Barnes & Noble Education Inc
NYSE:BNED
Cash Flow Statement
Cash Flow Statement
Barnes & Noble Education Inc
Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Income |
9
|
23
|
20
|
19
|
18
|
15
|
3
|
0
|
(1)
|
(5)
|
2
|
5
|
(2)
|
18
|
(269)
|
(253)
|
(256)
|
(245)
|
39
|
(24)
|
(18)
|
(42)
|
(44)
|
(38)
|
(53)
|
(81)
|
(128)
|
(140)
|
(137)
|
(122)
|
(111)
|
(69)
|
(78)
|
(78)
|
(66)
|
(102)
|
(100)
|
(98)
|
(82)
|
|
Depreciation & Amortization |
61
|
50
|
50
|
51
|
51
|
52
|
52
|
53
|
53
|
52
|
52
|
53
|
55
|
59
|
63
|
66
|
67
|
67
|
66
|
67
|
67
|
67
|
67
|
66
|
64
|
62
|
61
|
46
|
45
|
44
|
42
|
43
|
43
|
42
|
41
|
42
|
38
|
36
|
34
|
|
Change in Deffered Taxes |
(4)
|
(6)
|
(9)
|
(11)
|
(9)
|
(11)
|
(5)
|
(12)
|
(14)
|
(14)
|
(17)
|
(12)
|
(15)
|
(9)
|
(17)
|
(15)
|
(17)
|
(8)
|
4
|
(5)
|
(3)
|
(16)
|
(11)
|
(5)
|
(9)
|
(0)
|
(12)
|
(8)
|
0
|
0
|
(0)
|
(18)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
4
|
5
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
0
|
|
Other Non-Cash Items |
3
|
4
|
5
|
5
|
5
|
5
|
18
|
19
|
20
|
21
|
10
|
10
|
11
|
10
|
323
|
323
|
323
|
324
|
11
|
68
|
69
|
68
|
68
|
8
|
7
|
6
|
33
|
61
|
61
|
61
|
41
|
39
|
39
|
40
|
39
|
27
|
24
|
26
|
30
|
|
Cash Taxes Paid |
0
|
0
|
0
|
25
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
6
|
0
|
(8)
|
0
|
(8)
|
(16)
|
(24)
|
(24)
|
(15)
|
(15)
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
2
|
4
|
0
|
8
|
13
|
16
|
22
|
19
|
22
|
26
|
25
|
|
Change in Working Capital |
(37)
|
14
|
20
|
(45)
|
(11)
|
(149)
|
(49)
|
23
|
(2)
|
127
|
59
|
11
|
(13)
|
9
|
(36)
|
(61)
|
(29)
|
(40)
|
(24)
|
15
|
(6)
|
(31)
|
(42)
|
(39)
|
(31)
|
(66)
|
(13)
|
74
|
108
|
(10)
|
28
|
7
|
3
|
1
|
(25)
|
124
|
35
|
66
|
45
|
|
Cash from Operating Activities |
32
N/A
|
85
+170%
|
86
+2%
|
18
-80%
|
54
+204%
|
(88)
N/A
|
19
N/A
|
83
+331%
|
56
-32%
|
181
+222%
|
106
-41%
|
68
-36%
|
37
-46%
|
88
+138%
|
63
-28%
|
60
-5%
|
89
+48%
|
97
+10%
|
96
-2%
|
122
+28%
|
109
-11%
|
47
-57%
|
38
-19%
|
(9)
N/A
|
(22)
-148%
|
(79)
-264%
|
(60)
+24%
|
33
N/A
|
69
+109%
|
(34)
N/A
|
(0)
+99%
|
1
N/A
|
(11)
N/A
|
(14)
-30%
|
(29)
-114%
|
92
N/A
|
(2)
N/A
|
31
N/A
|
27
-12%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(48)
|
(42)
|
(45)
|
(49)
|
(51)
|
(48)
|
(51)
|
(51)
|
(45)
|
(44)
|
(40)
|
(35)
|
(36)
|
(40)
|
(38)
|
(43)
|
(43)
|
(44)
|
(44)
|
(46)
|
(47)
|
(43)
|
(42)
|
(36)
|
(35)
|
(33)
|
(35)
|
(28)
|
(32)
|
(33)
|
(35)
|
(34)
|
(32)
|
(33)
|
(27)
|
(25)
|
(20)
|
(13)
|
(10)
|
|
Other Items |
(3)
|
(3)
|
(3)
|
(10)
|
(11)
|
(7)
|
(7)
|
(18)
|
(20)
|
(21)
|
(23)
|
(190)
|
(184)
|
(243)
|
(241)
|
(57)
|
(57)
|
(9)
|
(9)
|
(9)
|
(6)
|
5
|
0
|
(1)
|
(3)
|
(4)
|
0
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(6)
|
16
|
15
|
0
|
|
Cash from Investing Activities |
(51)
N/A
|
(45)
+12%
|
(48)
-8%
|
(58)
-21%
|
(62)
-6%
|
(56)
+9%
|
(59)
-5%
|
(69)
-17%
|
(65)
+6%
|
(64)
+1%
|
(63)
+2%
|
(224)
-258%
|
(221)
+2%
|
(282)
-28%
|
(280)
+1%
|
(100)
+64%
|
(100)
0%
|
(53)
+47%
|
(53)
+0%
|
(56)
-5%
|
(52)
+6%
|
(37)
+29%
|
(41)
-10%
|
(37)
+10%
|
(38)
-3%
|
(37)
+2%
|
(35)
+5%
|
(37)
-5%
|
(41)
-11%
|
(42)
-1%
|
(44)
-6%
|
(43)
+3%
|
(41)
+4%
|
(42)
-2%
|
(36)
+14%
|
(31)
+15%
|
(4)
+87%
|
3
N/A
|
5
+106%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(19)
|
(25)
|
(27)
|
(17)
|
(9)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
10
|
10
|
9
|
9
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
160
|
195
|
42
|
113
|
37
|
10
|
(42)
|
(43)
|
(63)
|
(56)
|
0
|
(4)
|
41
|
61
|
100
|
85
|
3
|
(31)
|
84
|
50
|
48
|
57
|
69
|
85
|
(42)
|
20
|
(17)
|
(31)
|
|
Other |
10
|
(26)
|
(48)
|
(47)
|
(25)
|
(8)
|
(6)
|
(10)
|
19
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(7)
|
(9)
|
(15)
|
(15)
|
|
Cash from Financing Activities |
10
N/A
|
(26)
N/A
|
(48)
-83%
|
(47)
+2%
|
(25)
+47%
|
(8)
+67%
|
(15)
-86%
|
(28)
-87%
|
19
N/A
|
(27)
N/A
|
(17)
+35%
|
147
N/A
|
189
+29%
|
36
-81%
|
107
+199%
|
35
-67%
|
9
-76%
|
(44)
N/A
|
(45)
-3%
|
(68)
-52%
|
(62)
+10%
|
(5)
+92%
|
(9)
-89%
|
40
N/A
|
59
+47%
|
99
+68%
|
95
-4%
|
12
-88%
|
(23)
N/A
|
91
N/A
|
46
-49%
|
46
-2%
|
54
+19%
|
66
+22%
|
81
+23%
|
(50)
N/A
|
10
N/A
|
(32)
N/A
|
(46)
-43%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(10)
N/A
|
14
N/A
|
(10)
N/A
|
(87)
-819%
|
(33)
+63%
|
(152)
-367%
|
(54)
+64%
|
(14)
+74%
|
10
N/A
|
90
+784%
|
26
-71%
|
(9)
N/A
|
6
N/A
|
(159)
N/A
|
(109)
+31%
|
(5)
+96%
|
(3)
+42%
|
1
N/A
|
(2)
N/A
|
(2)
+9%
|
(5)
-133%
|
5
N/A
|
(12)
N/A
|
(6)
+52%
|
(1)
+86%
|
(17)
-2 050%
|
0
N/A
|
8
+7 700%
|
5
-37%
|
16
+216%
|
2
-87%
|
4
+110%
|
3
-40%
|
10
+308%
|
16
+55%
|
11
-30%
|
4
-66%
|
2
-58%
|
(13)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(16)
N/A
|
43
N/A
|
41
-4%
|
(31)
N/A
|
3
N/A
|
(137)
N/A
|
(32)
+77%
|
32
N/A
|
11
-66%
|
137
+1 158%
|
66
-52%
|
33
-50%
|
1
-98%
|
48
+9 560%
|
25
-48%
|
17
-31%
|
46
+166%
|
54
+17%
|
51
-5%
|
75
+48%
|
63
-17%
|
4
-93%
|
(4)
N/A
|
(45)
-1 147%
|
(57)
-26%
|
(112)
-98%
|
(95)
+15%
|
5
N/A
|
37
+594%
|
(67)
N/A
|
(36)
+47%
|
(32)
+9%
|
(42)
-31%
|
(47)
-10%
|
(56)
-21%
|
67
N/A
|
(22)
N/A
|
19
N/A
|
18
-4%
|