Express Inc
NYSE:EXPR
Cash Flow Statement
Cash Flow Statement
Express Inc
Nov-2013 | Feb-2014 | May-2014 | 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 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
133
|
117
|
89
|
79
|
74
|
68
|
76
|
90
|
102
|
117
|
116
|
105
|
91
|
58
|
40
|
20
|
14
|
19
|
24
|
36
|
38
|
10
|
(1)
|
(13)
|
(24)
|
(164)
|
(309)
|
(407)
|
(494)
|
(405)
|
(297)
|
(179)
|
(75)
|
(14)
|
19
|
16
|
(32)
|
294
|
232
|
181
|
179
|
|
Depreciation & Amortization |
69
|
70
|
72
|
74
|
76
|
76
|
76
|
75
|
75
|
75
|
73
|
74
|
78
|
82
|
88
|
91
|
91
|
90
|
89
|
87
|
86
|
86
|
87
|
87
|
86
|
85
|
83
|
80
|
77
|
74
|
73
|
72
|
70
|
68
|
64
|
62
|
61
|
62
|
61
|
61
|
58
|
|
Change in Deffered Taxes |
1
|
(1)
|
0
|
0
|
(0)
|
6
|
6
|
6
|
(1)
|
(11)
|
(11)
|
(11)
|
(4)
|
21
|
21
|
23
|
23
|
0
|
(1)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(50)
|
15
|
14
|
16
|
55
|
(9)
|
(9)
|
(10)
|
0
|
0
|
0
|
0
|
31
|
26
|
20
|
15
|
|
Other Non-Cash Items |
21
|
12
|
11
|
9
|
7
|
20
|
20
|
21
|
18
|
12
|
22
|
19
|
18
|
19
|
12
|
11
|
11
|
13
|
7
|
7
|
7
|
11
|
11
|
16
|
18
|
209
|
227
|
231
|
240
|
47
|
30
|
23
|
15
|
10
|
9
|
9
|
9
|
(396)
|
(396)
|
(403)
|
(406)
|
|
Cash Taxes Paid |
0
|
76
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
|
Change in Working Capital |
(5)
|
(3)
|
(13)
|
2
|
(2)
|
(14)
|
15
|
23
|
21
|
37
|
8
|
25
|
51
|
7
|
42
|
7
|
36
|
(4)
|
(26)
|
(13)
|
(41)
|
(33)
|
(17)
|
(23)
|
8
|
10
|
(39)
|
1
|
(32)
|
(94)
|
10
|
6
|
7
|
27
|
(78)
|
(126)
|
(123)
|
(148)
|
(86)
|
(16)
|
(38)
|
|
Cash from Operating Activities |
218
N/A
|
195
-10%
|
159
-19%
|
163
+3%
|
156
-5%
|
157
+1%
|
193
+23%
|
215
+11%
|
214
-1%
|
230
+7%
|
209
-9%
|
212
+2%
|
234
+10%
|
187
-20%
|
203
+9%
|
151
-26%
|
175
+16%
|
119
-32%
|
93
-22%
|
116
+25%
|
89
-23%
|
74
-17%
|
82
+11%
|
68
-17%
|
88
+31%
|
91
+3%
|
(24)
N/A
|
(81)
-245%
|
(194)
-138%
|
(324)
-67%
|
(194)
+40%
|
(86)
+56%
|
6
N/A
|
89
+1 319%
|
15
-83%
|
(39)
N/A
|
(85)
-117%
|
(157)
-85%
|
(162)
-3%
|
(157)
+3%
|
(193)
-23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(105)
|
(106)
|
(116)
|
(119)
|
(114)
|
(116)
|
(112)
|
(108)
|
(114)
|
(115)
|
(111)
|
(115)
|
(111)
|
(99)
|
(95)
|
(79)
|
(60)
|
(57)
|
(51)
|
(45)
|
(48)
|
(50)
|
(46)
|
(45)
|
(38)
|
(37)
|
(37)
|
(35)
|
(30)
|
(17)
|
(16)
|
(17)
|
(21)
|
(35)
|
(36)
|
(38)
|
(41)
|
(47)
|
(51)
|
(50)
|
(46)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
243
|
215
|
0
|
|
Cash from Investing Activities |
(105)
N/A
|
(106)
0%
|
(116)
-9%
|
(119)
-3%
|
(114)
+4%
|
(116)
-2%
|
(112)
+3%
|
(108)
+4%
|
(114)
-6%
|
(115)
-2%
|
(111)
+4%
|
(125)
-13%
|
(122)
+3%
|
(109)
+10%
|
(105)
+3%
|
(88)
+17%
|
(69)
+21%
|
(67)
+4%
|
(60)
+10%
|
(45)
+26%
|
(48)
-7%
|
(50)
-4%
|
(46)
+8%
|
(45)
+3%
|
(38)
+15%
|
(37)
+2%
|
(37)
0%
|
(35)
+6%
|
(30)
+14%
|
(17)
+44%
|
(16)
+4%
|
(17)
-7%
|
(21)
-23%
|
(35)
-63%
|
(36)
-4%
|
(38)
-4%
|
(41)
-9%
|
196
N/A
|
193
-2%
|
165
-14%
|
169
+2%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(34)
|
(33)
|
(36)
|
(24)
|
(3)
|
(4)
|
(3)
|
(4)
|
(25)
|
(72)
|
(112)
|
(122)
|
(100)
|
(53)
|
(12)
|
(2)
|
(2)
|
(19)
|
(36)
|
(52)
|
(76)
|
(86)
|
(74)
|
(58)
|
(42)
|
(17)
|
(11)
|
(11)
|
(3)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
5
|
6
|
7
|
6
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(200)
|
(200)
|
(200)
|
(200)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
165
|
168
|
168
|
199
|
70
|
(43)
|
(43)
|
(64)
|
(22)
|
83
|
116
|
(10)
|
(31)
|
16
|
40
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(9)
|
(10)
|
(9)
|
(8)
|
(1)
|
(0)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(33)
N/A
|
(33)
+0%
|
(36)
-9%
|
(25)
+33%
|
(5)
+82%
|
(5)
-9%
|
(202)
-4 031%
|
(204)
-1%
|
(225)
-11%
|
(272)
-21%
|
(114)
+58%
|
(123)
-8%
|
(102)
+18%
|
(58)
+43%
|
(17)
+71%
|
(9)
+49%
|
(9)
N/A
|
(23)
-160%
|
(39)
-74%
|
(54)
-38%
|
(79)
-45%
|
(89)
-13%
|
(76)
+14%
|
(60)
+21%
|
(44)
+27%
|
(18)
+58%
|
153
N/A
|
155
+2%
|
163
+5%
|
189
+16%
|
58
-69%
|
(56)
N/A
|
(56)
+1%
|
(69)
-25%
|
(26)
+63%
|
81
N/A
|
114
+41%
|
(15)
N/A
|
(34)
-135%
|
13
N/A
|
34
+160%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(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 |
79
N/A
|
56
-30%
|
6
-89%
|
19
+218%
|
36
+90%
|
34
-5%
|
(122)
N/A
|
(98)
+20%
|
(127)
-30%
|
(159)
-26%
|
(17)
+89%
|
(36)
-116%
|
11
N/A
|
20
+94%
|
80
+292%
|
54
-33%
|
97
+79%
|
29
-70%
|
(6)
N/A
|
18
N/A
|
(37)
N/A
|
(65)
-74%
|
(40)
+38%
|
(37)
+8%
|
7
N/A
|
36
+438%
|
92
+159%
|
39
-58%
|
(61)
N/A
|
(151)
-150%
|
(152)
-1%
|
(159)
-5%
|
(71)
+56%
|
(15)
+79%
|
(47)
-218%
|
4
N/A
|
(12)
N/A
|
24
N/A
|
(3)
N/A
|
21
N/A
|
10
-52%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
113
N/A
|
90
-21%
|
43
-52%
|
44
+2%
|
41
-6%
|
41
-2%
|
81
+100%
|
108
+33%
|
101
-7%
|
114
+13%
|
98
-14%
|
97
-1%
|
123
+26%
|
88
-28%
|
108
+23%
|
72
-33%
|
115
+58%
|
61
-47%
|
42
-31%
|
72
+70%
|
42
-42%
|
24
-43%
|
36
+49%
|
23
-35%
|
50
+119%
|
54
+7%
|
(61)
N/A
|
(116)
-92%
|
(224)
-92%
|
(341)
-52%
|
(210)
+38%
|
(103)
+51%
|
(15)
+85%
|
55
N/A
|
(21)
N/A
|
(77)
-262%
|
(126)
-64%
|
(205)
-63%
|
(212)
-4%
|
(207)
+2%
|
(239)
-15%
|