Aaron's Company Inc
NYSE:AAN
Cash Flow Statement
Cash Flow Statement
Aaron's Company Inc
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 |
(266)
|
(230)
|
(197)
|
97
|
110
|
95
|
57
|
17
|
(5)
|
(14)
|
(2)
|
9
|
3
|
|
Depreciation & Amortization |
571
|
728
|
875
|
587
|
594
|
590
|
591
|
592
|
592
|
585
|
575
|
563
|
550
|
|
Change in Deffered Taxes |
(119)
|
(111)
|
(103)
|
(10)
|
29
|
26
|
10
|
(3)
|
(14)
|
(26)
|
(19)
|
(20)
|
(12)
|
|
Stock-Based Compensation |
24
|
28
|
31
|
25
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
0
|
|
Other Non-Cash Items |
543
|
552
|
561
|
115
|
108
|
129
|
181
|
188
|
194
|
194
|
167
|
135
|
129
|
|
Cash Taxes Paid |
(64)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
|
Cash Interest Paid |
10
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
16
|
|
Change in Working Capital |
(374)
|
(563)
|
(722)
|
(679)
|
(705)
|
(696)
|
(706)
|
(624)
|
(596)
|
(537)
|
(493)
|
(492)
|
(489)
|
|
Cash from Operating Activities |
356
N/A
|
376
+6%
|
416
+11%
|
109
-74%
|
136
+25%
|
145
+7%
|
133
-8%
|
170
+28%
|
170
+1%
|
202
+19%
|
228
+13%
|
196
-14%
|
180
-8%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(69)
|
(96)
|
(115)
|
(91)
|
(93)
|
(91)
|
(105)
|
(109)
|
(108)
|
(103)
|
(92)
|
(93)
|
(94)
|
|
Other Items |
(6)
|
(2)
|
3
|
(1)
|
7
|
12
|
(258)
|
(246)
|
(243)
|
(249)
|
18
|
11
|
18
|
|
Cash from Investing Activities |
(75)
N/A
|
(98)
-31%
|
(112)
-14%
|
(92)
+18%
|
(85)
+7%
|
(79)
+7%
|
(362)
-358%
|
(355)
+2%
|
(351)
+1%
|
(352)
0%
|
(74)
+79%
|
(82)
-11%
|
(77)
+6%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
(5)
|
(13)
|
(49)
|
(88)
|
(103)
|
(104)
|
(73)
|
(34)
|
(15)
|
(10)
|
(5)
|
(11)
|
(9)
|
|
Net Issuance of Debt |
(342)
|
(343)
|
(343)
|
(287)
|
9
|
(0)
|
296
|
259
|
218
|
207
|
(124)
|
(87)
|
(49)
|
|
Cash Paid for Dividends |
0
|
(3)
|
(7)
|
(7)
|
(10)
|
(10)
|
(10)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
|
Other |
94
|
94
|
94
|
(53)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(253)
N/A
|
(265)
-5%
|
(305)
-15%
|
(435)
-43%
|
(104)
+76%
|
(114)
-9%
|
210
N/A
|
209
0%
|
186
-11%
|
181
-3%
|
(144)
N/A
|
(112)
+22%
|
(72)
+35%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
27
N/A
|
12
-55%
|
(1)
N/A
|
(418)
-59 614%
|
(53)
+87%
|
(48)
+11%
|
(20)
+58%
|
23
N/A
|
5
-79%
|
31
+540%
|
10
-67%
|
1
-86%
|
31
+2 137%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
287
N/A
|
280
-2%
|
301
+8%
|
18
-94%
|
43
+138%
|
54
+25%
|
28
-48%
|
61
+114%
|
62
+3%
|
99
+59%
|
136
+37%
|
102
-25%
|
86
-16%
|