Encore Capital Group Inc
NASDAQ:ECPG
Cash Flow Statement
Cash Flow Statement
Encore Capital Group Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
73
|
83
|
93
|
98
|
110
|
113
|
74
|
47
|
44
|
50
|
7
|
17
|
5
|
(7)
|
88
|
79
|
88
|
96
|
67
|
110
|
135
|
145
|
172
|
169
|
109
|
203
|
219
|
213
|
318
|
284
|
312
|
351
|
432
|
396
|
344
|
195
|
38
|
3
|
(9)
|
(206)
|
(202)
|
|
Depreciation & Amortization |
18
|
22
|
25
|
27
|
29
|
30
|
31
|
33
|
35
|
35
|
35
|
35
|
34
|
34
|
35
|
40
|
42
|
44
|
45
|
41
|
41
|
40
|
40
|
41
|
41
|
42
|
43
|
43
|
44
|
46
|
49
|
50
|
50
|
50
|
48
|
51
|
50
|
49
|
48
|
42
|
39
|
|
Change in Deffered Taxes |
(24)
|
(15)
|
(40)
|
(48)
|
(57)
|
(57)
|
(37)
|
(17)
|
(34)
|
(43)
|
(63)
|
(53)
|
(35)
|
(31)
|
(12)
|
29
|
38
|
41
|
53
|
17
|
31
|
33
|
3
|
22
|
(9)
|
(19)
|
2
|
12
|
21
|
24
|
19
|
35
|
42
|
44
|
46
|
46
|
45
|
46
|
45
|
(56)
|
(57)
|
|
Stock-Based Compensation |
14
|
17
|
17
|
17
|
18
|
20
|
21
|
22
|
20
|
19
|
14
|
13
|
10
|
7
|
10
|
10
|
12
|
12
|
14
|
13
|
13
|
13
|
12
|
13
|
15
|
16
|
16
|
17
|
15
|
16
|
16
|
18
|
19
|
18
|
18
|
15
|
16
|
14
|
14
|
14
|
13
|
|
Other Non-Cash Items |
7
|
8
|
11
|
14
|
17
|
28
|
39
|
70
|
74
|
71
|
153
|
124
|
124
|
114
|
4
|
5
|
(0)
|
(5)
|
16
|
15
|
21
|
49
|
60
|
75
|
175
|
99
|
102
|
100
|
(43)
|
(30)
|
(105)
|
(137)
|
(259)
|
(232)
|
(155)
|
(43)
|
128
|
153
|
149
|
368
|
372
|
|
Cash Taxes Paid |
65
|
64
|
67
|
70
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
44
|
0
|
0
|
(3)
|
30
|
0
|
0
|
31
|
44
|
45
|
60
|
100
|
89
|
89
|
97
|
44
|
42
|
42
|
62
|
63
|
71
|
71
|
63
|
58
|
69
|
69
|
|
Cash Interest Paid |
86
|
92
|
122
|
95
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
163
|
0
|
0
|
164
|
199
|
0
|
0
|
167
|
179
|
239
|
267
|
195
|
170
|
146
|
150
|
122
|
132
|
127
|
128
|
127
|
131
|
138
|
146
|
157
|
164
|
172
|
|
Change in Working Capital |
(26)
|
3
|
46
|
21
|
35
|
7
|
(32)
|
(20)
|
8
|
3
|
4
|
8
|
(2)
|
42
|
13
|
(29)
|
(70)
|
(25)
|
(19)
|
4
|
(31)
|
(68)
|
(11)
|
(63)
|
(11)
|
21
|
(67)
|
(55)
|
(29)
|
(72)
|
(0)
|
3
|
24
|
(6)
|
(37)
|
(38)
|
(68)
|
(76)
|
(62)
|
5
|
16
|
|
Cash from Operating Activities |
49
N/A
|
101
+108%
|
134
+32%
|
112
-17%
|
134
+20%
|
121
-9%
|
76
-37%
|
114
+50%
|
127
+11%
|
116
-9%
|
136
+17%
|
130
-4%
|
126
-4%
|
153
+21%
|
127
-17%
|
124
-2%
|
98
-21%
|
150
+54%
|
162
+8%
|
187
+15%
|
197
+5%
|
198
+1%
|
264
+33%
|
245
-7%
|
305
+24%
|
346
+13%
|
298
-14%
|
313
+5%
|
311
-1%
|
252
-19%
|
275
+9%
|
303
+10%
|
289
-5%
|
253
-12%
|
246
-3%
|
211
-14%
|
192
-9%
|
175
-9%
|
172
-2%
|
153
-11%
|
168
+10%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(14)
|
(15)
|
(19)
|
(23)
|
(24)
|
(25)
|
(25)
|
(29)
|
(27)
|
(28)
|
(29)
|
(32)
|
(36)
|
(34)
|
(36)
|
(28)
|
(33)
|
(41)
|
(45)
|
(68)
|
(67)
|
(60)
|
(61)
|
(40)
|
(37)
|
(35)
|
(32)
|
(35)
|
0
|
(32)
|
(36)
|
(33)
|
(41)
|
(35)
|
(30)
|
(37)
|
(35)
|
(35)
|
(33)
|
(25)
|
(27)
|
|
Other Items |
(611)
|
(493)
|
(688)
|
(732)
|
(373)
|
(568)
|
(381)
|
(444)
|
(432)
|
(166)
|
(180)
|
(137)
|
(201)
|
(197)
|
(249)
|
(424)
|
(454)
|
(537)
|
(525)
|
(330)
|
(316)
|
(212)
|
(209)
|
(163)
|
(139)
|
(63)
|
35
|
117
|
248
|
366
|
424
|
373
|
322
|
169
|
17
|
(93)
|
(263)
|
(345)
|
(327)
|
(377)
|
(335)
|
|
Cash from Investing Activities |
(625)
N/A
|
(508)
+19%
|
(707)
-39%
|
(755)
-7%
|
(398)
+47%
|
(593)
-49%
|
(406)
+32%
|
(473)
-16%
|
(458)
+3%
|
(194)
+58%
|
(209)
-8%
|
(169)
+19%
|
(237)
-40%
|
(231)
+2%
|
(285)
-23%
|
(452)
-59%
|
(488)
-8%
|
(578)
-19%
|
(570)
+1%
|
(398)
+30%
|
(383)
+4%
|
(272)
+29%
|
(269)
+1%
|
(202)
+25%
|
(176)
+13%
|
(98)
+45%
|
3
N/A
|
83
+2 409%
|
221
+167%
|
335
+51%
|
388
+16%
|
340
-12%
|
282
-17%
|
134
-52%
|
(14)
N/A
|
(130)
-857%
|
(298)
-129%
|
(380)
-27%
|
(360)
+5%
|
(402)
-12%
|
(362)
+10%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(39)
|
(61)
|
(14)
|
(17)
|
0
|
(27)
|
(33)
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(47)
|
(88)
|
(391)
|
(396)
|
(394)
|
(379)
|
(87)
|
(61)
|
(36)
|
(10)
|
0
|
0
|
|
Net Issuance of Debt |
872
|
444
|
657
|
698
|
223
|
517
|
428
|
460
|
406
|
109
|
95
|
96
|
178
|
133
|
239
|
445
|
506
|
536
|
728
|
426
|
413
|
331
|
15
|
9
|
(79)
|
(113)
|
(274)
|
(362)
|
(484)
|
(579)
|
(579)
|
(241)
|
(191)
|
(34)
|
165
|
4
|
214
|
309
|
233
|
289
|
205
|
|
Other |
(100)
|
(75)
|
(69)
|
(55)
|
(16)
|
(18)
|
(17)
|
(25)
|
(20)
|
(23)
|
(25)
|
(52)
|
(45)
|
(43)
|
(54)
|
(67)
|
(71)
|
(73)
|
(300)
|
(259)
|
(260)
|
(258)
|
(22)
|
(29)
|
(34)
|
(22)
|
(45)
|
(41)
|
(37)
|
(60)
|
(33)
|
(24)
|
(27)
|
(14)
|
(18)
|
(24)
|
(31)
|
(34)
|
(31)
|
(21)
|
9
|
|
Cash from Financing Activities |
733
N/A
|
308
-58%
|
574
+87%
|
626
+9%
|
193
-69%
|
472
+145%
|
379
-20%
|
402
+6%
|
353
-12%
|
87
-75%
|
70
-20%
|
43
-38%
|
133
+207%
|
90
-32%
|
185
+105%
|
378
+105%
|
435
+15%
|
463
+7%
|
428
-8%
|
166
-61%
|
153
-8%
|
73
-52%
|
(7)
N/A
|
(20)
-175%
|
(113)
-471%
|
(135)
-19%
|
(319)
-136%
|
(403)
-26%
|
(542)
-34%
|
(685)
-27%
|
(700)
-2%
|
(656)
+6%
|
(614)
+6%
|
(442)
+28%
|
(232)
+48%
|
(107)
+54%
|
121
N/A
|
239
+97%
|
192
-20%
|
268
+40%
|
214
-20%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
10
|
1
|
4
|
15
|
11
|
14
|
10
|
(14)
|
(13)
|
(8)
|
(14)
|
(9)
|
(7)
|
(4)
|
4
|
13
|
13
|
(1)
|
(3)
|
(10)
|
(18)
|
(12)
|
(5)
|
12
|
6
|
12
|
1
|
4
|
5
|
3
|
25
|
13
|
19
|
11
|
(12)
|
(19)
|
(16)
|
(3)
|
(6)
|
(5)
|
(5)
|
|
Net Change in Cash |
167
N/A
|
(99)
N/A
|
6
N/A
|
(2)
N/A
|
(60)
-2 771%
|
15
N/A
|
60
+305%
|
29
-51%
|
9
-71%
|
1
-91%
|
(18)
N/A
|
(4)
+78%
|
15
N/A
|
8
-50%
|
31
+303%
|
62
+104%
|
57
-8%
|
35
-39%
|
16
-53%
|
(55)
N/A
|
(50)
+9%
|
(13)
+74%
|
(18)
-38%
|
35
N/A
|
21
-40%
|
125
+496%
|
(17)
N/A
|
(3)
+81%
|
(4)
-13%
|
(95)
-2 617%
|
(12)
+88%
|
1
N/A
|
(24)
N/A
|
(44)
-82%
|
(11)
+75%
|
(46)
-311%
|
(1)
+97%
|
31
N/A
|
(2)
N/A
|
14
N/A
|
14
-2%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
34
N/A
|
86
+150%
|
115
+34%
|
88
-23%
|
109
+23%
|
97
-12%
|
51
-47%
|
86
+69%
|
100
+17%
|
88
-12%
|
107
+22%
|
99
-8%
|
90
-9%
|
119
+32%
|
91
-23%
|
96
+5%
|
64
-33%
|
109
+70%
|
117
+7%
|
119
+2%
|
130
+9%
|
138
+6%
|
203
+47%
|
205
+1%
|
268
+30%
|
311
+16%
|
266
-14%
|
278
+5%
|
311
+12%
|
220
-29%
|
239
+8%
|
270
+13%
|
248
-8%
|
218
-12%
|
216
-1%
|
174
-20%
|
157
-9%
|
140
-11%
|
139
-1%
|
128
-8%
|
141
+10%
|