Helen of Troy Ltd
NASDAQ:HELE
Cash Flow Statement
Cash Flow Statement
Helen of Troy Ltd
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
86
|
88
|
84
|
102
|
131
|
135
|
141
|
132
|
101
|
92
|
96
|
106
|
141
|
131
|
112
|
24
|
44
|
161
|
196
|
276
|
169
|
171
|
174
|
193
|
152
|
172
|
213
|
229
|
254
|
251
|
215
|
206
|
224
|
191
|
171
|
147
|
143
|
141
|
138
|
162
|
169
|
|
Depreciation & Amortization |
34
|
34
|
36
|
37
|
40
|
42
|
42
|
43
|
35
|
36
|
36
|
36
|
36
|
34
|
31
|
28
|
34
|
33
|
32
|
31
|
30
|
30
|
31
|
32
|
37
|
39
|
40
|
41
|
38
|
37
|
37
|
36
|
36
|
38
|
40
|
43
|
45
|
45
|
48
|
48
|
51
|
|
Change in Deffered Taxes |
(10)
|
(8)
|
(4)
|
(7)
|
(2)
|
(4)
|
(8)
|
(2)
|
(2)
|
(5)
|
(3)
|
(7)
|
(8)
|
(5)
|
(3)
|
(53)
|
21
|
25
|
28
|
80
|
8
|
6
|
2
|
3
|
(6)
|
(5)
|
(6)
|
(9)
|
(4)
|
(11)
|
(12)
|
(9)
|
(9)
|
(5)
|
3
|
1
|
(2)
|
1
|
1
|
10
|
13
|
|
Stock-Based Compensation |
32
|
30
|
28
|
27
|
6
|
7
|
7
|
8
|
7
|
11
|
12
|
13
|
14
|
11
|
11
|
13
|
15
|
18
|
20
|
21
|
22
|
23
|
25
|
24
|
23
|
25
|
23
|
25
|
26
|
31
|
34
|
34
|
35
|
37
|
37
|
38
|
27
|
19
|
19
|
20
|
34
|
|
Other Non-Cash Items |
45
|
40
|
39
|
39
|
17
|
12
|
12
|
12
|
40
|
56
|
58
|
59
|
40
|
53
|
69
|
173
|
123
|
15
|
0
|
(102)
|
24
|
26
|
28
|
27
|
68
|
71
|
69
|
77
|
45
|
50
|
54
|
49
|
43
|
45
|
47
|
50
|
38
|
35
|
33
|
2
|
19
|
|
Cash Taxes Paid |
31
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
29
|
|
Cash Interest Paid |
11
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
53
|
|
Change in Working Capital |
(1)
|
(44)
|
(39)
|
(44)
|
(7)
|
30
|
27
|
5
|
13
|
12
|
34
|
58
|
20
|
16
|
(16)
|
26
|
2
|
(23)
|
(45)
|
(64)
|
(35)
|
(51)
|
(37)
|
(63)
|
19
|
72
|
104
|
83
|
(18)
|
(169)
|
(223)
|
(222)
|
(153)
|
(104)
|
(137)
|
(46)
|
(16)
|
146
|
222
|
169
|
54
|
|
Cash from Operating Activities |
154
N/A
|
110
-28%
|
115
+4%
|
127
+10%
|
179
+42%
|
214
+19%
|
214
0%
|
190
-11%
|
187
-2%
|
190
+2%
|
220
+16%
|
252
+15%
|
229
-9%
|
229
N/A
|
193
-16%
|
197
+2%
|
224
+14%
|
211
-6%
|
211
+0%
|
221
+5%
|
195
-12%
|
183
-7%
|
197
+8%
|
192
-2%
|
271
+41%
|
348
+28%
|
419
+20%
|
420
+0%
|
314
-25%
|
158
-50%
|
70
-56%
|
59
-15%
|
141
+137%
|
166
+18%
|
124
-25%
|
195
+58%
|
208
+7%
|
368
+77%
|
441
+20%
|
391
-11%
|
306
-22%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(41)
|
(25)
|
(10)
|
(7)
|
(7)
|
(7)
|
(9)
|
(14)
|
(17)
|
(19)
|
(21)
|
(19)
|
(16)
|
(14)
|
(13)
|
(11)
|
(14)
|
(14)
|
(19)
|
(25)
|
(26)
|
(26)
|
(22)
|
(17)
|
(18)
|
(21)
|
(24)
|
(24)
|
(99)
|
(96)
|
(108)
|
(121)
|
(78)
|
(150)
|
(167)
|
(183)
|
(175)
|
(111)
|
(83)
|
(58)
|
(37)
|
|
Other Items |
0
|
0
|
(196)
|
(196)
|
(196)
|
(239)
|
(43)
|
(43)
|
(47)
|
(214)
|
(214)
|
(214)
|
(214)
|
(14)
|
(14)
|
(15)
|
49
|
58
|
58
|
60
|
1
|
0
|
1
|
0
|
(256)
|
0
|
0
|
0
|
0
|
0
|
48
|
50
|
(361)
|
(507)
|
(555)
|
(555)
|
(145)
|
2
|
2
|
44
|
42
|
|
Cash from Investing Activities |
(41)
N/A
|
(25)
+38%
|
(206)
-712%
|
(203)
+1%
|
(203)
+0%
|
(246)
-22%
|
(52)
+79%
|
(57)
-10%
|
(64)
-12%
|
(233)
-265%
|
(234)
-1%
|
(233)
+1%
|
(230)
+1%
|
(29)
+88%
|
(27)
+4%
|
(26)
+7%
|
36
N/A
|
44
+25%
|
39
-11%
|
34
-12%
|
(25)
N/A
|
(25)
+2%
|
(21)
+15%
|
(17)
+17%
|
(274)
-1 472%
|
(276)
-1%
|
(280)
-1%
|
(280)
+0%
|
(99)
+65%
|
(96)
+3%
|
(60)
+38%
|
(71)
-19%
|
(439)
-520%
|
(657)
-50%
|
(722)
-10%
|
(738)
-2%
|
(319)
+57%
|
(108)
+66%
|
(81)
+26%
|
(15)
+82%
|
5
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
9
|
(263)
|
(263)
|
(263)
|
(266)
|
10
|
(39)
|
(37)
|
(88)
|
(90)
|
(39)
|
(116)
|
(65)
|
(65)
|
(65)
|
(20)
|
(58)
|
(95)
|
(95)
|
(165)
|
(209)
|
(181)
|
(182)
|
(83)
|
(2)
|
(4)
|
(5)
|
(197)
|
(198)
|
(298)
|
(298)
|
(107)
|
(182)
|
(90)
|
(91)
|
(88)
|
(13)
|
(0)
|
(50)
|
(51)
|
(51)
|
|
Net Issuance of Debt |
(64)
|
201
|
377
|
340
|
241
|
13
|
(125)
|
(81)
|
191
|
152
|
73
|
93
|
(133)
|
(133)
|
(103)
|
(138)
|
(197)
|
(155)
|
(144)
|
(88)
|
30
|
20
|
(1)
|
(97)
|
17
|
6
|
1
|
198
|
7
|
185
|
171
|
6
|
469
|
594
|
697
|
633
|
121
|
(269)
|
(326)
|
(346)
|
(269)
|
|
Other |
(1)
|
(6)
|
(9)
|
(9)
|
(9)
|
(5)
|
(3)
|
(15)
|
(12)
|
(12)
|
(13)
|
(1)
|
(3)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
5
|
5
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
|
Cash from Financing Activities |
(57)
N/A
|
(68)
-20%
|
105
N/A
|
69
-35%
|
(35)
N/A
|
18
N/A
|
(167)
N/A
|
(133)
+21%
|
91
N/A
|
50
-45%
|
21
-58%
|
(24)
N/A
|
(201)
-757%
|
(207)
-3%
|
(178)
+14%
|
(167)
+6%
|
(262)
-57%
|
(255)
+3%
|
(244)
+4%
|
(257)
-5%
|
(179)
+30%
|
(156)
+13%
|
(178)
-14%
|
(175)
+2%
|
15
N/A
|
(2)
N/A
|
(8)
-321%
|
(3)
+65%
|
(195)
-6 857%
|
(113)
+42%
|
(127)
-12%
|
(101)
+20%
|
286
N/A
|
504
+76%
|
606
+20%
|
544
-10%
|
107
-80%
|
(270)
N/A
|
(376)
-40%
|
(397)
-5%
|
(322)
+19%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
57
N/A
|
17
-70%
|
15
-14%
|
(8)
N/A
|
(58)
-659%
|
(14)
+76%
|
(5)
+62%
|
0
N/A
|
214
N/A
|
8
-96%
|
7
-18%
|
(4)
N/A
|
(203)
-4 616%
|
(7)
+97%
|
(12)
-84%
|
4
N/A
|
(2)
N/A
|
0
N/A
|
6
+1 933%
|
(2)
N/A
|
(9)
-340%
|
2
N/A
|
(3)
N/A
|
1
N/A
|
13
+2 420%
|
70
+456%
|
132
+88%
|
137
+4%
|
21
-85%
|
(51)
N/A
|
(117)
-128%
|
(112)
+4%
|
(12)
+90%
|
12
N/A
|
8
-35%
|
1
-87%
|
(4)
N/A
|
(10)
-140%
|
(15)
-50%
|
(20)
-30%
|
(11)
+47%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
114
N/A
|
85
-25%
|
106
+24%
|
120
+14%
|
173
+44%
|
207
+20%
|
205
-1%
|
176
-14%
|
170
-3%
|
171
+1%
|
199
+16%
|
233
+17%
|
213
-8%
|
214
+1%
|
180
-16%
|
186
+3%
|
211
+13%
|
197
-6%
|
192
-3%
|
196
+2%
|
169
-14%
|
157
-7%
|
174
+11%
|
175
+0%
|
254
+45%
|
328
+29%
|
395
+21%
|
396
+0%
|
215
-46%
|
62
-71%
|
(38)
N/A
|
(62)
-62%
|
63
N/A
|
16
-75%
|
(43)
N/A
|
13
N/A
|
33
+162%
|
257
+672%
|
359
+39%
|
333
-7%
|
269
-19%
|