Matrix Service Co
NASDAQ:MTRX
Cash Flow Statement
Cash Flow Statement
Matrix Service Co
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
31
|
36
|
37
|
35
|
20
|
(5)
|
(2)
|
3
|
11
|
28
|
26
|
25
|
27
|
10
|
0
|
(5)
|
(6)
|
2
|
(11)
|
(13)
|
(14)
|
0
|
28
|
32
|
(0)
|
(15)
|
(33)
|
(42)
|
(19)
|
(26)
|
(31)
|
(46)
|
(66)
|
(88)
|
(64)
|
(53)
|
(61)
|
(39)
|
(52)
|
(49)
|
(19)
|
|
Depreciation & Amortization |
15
|
17
|
19
|
21
|
23
|
23
|
23
|
23
|
23
|
22
|
21
|
21
|
21
|
21
|
22
|
22
|
23
|
21
|
20
|
19
|
19
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
18
|
18
|
17
|
16
|
16
|
15
|
15
|
15
|
14
|
14
|
13
|
12
|
|
Change in Deffered Taxes |
(0)
|
(3)
|
(4)
|
(6)
|
(1)
|
(0)
|
(1)
|
2
|
(1)
|
1
|
2
|
2
|
1
|
(4)
|
(3)
|
(1)
|
(2)
|
5
|
(1)
|
(4)
|
(3)
|
(2)
|
2
|
4
|
(1)
|
(3)
|
(4)
|
(5)
|
(1)
|
1
|
1
|
(5)
|
7
|
5
|
5
|
11
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
5
|
5
|
6
|
6
|
6
|
7
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
12
|
12
|
12
|
11
|
10
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
0
|
|
Other Non-Cash Items |
5
|
5
|
6
|
6
|
7
|
5
|
5
|
6
|
10
|
12
|
9
|
9
|
4
|
5
|
9
|
10
|
10
|
9
|
26
|
27
|
27
|
28
|
11
|
12
|
52
|
53
|
54
|
52
|
12
|
10
|
8
|
10
|
10
|
27
|
(5)
|
(6)
|
7
|
(12)
|
16
|
14
|
(0)
|
|
Cash Taxes Paid |
12
|
16
|
19
|
21
|
18
|
14
|
7
|
7
|
10
|
9
|
9
|
11
|
9
|
12
|
12
|
9
|
4
|
2
|
1
|
1
|
1
|
1
|
3
|
8
|
8
|
8
|
6
|
1
|
2
|
1
|
0
|
0
|
(0)
|
(3)
|
(3)
|
0
|
(3)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
Cash Interest Paid |
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
46
|
(15)
|
20
|
8
|
(17)
|
71
|
(1)
|
(29)
|
(15)
|
(52)
|
(28)
|
(61)
|
(63)
|
(52)
|
(47)
|
12
|
17
|
15
|
41
|
47
|
30
|
(17)
|
(18)
|
22
|
(3)
|
19
|
8
|
(51)
|
0
|
(4)
|
2
|
16
|
36
|
28
|
(6)
|
(37)
|
(44)
|
7
|
33
|
39
|
36
|
|
Cash from Operating Activities |
97
N/A
|
40
-59%
|
77
+93%
|
64
-17%
|
32
-50%
|
94
+194%
|
24
-74%
|
5
-80%
|
29
+489%
|
12
-58%
|
30
+153%
|
(5)
N/A
|
(10)
-114%
|
(20)
-93%
|
(19)
+5%
|
38
N/A
|
42
+11%
|
53
+26%
|
75
+42%
|
77
+3%
|
59
-24%
|
28
-53%
|
41
+50%
|
89
+114%
|
67
-25%
|
74
+11%
|
44
-40%
|
(27)
N/A
|
11
N/A
|
(1)
N/A
|
(3)
-387%
|
(7)
-139%
|
3
N/A
|
(12)
N/A
|
(54)
-341%
|
(70)
-30%
|
(83)
-18%
|
(29)
+65%
|
10
N/A
|
17
+62%
|
29
+72%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(23)
|
(24)
|
(24)
|
(21)
|
(19)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(14)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(11)
|
(16)
|
(20)
|
(26)
|
(28)
|
(23)
|
(19)
|
(13)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(8)
|
(7)
|
|
Other Items |
(52)
|
(51)
|
(51)
|
(56)
|
(5)
|
(5)
|
(5)
|
0
|
1
|
(13)
|
(13)
|
(13)
|
(52)
|
(40)
|
(40)
|
(39)
|
(1)
|
(1)
|
(1)
|
3
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
2
|
39
|
39
|
39
|
38
|
6
|
9
|
9
|
|
Cash from Investing Activities |
(75)
N/A
|
(75)
0%
|
(75)
+1%
|
(78)
-4%
|
(25)
+68%
|
(22)
+12%
|
(21)
+5%
|
(16)
+24%
|
(15)
+4%
|
(29)
-95%
|
(27)
+9%
|
(24)
+8%
|
(63)
-158%
|
(50)
+20%
|
(51)
-2%
|
(51)
+0%
|
(13)
+75%
|
(10)
+21%
|
(9)
+9%
|
(6)
+33%
|
(5)
+15%
|
(11)
-111%
|
(14)
-30%
|
(24)
-69%
|
(27)
-12%
|
(22)
+18%
|
(17)
+23%
|
(10)
+40%
|
(4)
+57%
|
(3)
+41%
|
(2)
+13%
|
(1)
+70%
|
(1)
-90%
|
(0)
+81%
|
36
N/A
|
34
-4%
|
33
-3%
|
30
-11%
|
(3)
N/A
|
1
N/A
|
2
+89%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(0)
|
1
|
1
|
1
|
2
|
0
|
(5)
|
(5)
|
(9)
|
(14)
|
(11)
|
(13)
|
(9)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(6)
|
(6)
|
(8)
|
(15)
|
(20)
|
(20)
|
(18)
|
(8)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
20
|
45
|
12
|
9
|
(11)
|
(35)
|
(3)
|
(2)
|
(5)
|
(8)
|
(11)
|
6
|
63
|
40
|
45
|
25
|
(22)
|
(35)
|
(45)
|
(41)
|
(51)
|
(7)
|
5
|
10
|
14
|
7
|
4
|
(2)
|
(15)
|
(10)
|
(10)
|
0
|
0
|
0
|
15
|
0
|
15
|
15
|
(5)
|
0
|
(15)
|
|
Other |
0
|
(1)
|
(1)
|
0
|
0
|
8
|
9
|
17
|
17
|
12
|
11
|
2
|
2
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
19
N/A
|
46
+136%
|
12
-73%
|
9
-25%
|
(10)
N/A
|
(27)
-173%
|
1
N/A
|
11
+1 237%
|
4
-64%
|
(10)
N/A
|
(11)
-2%
|
(5)
+56%
|
57
N/A
|
37
-35%
|
43
+16%
|
24
-44%
|
(22)
N/A
|
(36)
-62%
|
(45)
-26%
|
(42)
+8%
|
(55)
-32%
|
(13)
+76%
|
(1)
+92%
|
2
N/A
|
(1)
N/A
|
(13)
-1 963%
|
(16)
-23%
|
(20)
-26%
|
(24)
-18%
|
(12)
+49%
|
(12)
-2%
|
(13)
-3%
|
(2)
+82%
|
(2)
+11%
|
13
N/A
|
14
+12%
|
14
+0%
|
14
+1%
|
(5)
N/A
|
(5)
-3%
|
(15)
-192%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
40
N/A
|
9
-77%
|
13
+47%
|
(7)
N/A
|
(5)
+33%
|
43
N/A
|
2
-95%
|
(4)
N/A
|
14
N/A
|
(30)
N/A
|
(8)
+75%
|
(34)
-343%
|
(16)
+52%
|
(34)
-108%
|
(28)
+17%
|
10
N/A
|
8
-25%
|
7
-8%
|
20
+182%
|
29
+41%
|
(3)
N/A
|
3
N/A
|
26
+823%
|
65
+154%
|
39
-40%
|
38
-3%
|
10
-73%
|
(58)
N/A
|
(17)
+71%
|
(14)
+19%
|
(16)
-17%
|
(20)
-23%
|
(1)
+96%
|
(15)
-1 666%
|
(7)
+56%
|
(23)
-252%
|
(36)
-58%
|
14
N/A
|
2
-83%
|
13
+433%
|
16
+21%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
73
N/A
|
15
-79%
|
53
+245%
|
42
-21%
|
13
-70%
|
77
+512%
|
9
-89%
|
(11)
N/A
|
13
N/A
|
(4)
N/A
|
16
N/A
|
(17)
N/A
|
(21)
-26%
|
(30)
-46%
|
(31)
-1%
|
26
N/A
|
30
+17%
|
43
+44%
|
66
+53%
|
67
+2%
|
48
-29%
|
11
-76%
|
22
+92%
|
63
+188%
|
39
-39%
|
51
+31%
|
26
-49%
|
(40)
N/A
|
4
N/A
|
(5)
N/A
|
(7)
-36%
|
(9)
-21%
|
1
N/A
|
(14)
N/A
|
(58)
-309%
|
(75)
-30%
|
(89)
-18%
|
(38)
+58%
|
1
N/A
|
9
+601%
|
22
+148%
|