Methode Electronics Inc
NYSE:MEI
Cash Flow Statement
Cash Flow Statement
Methode Electronics Inc
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 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-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 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
58
|
96
|
104
|
110
|
123
|
101
|
103
|
98
|
89
|
85
|
82
|
86
|
92
|
93
|
92
|
92
|
44
|
57
|
60
|
51
|
106
|
92
|
96
|
105
|
116
|
123
|
116
|
131
|
121
|
122
|
131
|
120
|
117
|
102
|
95
|
95
|
85
|
77
|
57
|
(26)
|
(58)
|
|
Depreciation & Amortization |
23
|
24
|
24
|
25
|
24
|
23
|
24
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
26
|
27
|
28
|
31
|
34
|
39
|
43
|
47
|
49
|
44
|
48
|
53
|
59
|
51
|
52
|
52
|
53
|
53
|
53
|
52
|
51
|
50
|
50
|
51
|
53
|
56
|
|
Change in Deffered Taxes |
0
|
(29)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(16)
|
(13)
|
(13)
|
(13)
|
(1)
|
(4)
|
(4)
|
(4)
|
0
|
8
|
2
|
2
|
2
|
(10)
|
(4)
|
(3)
|
(4)
|
(2)
|
(4)
|
(1)
|
(1)
|
(5)
|
(3)
|
(7)
|
(9)
|
|
Stock-Based Compensation |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
6
|
7
|
11
|
12
|
12
|
12
|
13
|
13
|
6
|
4
|
2
|
8
|
12
|
14
|
14
|
7
|
8
|
0
|
(1)
|
(2)
|
(1)
|
7
|
10
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
10
|
9
|
0
|
|
Other Non-Cash Items |
8
|
5
|
5
|
6
|
6
|
8
|
7
|
8
|
9
|
7
|
10
|
12
|
12
|
13
|
13
|
13
|
5
|
2
|
0
|
5
|
12
|
14
|
14
|
7
|
8
|
0
|
(1)
|
(0)
|
0
|
9
|
11
|
12
|
16
|
16
|
17
|
17
|
14
|
14
|
14
|
69
|
63
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
28
|
8
|
11
|
16
|
21
|
18
|
21
|
15
|
16
|
19
|
26
|
32
|
32
|
31
|
25
|
22
|
26
|
22
|
28
|
27
|
|
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
|
3
|
6
|
8
|
10
|
9
|
7
|
7
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
4
|
6
|
8
|
11
|
15
|
|
Change in Working Capital |
(32)
|
(24)
|
(7)
|
(6)
|
8
|
(9)
|
(25)
|
(20)
|
(23)
|
(13)
|
2
|
(4)
|
(2)
|
19
|
9
|
1
|
67
|
43
|
36
|
32
|
(60)
|
(42)
|
(52)
|
(24)
|
(48)
|
(40)
|
(28)
|
(51)
|
28
|
7
|
(17)
|
(21)
|
(89)
|
(70)
|
(58)
|
(72)
|
(23)
|
(4)
|
(4)
|
9
|
20
|
|
Cash from Operating Activities |
50
N/A
|
72
+46%
|
97
+34%
|
105
+8%
|
132
+26%
|
123
-7%
|
109
-12%
|
109
+0%
|
98
-10%
|
111
+13%
|
126
+14%
|
125
-1%
|
134
+7%
|
145
+9%
|
134
-7%
|
127
-6%
|
126
-1%
|
118
-6%
|
114
-3%
|
109
-5%
|
95
-13%
|
102
+7%
|
101
-1%
|
134
+32%
|
120
-10%
|
141
+17%
|
138
-2%
|
130
-6%
|
202
+56%
|
180
-11%
|
173
-4%
|
160
-8%
|
93
-42%
|
99
+6%
|
102
+3%
|
90
-11%
|
126
+39%
|
133
+6%
|
115
-14%
|
99
-14%
|
72
-27%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(32)
|
(29)
|
(23)
|
(23)
|
(18)
|
(23)
|
(25)
|
(21)
|
(27)
|
(23)
|
(22)
|
(23)
|
(19)
|
(22)
|
(26)
|
(29)
|
(45)
|
(48)
|
(59)
|
(61)
|
(50)
|
(50)
|
(45)
|
(48)
|
(48)
|
(45)
|
(44)
|
(34)
|
(30)
|
(25)
|
(29)
|
(31)
|
(34)
|
(38)
|
(32)
|
(35)
|
(39)
|
(42)
|
(46)
|
(49)
|
(52)
|
|
Other Items |
0
|
6
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
(21)
|
(129)
|
(129)
|
(131)
|
(109)
|
(422)
|
(422)
|
(421)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
(111)
|
0
|
(112)
|
(113)
|
|
Cash from Investing Activities |
(32)
N/A
|
(23)
+29%
|
(17)
+26%
|
(17)
-2%
|
(12)
+29%
|
(11)
+7%
|
(14)
-23%
|
(10)
+28%
|
(16)
-57%
|
(22)
-38%
|
(20)
+8%
|
(22)
-9%
|
(18)
+19%
|
(22)
-23%
|
(47)
-118%
|
(158)
-234%
|
(174)
-10%
|
(179)
-3%
|
(167)
+7%
|
(483)
-188%
|
(472)
+2%
|
(471)
+0%
|
(466)
+1%
|
(48)
+90%
|
(47)
+1%
|
(45)
+5%
|
(43)
+4%
|
(34)
+22%
|
(30)
+10%
|
(25)
+18%
|
(29)
-15%
|
(30)
-6%
|
(34)
-12%
|
(37)
-11%
|
(32)
+16%
|
(31)
+1%
|
(36)
-14%
|
(153)
-329%
|
(157)
-3%
|
(161)
-2%
|
(165)
-2%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6
|
5
|
9
|
9
|
6
|
4
|
(1)
|
(25)
|
(62)
|
(62)
|
(61)
|
(48)
|
(10)
|
(7)
|
(8)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(14)
|
(48)
|
(69)
|
(64)
|
(68)
|
(54)
|
(39)
|
(47)
|
(35)
|
(23)
|
(19)
|
|
Net Issuance of Debt |
10
|
5
|
(15)
|
(22)
|
(30)
|
(43)
|
(36)
|
(8)
|
35
|
52
|
52
|
27
|
(18)
|
(30)
|
(29)
|
36
|
58
|
2
|
0
|
245
|
180
|
239
|
232
|
(81)
|
(45)
|
58
|
64
|
70
|
(15)
|
(116)
|
(116)
|
(127)
|
(30)
|
(30)
|
(28)
|
(20)
|
(12)
|
73
|
109
|
115
|
106
|
|
Cash Paid for Dividends |
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
4
|
1
|
1
|
1
|
(6)
|
(2)
|
(3)
|
(3)
|
4
|
4
|
4
|
4
|
(0)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(17)
|
(18)
|
0
|
|
Cash from Financing Activities |
5
N/A
|
(1)
N/A
|
(18)
-1 164%
|
(25)
-42%
|
(37)
-47%
|
(49)
-31%
|
(49)
-1%
|
(46)
+7%
|
(40)
+14%
|
(29)
+28%
|
(25)
+15%
|
(36)
-48%
|
(44)
-20%
|
(47)
-8%
|
(47)
-1%
|
28
N/A
|
49
+75%
|
(13)
N/A
|
(16)
-29%
|
227
N/A
|
162
-29%
|
217
+34%
|
212
-2%
|
(100)
N/A
|
(65)
+36%
|
42
N/A
|
43
+3%
|
49
+14%
|
(36)
N/A
|
(143)
-293%
|
(148)
-4%
|
(193)
-30%
|
(119)
+39%
|
(115)
+4%
|
(117)
-2%
|
(94)
+20%
|
(74)
+21%
|
3
N/A
|
37
+1 041%
|
54
+47%
|
52
-4%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
3
|
0
|
(6)
|
(11)
|
(11)
|
(13)
|
(11)
|
(8)
|
(1)
|
(0)
|
(4)
|
(6)
|
(10)
|
9
|
13
|
35
|
26
|
0
|
(1)
|
(15)
|
(12)
|
(2)
|
(1)
|
(3)
|
(4)
|
(1)
|
2
|
4
|
4
|
1
|
(1)
|
(6)
|
(8)
|
(9)
|
(13)
|
(4)
|
2
|
2
|
2
|
(0)
|
|
Net Change in Cash |
23
N/A
|
51
+117%
|
62
+23%
|
57
-9%
|
71
+26%
|
52
-27%
|
32
-38%
|
42
+32%
|
35
-19%
|
60
+73%
|
81
+36%
|
63
-23%
|
67
+6%
|
66
0%
|
49
-27%
|
9
-81%
|
35
+291%
|
(48)
N/A
|
(69)
-45%
|
(148)
-113%
|
(230)
-56%
|
(163)
+29%
|
(155)
+5%
|
(15)
+90%
|
6
N/A
|
134
+2 063%
|
137
+2%
|
147
+7%
|
139
-5%
|
16
-89%
|
(3)
N/A
|
(65)
-2 000%
|
(66)
-1%
|
(61)
+7%
|
(56)
+9%
|
(48)
+14%
|
12
N/A
|
(15)
N/A
|
(5)
+70%
|
(7)
-58%
|
(42)
-489%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
18
N/A
|
43
+147%
|
74
+70%
|
82
+10%
|
113
+39%
|
100
-11%
|
84
-17%
|
88
+5%
|
71
-19%
|
88
+23%
|
105
+20%
|
102
-2%
|
114
+12%
|
123
+7%
|
108
-12%
|
97
-10%
|
81
-17%
|
69
-14%
|
56
-20%
|
48
-13%
|
45
-7%
|
52
+16%
|
56
+8%
|
86
+52%
|
73
-15%
|
96
+32%
|
94
-1%
|
96
+2%
|
172
+79%
|
155
-10%
|
144
-7%
|
129
-10%
|
58
-55%
|
61
+4%
|
70
+15%
|
56
-21%
|
87
+56%
|
91
+5%
|
68
-25%
|
50
-27%
|
19
-61%
|