Mistras Group Inc
NYSE:MG
Cash Flow Statement
Cash Flow Statement
Mistras Group Inc
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-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 |
13
|
12
|
23
|
19
|
20
|
20
|
16
|
21
|
22
|
24
|
25
|
24
|
10
|
14
|
14
|
(0)
|
(2)
|
(1)
|
3
|
9
|
7
|
(1)
|
0
|
4
|
6
|
(87)
|
(97)
|
(99)
|
(99)
|
(6)
|
2
|
4
|
4
|
4
|
3
|
4
|
7
|
7
|
3
|
(12)
|
(17)
|
|
Depreciation & Amortization |
28
|
28
|
28
|
30
|
32
|
32
|
33
|
33
|
33
|
32
|
32
|
33
|
19
|
35
|
35
|
35
|
31
|
32
|
33
|
33
|
34
|
35
|
36
|
37
|
39
|
38
|
37
|
37
|
36
|
35
|
35
|
35
|
35
|
35
|
35
|
34
|
33
|
33
|
33
|
34
|
34
|
|
Change in Deffered Taxes |
(2)
|
(1)
|
(1)
|
5
|
(0)
|
(0)
|
(2)
|
(7)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(3)
|
0
|
(6)
|
(5)
|
(5)
|
(5)
|
3
|
2
|
2
|
2
|
2
|
(4)
|
(18)
|
(18)
|
(24)
|
(13)
|
1
|
1
|
4
|
0
|
(1)
|
0
|
1
|
(1)
|
1
|
3
|
(1)
|
(5)
|
|
Stock-Based Compensation |
6
|
6
|
6
|
7
|
8
|
7
|
7
|
6
|
6
|
7
|
7
|
6
|
7
|
11
|
11
|
11
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
5
|
6
|
6
|
5
|
6
|
|
Other Non-Cash Items |
10
|
10
|
3
|
5
|
7
|
3
|
5
|
4
|
4
|
7
|
3
|
5
|
5
|
7
|
10
|
25
|
23
|
21
|
21
|
4
|
5
|
12
|
8
|
10
|
11
|
111
|
116
|
119
|
118
|
12
|
11
|
8
|
7
|
7
|
6
|
5
|
6
|
5
|
5
|
20
|
20
|
|
Cash Taxes Paid |
19
|
13
|
13
|
14
|
13
|
14
|
13
|
11
|
11
|
9
|
11
|
12
|
8
|
12
|
11
|
9
|
3
|
4
|
8
|
10
|
11
|
10
|
7
|
5
|
6
|
5
|
3
|
4
|
(1)
|
2
|
3
|
2
|
5
|
(3)
|
(2)
|
(3)
|
(3)
|
4
|
4
|
4
|
7
|
|
Cash Interest Paid |
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
6
|
4
|
3
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
10
|
11
|
12
|
14
|
13
|
13
|
13
|
12
|
13
|
13
|
12
|
10
|
9
|
8
|
7
|
9
|
12
|
14
|
16
|
17
|
|
Change in Working Capital |
(18)
|
(10)
|
(16)
|
(18)
|
(33)
|
(7)
|
(3)
|
(0)
|
16
|
9
|
7
|
8
|
(4)
|
2
|
(5)
|
(6)
|
8
|
0
|
0
|
(5)
|
(7)
|
(4)
|
(3)
|
5
|
8
|
12
|
35
|
27
|
27
|
23
|
2
|
(3)
|
(4)
|
(12)
|
(12)
|
(14)
|
(19)
|
(10)
|
(7)
|
(13)
|
(5)
|
|
Cash from Operating Activities |
32
N/A
|
39
+21%
|
37
-4%
|
40
+8%
|
24
-39%
|
49
+99%
|
50
+3%
|
52
+3%
|
73
+42%
|
71
-3%
|
68
-4%
|
69
+2%
|
30
-56%
|
56
+85%
|
53
-5%
|
48
-10%
|
56
+16%
|
48
-14%
|
53
+10%
|
45
-15%
|
42
-7%
|
44
+6%
|
43
-3%
|
58
+36%
|
59
+2%
|
57
-4%
|
73
+28%
|
60
-17%
|
68
+12%
|
65
-4%
|
51
-21%
|
48
-5%
|
42
-13%
|
34
-20%
|
32
-5%
|
30
-5%
|
26
-13%
|
36
+37%
|
37
+2%
|
27
-28%
|
27
+1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(16)
|
(16)
|
(18)
|
(19)
|
(17)
|
(18)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(10)
|
(17)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(19)
|
(16)
|
(16)
|
(16)
|
(19)
|
(21)
|
(19)
|
(18)
|
(16)
|
(13)
|
(13)
|
(15)
|
(17)
|
(20)
|
(24)
|
|
Other Items |
(17)
|
(18)
|
(20)
|
(57)
|
(41)
|
(36)
|
(34)
|
3
|
(3)
|
(0)
|
(1)
|
(2)
|
(8)
|
(12)
|
(11)
|
(14)
|
(82)
|
(77)
|
(78)
|
(69)
|
(134)
|
(134)
|
(134)
|
(144)
|
(2)
|
(3)
|
(3)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Cash from Investing Activities |
(33)
N/A
|
(33)
+0%
|
(38)
-14%
|
(76)
-100%
|
(58)
+24%
|
(54)
+7%
|
(50)
+8%
|
(13)
+73%
|
(19)
-41%
|
(16)
+14%
|
(17)
-3%
|
(17)
-3%
|
(17)
0%
|
(29)
-69%
|
(32)
-8%
|
(35)
-11%
|
(103)
-194%
|
(99)
+3%
|
(99)
+1%
|
(90)
+9%
|
(155)
-73%
|
(156)
0%
|
(156)
0%
|
(167)
-7%
|
(25)
+85%
|
(24)
+3%
|
(21)
+12%
|
(14)
+34%
|
(15)
-5%
|
(15)
+0%
|
(18)
-21%
|
(20)
-10%
|
(19)
+7%
|
(17)
+8%
|
(15)
+14%
|
(12)
+19%
|
(12)
-3%
|
(14)
-14%
|
(16)
-11%
|
(19)
-19%
|
(22)
-19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(8)
|
(14)
|
(20)
|
(24)
|
(16)
|
(10)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
11
|
(2)
|
5
|
46
|
40
|
11
|
6
|
(35)
|
(59)
|
(45)
|
(37)
|
(44)
|
(2)
|
2
|
8
|
25
|
71
|
69
|
44
|
40
|
119
|
109
|
114
|
114
|
(40)
|
(34)
|
(35)
|
(36)
|
(40)
|
(41)
|
(33)
|
(25)
|
(20)
|
(17)
|
(14)
|
(17)
|
(15)
|
(23)
|
(21)
|
(13)
|
(6)
|
|
Other |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
10
N/A
|
(3)
N/A
|
3
N/A
|
44
+1 244%
|
38
-14%
|
8
-80%
|
2
-72%
|
(39)
N/A
|
(62)
-59%
|
(48)
+23%
|
(40)
+15%
|
(48)
-18%
|
(13)
+73%
|
(16)
-25%
|
(16)
+3%
|
(2)
+86%
|
53
N/A
|
54
+3%
|
37
-33%
|
36
-1%
|
114
+214%
|
106
-7%
|
110
+4%
|
108
-2%
|
(44)
N/A
|
(40)
+10%
|
(41)
-4%
|
(40)
+4%
|
(44)
-11%
|
(44)
0%
|
(37)
+17%
|
(28)
+24%
|
(23)
+17%
|
(19)
+17%
|
(15)
+21%
|
(19)
-25%
|
(16)
+15%
|
(25)
-51%
|
(22)
+9%
|
(13)
+40%
|
(8)
+43%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
0
|
(2)
|
(1)
|
1
|
(2)
|
0
|
(1)
|
(3)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
2
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
Net Change in Cash |
8
N/A
|
1
-87%
|
2
+113%
|
6
+152%
|
3
-40%
|
3
+2%
|
1
-84%
|
(1)
N/A
|
(9)
-1 011%
|
5
N/A
|
11
+126%
|
3
-70%
|
(2)
N/A
|
10
N/A
|
6
-41%
|
12
+114%
|
8
-30%
|
6
-34%
|
(9)
N/A
|
(10)
-6%
|
(2)
+80%
|
(9)
-327%
|
(5)
+41%
|
(3)
+47%
|
(11)
-291%
|
(8)
+28%
|
10
N/A
|
8
-23%
|
11
+39%
|
7
-34%
|
(3)
N/A
|
0
N/A
|
(2)
N/A
|
(4)
-158%
|
(1)
+69%
|
(5)
-239%
|
(4)
+20%
|
(3)
+12%
|
(1)
+81%
|
(5)
-774%
|
(3)
+47%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
15
N/A
|
23
+47%
|
19
-15%
|
21
+8%
|
7
-66%
|
31
+342%
|
34
+10%
|
35
+4%
|
57
+63%
|
55
-3%
|
52
-6%
|
54
+3%
|
20
-62%
|
39
+88%
|
33
-15%
|
27
-18%
|
35
+30%
|
26
-26%
|
32
+21%
|
24
-25%
|
21
-14%
|
23
+10%
|
21
-8%
|
35
+67%
|
36
+5%
|
35
-2%
|
54
+53%
|
44
-18%
|
52
+17%
|
49
-6%
|
32
-35%
|
28
-14%
|
23
-17%
|
16
-32%
|
16
+5%
|
17
+6%
|
13
-25%
|
21
+64%
|
20
-6%
|
7
-67%
|
3
-52%
|