Kimball Electronics Inc
NASDAQ:KE
Cash Flow Statement
Cash Flow Statement
Kimball Electronics Inc
| 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 |
29
|
27
|
27
|
25
|
22
|
23
|
24
|
26
|
25
|
24
|
24
|
22
|
28
|
31
|
32
|
34
|
33
|
16
|
19
|
17
|
13
|
29
|
30
|
32
|
33
|
33
|
27
|
18
|
28
|
37
|
41
|
57
|
43
|
33
|
36
|
31
|
38
|
44
|
47
|
56
|
57
|
55
|
32
|
21
|
13
|
8
|
18
|
17
|
24
|
|
| Depreciation & Amortization |
22
|
18
|
18
|
18
|
18
|
19
|
19
|
20
|
20
|
20
|
19
|
20
|
21
|
22
|
23
|
24
|
25
|
25
|
26
|
26
|
27
|
28
|
28
|
29
|
29
|
30
|
30
|
31
|
32
|
33
|
33
|
34
|
35
|
33
|
31
|
29
|
28
|
29
|
31
|
32
|
34
|
35
|
37
|
38
|
38
|
38
|
37
|
37
|
37
|
|
| Change in Deffered Taxes |
4
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
5
|
5
|
7
|
1
|
(2)
|
(4)
|
(3)
|
(0)
|
(2)
|
5
|
4
|
1
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
(3)
|
1
|
(0)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(14)
|
(9)
|
(6)
|
(6)
|
1
|
(6)
|
(11)
|
|
| Stock-Based Compensation |
3
|
4
|
5
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
6
|
6
|
7
|
6
|
|
| Other Non-Cash Items |
5
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
5
|
5
|
6
|
6
|
7
|
6
|
17
|
16
|
16
|
16
|
5
|
5
|
6
|
8
|
8
|
6
|
8
|
9
|
7
|
11
|
11
|
34
|
33
|
32
|
29
|
7
|
9
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
3
|
8
|
0
|
11
|
9
|
7
|
0
|
4
|
5
|
4
|
0
|
9
|
11
|
12
|
0
|
10
|
8
|
8
|
0
|
8
|
8
|
8
|
0
|
8
|
11
|
11
|
0
|
14
|
11
|
13
|
(14)
|
(17)
|
(15)
|
(14)
|
14
|
15
|
19
|
22
|
27
|
28
|
20
|
15
|
13
|
12
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
3
|
4
|
4
|
0
|
3
|
3
|
2
|
0
|
2
|
1
|
1
|
2
|
3
|
5
|
9
|
15
|
18
|
20
|
23
|
19
|
23
|
24
|
20
|
18
|
13
|
|
| Change in Working Capital |
(13)
|
(3)
|
1
|
(6)
|
(15)
|
(24)
|
(30)
|
(23)
|
(21)
|
(11)
|
(8)
|
(10)
|
2
|
(5)
|
(11)
|
(14)
|
(26)
|
(18)
|
(21)
|
(9)
|
(17)
|
(33)
|
(59)
|
(72)
|
(25)
|
(33)
|
0
|
8
|
(21)
|
23
|
40
|
40
|
23
|
(66)
|
(130)
|
(153)
|
(207)
|
(177)
|
(142)
|
(107)
|
(42)
|
(59)
|
(20)
|
(9)
|
29
|
96
|
92
|
127
|
89
|
|
| Cash from Operating Activities |
46
N/A
|
45
-3%
|
48
+6%
|
39
-17%
|
29
-26%
|
22
-24%
|
18
-20%
|
28
+59%
|
32
+14%
|
41
+27%
|
45
+10%
|
37
-18%
|
51
+39%
|
47
-9%
|
44
-7%
|
47
+8%
|
33
-30%
|
32
-2%
|
33
+3%
|
40
+22%
|
30
-24%
|
24
-20%
|
0
-99%
|
(7)
N/A
|
43
N/A
|
37
-14%
|
64
+72%
|
73
+14%
|
54
-26%
|
106
+96%
|
125
+18%
|
130
+4%
|
101
-22%
|
1
-99%
|
(58)
N/A
|
(83)
-42%
|
(135)
-63%
|
(99)
+27%
|
(56)
+43%
|
(14)
+76%
|
59
N/A
|
40
-32%
|
69
+71%
|
73
+6%
|
106
+45%
|
166
+57%
|
154
-7%
|
184
+19%
|
147
-20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(17)
|
(18)
|
(21)
|
(25)
|
(29)
|
(30)
|
(37)
|
(40)
|
(40)
|
(42)
|
(35)
|
(34)
|
(35)
|
(33)
|
(34)
|
(30)
|
(29)
|
(30)
|
(27)
|
(25)
|
(21)
|
(20)
|
(26)
|
(33)
|
(39)
|
(38)
|
(39)
|
(36)
|
(31)
|
(34)
|
(39)
|
(44)
|
(53)
|
(66)
|
(75)
|
(82)
|
(89)
|
(91)
|
(91)
|
(83)
|
(73)
|
(62)
|
(47)
|
(49)
|
(43)
|
(33)
|
(34)
|
(31)
|
|
| Other Items |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
(8)
|
(10)
|
(10)
|
(10)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
(43)
|
(43)
|
(43)
|
(43)
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
19
|
19
|
19
|
19
|
5
|
|
| Cash from Investing Activities |
(17)
N/A
|
(17)
+5%
|
(17)
-3%
|
(20)
-17%
|
(24)
-21%
|
(29)
-19%
|
(30)
-3%
|
(37)
-23%
|
(40)
-9%
|
(39)
+2%
|
(42)
-6%
|
(43)
-2%
|
(44)
-3%
|
(45)
-3%
|
(43)
+5%
|
(36)
+16%
|
(30)
+17%
|
(29)
+3%
|
(30)
-3%
|
(26)
+11%
|
(25)
+6%
|
(64)
-159%
|
(64)
+0%
|
(69)
-8%
|
(76)
-10%
|
(38)
+50%
|
(37)
+4%
|
(39)
-5%
|
(35)
+9%
|
(31)
+12%
|
(34)
-10%
|
(39)
-14%
|
(43)
-12%
|
(52)
-20%
|
(66)
-26%
|
(75)
-14%
|
(81)
-9%
|
(89)
-9%
|
(91)
-3%
|
(91)
+1%
|
(83)
+9%
|
(73)
+12%
|
(62)
+15%
|
(47)
+25%
|
(30)
+36%
|
(23)
+22%
|
(14)
+40%
|
(15)
-5%
|
(26)
-78%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(13)
|
(19)
|
(23)
|
(22)
|
(22)
|
(20)
|
(15)
|
(12)
|
(10)
|
(11)
|
(22)
|
(27)
|
(23)
|
(22)
|
(11)
|
(9)
|
(9)
|
(6)
|
(6)
|
(3)
|
(3)
|
0
|
0
|
(5)
|
(9)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(9)
|
(12)
|
(12)
|
(10)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
9
|
0
|
6
|
4
|
1
|
5
|
2
|
10
|
(2)
|
46
|
66
|
98
|
105
|
38
|
30
|
(5)
|
(8)
|
0
|
(34)
|
(62)
|
(52)
|
(38)
|
17
|
77
|
115
|
161
|
171
|
152
|
101
|
64
|
48
|
30
|
13
|
(51)
|
(117)
|
(141)
|
(147)
|
(108)
|
|
| Other |
(37)
|
(23)
|
(9)
|
(12)
|
2
|
45
|
39
|
50
|
42
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
|
| Cash from Financing Activities |
(37)
N/A
|
(23)
+37%
|
(10)
+55%
|
(12)
-12%
|
2
N/A
|
45
+1 861%
|
39
-13%
|
50
+27%
|
42
-17%
|
(1)
N/A
|
(6)
-375%
|
(4)
+25%
|
(10)
-140%
|
(18)
-76%
|
(19)
-6%
|
(22)
-15%
|
(16)
+26%
|
(14)
+14%
|
(3)
+77%
|
(13)
-294%
|
32
N/A
|
42
+30%
|
69
+66%
|
79
+14%
|
15
-81%
|
18
+21%
|
(14)
N/A
|
(18)
-24%
|
(3)
+83%
|
(37)
-1 106%
|
(63)
-69%
|
(53)
+16%
|
(42)
+20%
|
16
N/A
|
71
+346%
|
104
+47%
|
150
+44%
|
160
+7%
|
146
-9%
|
99
-32%
|
62
-37%
|
47
-25%
|
29
-39%
|
9
-69%
|
(58)
N/A
|
(127)
-119%
|
(154)
-21%
|
(161)
-4%
|
(122)
+24%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
(0)
|
0
|
(1)
|
(2)
|
1
|
2
|
4
|
4
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
4
|
3
|
3
|
0
|
(2)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
2
|
(2)
|
(1)
|
2
|
1
|
|
| Net Change in Cash |
(7)
N/A
|
6
N/A
|
20
+264%
|
8
-62%
|
6
-22%
|
37
+500%
|
24
-34%
|
39
+63%
|
32
-18%
|
(1)
N/A
|
(2)
-73%
|
(11)
-453%
|
(3)
+73%
|
(18)
-536%
|
(20)
-11%
|
(10)
+49%
|
(12)
-15%
|
(7)
+40%
|
4
N/A
|
2
-56%
|
37
+1 837%
|
0
-99%
|
3
+1 350%
|
3
N/A
|
(20)
N/A
|
16
N/A
|
11
-32%
|
16
+40%
|
18
+15%
|
42
+131%
|
31
-24%
|
41
+32%
|
16
-62%
|
(37)
N/A
|
(54)
-46%
|
(57)
-5%
|
(70)
-23%
|
(30)
+57%
|
(4)
+88%
|
(6)
-71%
|
39
N/A
|
14
-64%
|
35
+152%
|
35
0%
|
19
-44%
|
14
-30%
|
(14)
N/A
|
11
N/A
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
28
0%
|
29
+6%
|
19
-37%
|
4
-76%
|
(7)
N/A
|
(12)
-69%
|
(9)
+28%
|
(8)
+7%
|
1
N/A
|
3
+100%
|
2
-21%
|
18
+705%
|
12
-33%
|
11
-7%
|
13
+14%
|
3
-80%
|
3
+8%
|
3
-4%
|
14
+427%
|
5
-62%
|
4
-33%
|
(20)
N/A
|
(33)
-62%
|
10
N/A
|
(2)
N/A
|
26
N/A
|
34
+31%
|
18
-46%
|
75
+305%
|
91
+22%
|
91
0%
|
58
-36%
|
(51)
N/A
|
(125)
-143%
|
(158)
-27%
|
(217)
-37%
|
(188)
+13%
|
(148)
+21%
|
(105)
+29%
|
(23)
+78%
|
(33)
-41%
|
7
N/A
|
26
+276%
|
57
+116%
|
124
+118%
|
121
-2%
|
150
+24%
|
116
-23%
|
|