |
7
|
(0)
|
(3)
|
(2)
|
1
|
1
|
1
|
(130)
|
(117)
|
(163)
|
(141)
|
(85)
|
(11)
|
(4)
|
(27)
|
47
|
(16)
|
(11)
|
(14)
|
(18)
|
(12)
|
(14)
|
(11)
|
(7)
|
(11)
|
(7)
|
(9)
|
(11)
|
(7)
|
(11)
|
(9)
|
(7)
|
(10)
|
(7)
|
(12)
|
(12)
|
(10)
|
(11)
|
2
|
(13)
|
(36)
|
|
Cash from Financing Activities |
264
N/A
|
232
-12%
|
276
+19%
|
278
+1%
|
239
-14%
|
203
-15%
|
207
+2%
|
282
+36%
|
230
-18%
|
191
-17%
|
95
-50%
|
(69)
N/A
|
(126)
-83%
|
(13)
+90%
|
(158)
-1 125%
|
(183)
-16%
|
(72)
+61%
|
(266)
-271%
|
(158)
+41%
|
(134)
+16%
|
(150)
-13%
|
(22)
+86%
|
(12)
+45%
|
(24)
-102%
|
(7)
+70%
|
151
N/A
|
(246)
N/A
|
(185)
+25%
|
(427)
-131%
|
(694)
-63%
|
(321)
+54%
|
(352)
-10%
|
(152)
+57%
|
(53)
+65%
|
31
N/A
|
(2)
N/A
|
33
N/A
|
34
+1%
|
32
-4%
|
68
+112%
|
109
+60%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
2
N/A
|
(0)
N/A
|
0
N/A
|
2
+900%
|
7
+225%
|
1
-88%
|
3
+263%
|
103
+3 462%
|
0
N/A
|
7
N/A
|
9
+32%
|
(50)
N/A
|
43
N/A
|
151
+247%
|
(5)
N/A
|
(86)
-1 690%
|
(38)
+56%
|
(190)
-399%
|
(65)
+66%
|
(10)
+84%
|
(31)
-203%
|
5
N/A
|
20
+294%
|
(20)
N/A
|
16
N/A
|
273
+1 606%
|
(6)
N/A
|
132
N/A
|
(21)
N/A
|
(303)
-1 369%
|
(31)
+90%
|
(150)
-392%
|
(21)
+86%
|
(15)
+28%
|
32
N/A
|
18
-45%
|
21
+16%
|
3
-87%
|
(35)
N/A
|
(7)
+80%
|
10
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(262)
N/A
|
(232)
+11%
|
(295)
-27%
|
(296)
0%
|
(252)
+15%
|
(221)
+12%
|
(204)
+8%
|
(184)
+10%
|
(235)
-28%
|
(190)
+19%
|
(92)
+52%
|
18
N/A
|
159
+781%
|
153
-3%
|
143
-7%
|
87
-39%
|
34
-62%
|
76
+127%
|
93
+22%
|
123
+33%
|
119
-3%
|
27
-78%
|
32
+19%
|
4
-88%
|
23
+511%
|
122
+439%
|
240
+97%
|
317
+32%
|
406
+28%
|
392
-4%
|
291
-26%
|
202
-31%
|
132
-35%
|
38
-71%
|
2
-96%
|
19
+1 187%
|
(13)
N/A
|
(31)
-144%
|
(67)
-117%
|
(75)
-12%
|
(102)
-37%
|