TAL Education Group
NYSE:TAL
Cash Flow Statement
Cash Flow Statement
TAL Education Group
Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
24
|
24
|
33
|
61
|
67
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
4
|
6
|
7
|
10
|
12
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
|
Change in Deffered Taxes |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
|
Stock-Based Compensation |
5
|
8
|
8
|
8
|
18
|
0
|
0
|
0
|
205
|
0
|
0
|
0
|
|
Other Non-Cash Items |
5
|
8
|
9
|
8
|
18
|
0
|
0
|
0
|
365
|
0
|
0
|
0
|
|
Cash Taxes Paid |
3
|
7
|
2
|
16
|
12
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
Change in Working Capital |
22
|
36
|
16
|
24
|
52
|
793
|
737
|
1 581
|
814
|
126
|
83
|
330
|
|
Cash from Operating Activities |
54
N/A
|
73
+36%
|
65
-11%
|
102
+55%
|
148
+45%
|
793
+437%
|
737
-7%
|
1 581
+115%
|
955
-40%
|
126
-87%
|
83
-34%
|
330
+298%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(5)
|
(75)
|
(7)
|
(11)
|
(31)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
|
Other Items |
(24)
|
15
|
(21)
|
(7)
|
(115)
|
(331)
|
(389)
|
(706)
|
(2 396)
|
161
|
343
|
134
|
|
Cash from Investing Activities |
(30)
N/A
|
(59)
-100%
|
(28)
+52%
|
(17)
+38%
|
(146)
-738%
|
(331)
-127%
|
(389)
-18%
|
(706)
-82%
|
(2 642)
-274%
|
161
N/A
|
343
+113%
|
134
-61%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
130
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
2 498
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1)
|
0
|
0
|
0
|
225
|
0
|
0
|
0
|
2 297
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(30)
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(2)
|
(1)
|
0
|
0
|
(23)
|
(10)
|
(7)
|
1 493
|
0
|
(151)
|
(234)
|
(233)
|
|
Cash from Financing Activities |
97
N/A
|
(1)
N/A
|
(42)
-8 200%
|
0
N/A
|
202
N/A
|
(10)
N/A
|
(7)
+30%
|
1 493
N/A
|
4 795
+221%
|
(151)
N/A
|
(234)
-54%
|
(233)
+0%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
2
|
2
|
1
|
1
|
(3)
|
(4)
|
(6)
|
(3)
|
(5)
|
(5)
|
(10)
|
(3)
|
|
Net Change in Cash |
122
N/A
|
15
-87%
|
(4)
N/A
|
85
N/A
|
200
+136%
|
449
+124%
|
335
-26%
|
2 365
+607%
|
3 103
+31%
|
131
-96%
|
182
+39%
|
227
+25%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
49
N/A
|
(1)
N/A
|
59
N/A
|
91
+55%
|
117
+29%
|
793
+579%
|
737
-7%
|
1 581
+115%
|
709
-55%
|
126
-82%
|
83
-34%
|
330
+298%
|