ESCO Technologies Inc
NYSE:ESE
Cash Flow Statement
Cash Flow Statement
ESCO Technologies Inc
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 |
(15)
|
(50)
|
(43)
|
0
|
(1)
|
41
|
42
|
43
|
41
|
42
|
41
|
46
|
48
|
50
|
51
|
54
|
78
|
77
|
83
|
92
|
75
|
84
|
85
|
81
|
151
|
150
|
148
|
102
|
29
|
27
|
22
|
64
|
61
|
62
|
72
|
82
|
86
|
87
|
92
|
93
|
93
|
|
Depreciation & Amortization |
15
|
15
|
16
|
16
|
17
|
17
|
18
|
19
|
20
|
21
|
22
|
24
|
25
|
27
|
29
|
32
|
34
|
36
|
38
|
34
|
37
|
36
|
38
|
36
|
38
|
40
|
38
|
41
|
41
|
41
|
41
|
42
|
44
|
46
|
48
|
48
|
49
|
49
|
50
|
51
|
52
|
|
Change in Deffered Taxes |
10
|
8
|
7
|
(3)
|
(4)
|
(4)
|
0
|
1
|
2
|
3
|
(1)
|
(3)
|
(6)
|
(6)
|
(5)
|
1
|
(26)
|
(24)
|
(21)
|
(21)
|
4
|
4
|
3
|
0
|
3
|
2
|
1
|
(3)
|
(3)
|
(4)
|
(9)
|
(3)
|
5
|
7
|
10
|
9
|
1
|
(1)
|
(4)
|
(6)
|
(5)
|
|
Stock-Based Compensation |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
9
|
9
|
9
|
0
|
|
Other Non-Cash Items |
45
|
50
|
40
|
41
|
54
|
45
|
51
|
5
|
6
|
6
|
1
|
6
|
6
|
5
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(10)
|
(13)
|
(7)
|
(5)
|
(77)
|
(87)
|
(94)
|
(82)
|
(6)
|
6
|
18
|
5
|
5
|
8
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
|
Cash Taxes Paid |
0
|
0
|
0
|
30
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
23
|
0
|
0
|
20
|
26
|
27
|
29
|
10
|
9
|
8
|
19
|
23
|
26
|
26
|
36
|
31
|
38
|
42
|
29
|
36
|
26
|
22
|
14
|
10
|
10
|
10
|
22
|
23
|
30
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
4
|
6
|
8
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
7
|
9
|
0
|
|
Change in Working Capital |
(16)
|
37
|
37
|
(12)
|
(17)
|
(55)
|
(57)
|
(2)
|
(0)
|
(13)
|
4
|
2
|
15
|
25
|
(0)
|
(18)
|
(14)
|
(23)
|
(7)
|
(10)
|
(22)
|
(33)
|
(43)
|
(7)
|
(15)
|
5
|
14
|
24
|
43
|
47
|
47
|
16
|
(15)
|
(33)
|
(47)
|
(12)
|
(18)
|
(37)
|
(24)
|
(69)
|
(54)
|
|
Cash from Operating Activities |
39
N/A
|
60
+55%
|
56
-7%
|
43
-23%
|
49
+13%
|
44
-10%
|
54
+22%
|
66
+22%
|
68
+3%
|
59
-14%
|
67
+15%
|
74
+10%
|
88
+19%
|
102
+15%
|
74
-27%
|
67
-9%
|
69
+3%
|
64
-8%
|
88
+37%
|
93
+6%
|
84
-10%
|
77
-8%
|
76
-1%
|
105
+38%
|
100
-5%
|
110
+10%
|
107
-3%
|
82
-23%
|
104
+27%
|
118
+13%
|
119
+1%
|
123
+4%
|
100
-19%
|
89
-11%
|
89
+1%
|
135
+51%
|
124
-8%
|
107
-14%
|
123
+15%
|
77
-37%
|
95
+23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(19)
|
(19)
|
(18)
|
(18)
|
(23)
|
(26)
|
(32)
|
(38)
|
(39)
|
(36)
|
(35)
|
(32)
|
(25)
|
(31)
|
(30)
|
(40)
|
(33)
|
(40)
|
(44)
|
(35)
|
(41)
|
(34)
|
(33)
|
(31)
|
(36)
|
(44)
|
(44)
|
(46)
|
(45)
|
(37)
|
(36)
|
(36)
|
(35)
|
(38)
|
|
Other Items |
(25)
|
104
|
121
|
124
|
125
|
(21)
|
(21)
|
(21)
|
(33)
|
(41)
|
(41)
|
(82)
|
(145)
|
(114)
|
(200)
|
(195)
|
(120)
|
(134)
|
(48)
|
(17)
|
2
|
10
|
16
|
(93)
|
77
|
80
|
73
|
182
|
(7)
|
(5)
|
(5)
|
(167)
|
(176)
|
(178)
|
(178)
|
(11)
|
5
|
(13)
|
(13)
|
(18)
|
(74)
|
|
Cash from Investing Activities |
(45)
N/A
|
83
N/A
|
100
+21%
|
102
+2%
|
103
+1%
|
(43)
N/A
|
(42)
+0%
|
(40)
+6%
|
(52)
-30%
|
(59)
-14%
|
(60)
-1%
|
(105)
-75%
|
(171)
-64%
|
(146)
+15%
|
(237)
-63%
|
(234)
+1%
|
(156)
+33%
|
(168)
-8%
|
(80)
+52%
|
(42)
+48%
|
(29)
+29%
|
(20)
+31%
|
(24)
-18%
|
(125)
-423%
|
36
N/A
|
36
+0%
|
39
+6%
|
141
+266%
|
(41)
N/A
|
(38)
+7%
|
(35)
+6%
|
(202)
-473%
|
(220)
-9%
|
(222)
-1%
|
(224)
-1%
|
(56)
+75%
|
(32)
+43%
|
(49)
-54%
|
(49)
0%
|
(53)
-7%
|
(112)
-113%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
(4)
|
(12)
|
(18)
|
(22)
|
(18)
|
(18)
|
(12)
|
(11)
|
(13)
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(18)
|
(20)
|
(20)
|
(14)
|
(14)
|
(12)
|
(12)
|
(8)
|
|
Net Issuance of Debt |
13
|
(138)
|
(139)
|
(132)
|
(118)
|
33
|
17
|
10
|
10
|
26
|
21
|
60
|
110
|
71
|
179
|
165
|
80
|
95
|
(3)
|
(55)
|
(45)
|
(48)
|
(44)
|
65
|
(65)
|
(67)
|
(66)
|
(223)
|
(94)
|
(128)
|
(104)
|
92
|
142
|
174
|
153
|
(1)
|
(66)
|
(35)
|
(53)
|
(51)
|
40
|
|
Cash Paid for Dividends |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Other |
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(3)
|
(5)
|
(3)
|
(2)
|
(3)
|
(7)
|
(10)
|
(11)
|
(9)
|
(5)
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(6)
|
|
Cash from Financing Activities |
7
N/A
|
(145)
N/A
|
(150)
-4%
|
(153)
-2%
|
(144)
+5%
|
2
N/A
|
(9)
N/A
|
(17)
-80%
|
(11)
+33%
|
6
N/A
|
(1)
N/A
|
46
N/A
|
97
+110%
|
61
-37%
|
170
+178%
|
157
-8%
|
72
-54%
|
87
+22%
|
(14)
N/A
|
(68)
-384%
|
(56)
+19%
|
(59)
-5%
|
(56)
+5%
|
50
N/A
|
(83)
N/A
|
(86)
-3%
|
(84)
+3%
|
(236)
-183%
|
(106)
+55%
|
(139)
-32%
|
(114)
+19%
|
82
N/A
|
119
+46%
|
143
+20%
|
122
-15%
|
(32)
N/A
|
(91)
-183%
|
(60)
+34%
|
(76)
-27%
|
(78)
-3%
|
18
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
2
|
3
|
(1)
|
(3)
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
5
|
6
|
1
|
2
|
(4)
|
(6)
|
(1)
|
2
|
7
|
5
|
4
|
4
|
3
|
5
|
4
|
2
|
(1)
|
(2)
|
(5)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
|
Net Change in Cash |
1
N/A
|
1
-29%
|
9
+1 620%
|
(8)
N/A
|
4
N/A
|
(2)
N/A
|
(3)
-106%
|
4
N/A
|
1
-70%
|
4
+215%
|
4
-7%
|
14
+279%
|
12
-17%
|
15
+24%
|
8
-45%
|
(8)
N/A
|
(10)
-22%
|
(11)
-5%
|
(5)
+49%
|
(15)
-178%
|
(5)
+67%
|
(8)
-61%
|
(4)
+47%
|
31
N/A
|
60
+91%
|
65
+9%
|
66
+1%
|
(9)
N/A
|
(39)
-326%
|
(55)
-39%
|
(26)
+52%
|
4
N/A
|
(2)
N/A
|
9
N/A
|
(17)
N/A
|
42
N/A
|
(4)
N/A
|
(6)
-69%
|
(5)
+20%
|
(56)
-1 041%
|
(1)
+99%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
19
N/A
|
40
+112%
|
35
-11%
|
22
-37%
|
27
+21%
|
22
-16%
|
32
+44%
|
47
+45%
|
49
+6%
|
41
-17%
|
49
+19%
|
51
+5%
|
62
+20%
|
69
+12%
|
37
-47%
|
29
-22%
|
33
+17%
|
30
-11%
|
56
+88%
|
69
+23%
|
52
-24%
|
47
-11%
|
36
-22%
|
73
+100%
|
59
-18%
|
67
+12%
|
72
+9%
|
41
-43%
|
70
+71%
|
85
+21%
|
88
+4%
|
88
-1%
|
56
-36%
|
45
-20%
|
43
-4%
|
90
+110%
|
88
-3%
|
71
-19%
|
87
+22%
|
42
-51%
|
57
+35%
|