Gorman-Rupp Co
NYSE:GRC
Cash Flow Statement
Cash Flow Statement
Gorman-Rupp Co
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
34
|
34
|
35
|
36
|
33
|
31
|
28
|
25
|
24
|
24
|
25
|
25
|
24
|
25
|
24
|
27
|
31
|
33
|
38
|
40
|
38
|
38
|
37
|
36
|
34
|
29
|
27
|
25
|
27
|
29
|
30
|
30
|
30
|
22
|
15
|
11
|
10
|
22
|
28
|
35
|
36
|
|
Depreciation & Amortization |
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
13
|
17
|
21
|
25
|
28
|
28
|
28
|
29
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
|
Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
Other Non-Cash Items |
(1)
|
(0)
|
(2)
|
(0)
|
1
|
3
|
6
|
4
|
2
|
(4)
|
(9)
|
(11)
|
(8)
|
(5)
|
3
|
9
|
7
|
6
|
1
|
3
|
2
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
5
|
7
|
5
|
5
|
5
|
6
|
10
|
30
|
33
|
35
|
34
|
16
|
15
|
|
Cash Taxes Paid |
0
|
0
|
0
|
19
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
|
Cash Interest Paid |
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
|
17
|
0
|
0
|
0
|
36
|
0
|
|
Change in Working Capital |
(2)
|
(6)
|
(11)
|
(20)
|
(9)
|
(13)
|
1
|
(3)
|
11
|
22
|
17
|
21
|
6
|
5
|
(10)
|
(1)
|
3
|
(14)
|
(2)
|
(16)
|
(18)
|
(4)
|
7
|
10
|
9
|
7
|
(9)
|
7
|
11
|
14
|
14
|
(2)
|
(9)
|
(17)
|
(27)
|
(48)
|
(41)
|
(39)
|
(16)
|
19
|
11
|
|
Cash from Operating Activities |
45
N/A
|
41
-9%
|
37
-9%
|
29
-23%
|
39
+36%
|
35
-12%
|
49
+42%
|
41
-17%
|
52
+27%
|
57
+10%
|
48
-15%
|
53
+11%
|
41
-23%
|
44
+7%
|
35
-21%
|
43
+25%
|
50
+16%
|
34
-33%
|
46
+38%
|
41
-11%
|
36
-12%
|
53
+47%
|
63
+18%
|
62
-1%
|
61
-2%
|
53
-13%
|
35
-33%
|
51
+45%
|
56
+10%
|
62
+10%
|
61
-1%
|
45
-26%
|
38
-17%
|
24
-37%
|
16
-32%
|
14
-17%
|
26
+91%
|
45
+72%
|
73
+62%
|
98
+35%
|
90
-8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(20)
|
(23)
|
(24)
|
(13)
|
(13)
|
(12)
|
(13)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(9)
|
(11)
|
(11)
|
(10)
|
(11)
|
0
|
(8)
|
(11)
|
(12)
|
(14)
|
(10)
|
(12)
|
(15)
|
(15)
|
(18)
|
(21)
|
(23)
|
(24)
|
(21)
|
(18)
|
|
Other Items |
0
|
(13)
|
(13)
|
(16)
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
2
|
(2)
|
0
|
(8)
|
(6)
|
(3)
|
0
|
6
|
4
|
3
|
0
|
1
|
(0)
|
0
|
0
|
0
|
(6)
|
0
|
1
|
1
|
7
|
1
|
0
|
(526)
|
(526)
|
(528)
|
(527)
|
(1)
|
(1)
|
1
|
0
|
|
Cash from Investing Activities |
(17)
N/A
|
(37)
-111%
|
(37)
-1%
|
(29)
+21%
|
(29)
+1%
|
(11)
+61%
|
(15)
-34%
|
(11)
+27%
|
(11)
+2%
|
(10)
+12%
|
(5)
+43%
|
(8)
-55%
|
(9)
-9%
|
(15)
-66%
|
(12)
+24%
|
(10)
+11%
|
(10)
-1%
|
(4)
+66%
|
(7)
-89%
|
(7)
-10%
|
(8)
-1%
|
(8)
-12%
|
(12)
-37%
|
(11)
+6%
|
(10)
+4%
|
(11)
-4%
|
(9)
+18%
|
(8)
+13%
|
(6)
+17%
|
(7)
-13%
|
(7)
+7%
|
(9)
-36%
|
(12)
-33%
|
(541)
-4 332%
|
(541)
0%
|
(546)
-1%
|
(548)
0%
|
(24)
+96%
|
(25)
-3%
|
(20)
+19%
|
(18)
+11%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Net Issuance of Debt |
(14)
|
8
|
8
|
3
|
4
|
(17)
|
(17)
|
(14)
|
(11)
|
(8)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
430
|
425
|
433
|
432
|
(6)
|
(21)
|
(35)
|
(37)
|
|
Cash Paid for Dividends |
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(66)
|
(66)
|
(66)
|
(66)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(23)
N/A
|
(2)
+93%
|
(1)
+16%
|
(7)
-425%
|
(6)
+13%
|
(27)
-362%
|
(32)
-20%
|
(29)
+10%
|
(26)
+10%
|
(23)
+11%
|
(13)
+45%
|
(11)
+13%
|
(11)
-2%
|
(12)
-2%
|
(12)
-2%
|
(12)
-2%
|
(13)
-5%
|
(13)
-3%
|
(14)
-2%
|
(66)
-385%
|
(66)
0%
|
(66)
0%
|
(66)
0%
|
(17)
+74%
|
(18)
-3%
|
(18)
-1%
|
(18)
-1%
|
(16)
+12%
|
(17)
-3%
|
(17)
-2%
|
(17)
-2%
|
(19)
-7%
|
(19)
-3%
|
410
N/A
|
406
-1%
|
414
+2%
|
413
0%
|
(25)
N/A
|
(40)
-59%
|
(55)
-35%
|
(57)
-4%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
Net Change in Cash |
5
N/A
|
3
-51%
|
(1)
N/A
|
(7)
-954%
|
6
N/A
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
13
N/A
|
24
+82%
|
30
+27%
|
34
+13%
|
20
-40%
|
17
-14%
|
12
-30%
|
22
+80%
|
28
+27%
|
17
-40%
|
25
+52%
|
(33)
N/A
|
(38)
-15%
|
(22)
+44%
|
(16)
+27%
|
34
N/A
|
32
-5%
|
24
-27%
|
8
-66%
|
28
+247%
|
34
+23%
|
39
+13%
|
37
-3%
|
17
-55%
|
6
-64%
|
(107)
N/A
|
(121)
-12%
|
(118)
+2%
|
(110)
+7%
|
(5)
+96%
|
8
N/A
|
24
+200%
|
16
-35%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
25
N/A
|
18
-28%
|
14
-23%
|
16
+13%
|
26
+67%
|
23
-13%
|
37
+61%
|
32
-11%
|
44
+35%
|
50
+14%
|
41
-18%
|
47
+13%
|
33
-28%
|
36
+9%
|
29
-21%
|
36
+25%
|
42
+19%
|
24
-44%
|
36
+51%
|
30
-16%
|
25
-16%
|
44
+76%
|
52
+16%
|
51
-1%
|
50
-2%
|
42
-17%
|
35
-16%
|
43
+22%
|
46
+6%
|
51
+11%
|
48
-6%
|
36
-25%
|
26
-28%
|
9
-63%
|
1
-89%
|
(4)
N/A
|
5
N/A
|
22
+326%
|
49
+123%
|
77
+57%
|
72
-7%
|