Triumph Group Inc
NYSE:TGI
Cash Flow Statement
Cash Flow Statement
Triumph Group Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
230
|
206
|
256
|
273
|
198
|
239
|
173
|
167
|
119
|
(1 048)
|
(1 091)
|
(1 118)
|
(1 000)
|
(43)
|
(65)
|
(105)
|
(248)
|
(425)
|
(500)
|
(509)
|
(427)
|
(322)
|
(227)
|
(170)
|
(153)
|
(28)
|
(324)
|
(398)
|
(452)
|
(451)
|
(204)
|
(181)
|
(106)
|
(43)
|
(23)
|
93
|
97
|
90
|
82
|
(26)
|
(53)
|
|
Depreciation & Amortization |
154
|
164
|
164
|
165
|
160
|
158
|
164
|
168
|
169
|
178
|
180
|
182
|
186
|
177
|
171
|
166
|
161
|
158
|
158
|
155
|
153
|
150
|
155
|
147
|
140
|
138
|
123
|
115
|
107
|
93
|
80
|
71
|
61
|
50
|
44
|
40
|
37
|
36
|
34
|
33
|
34
|
|
Change in Deffered Taxes |
134
|
103
|
132
|
140
|
90
|
105
|
55
|
47
|
39
|
(118)
|
(134)
|
(144)
|
(102)
|
10
|
3
|
(7)
|
(34)
|
(43)
|
(42)
|
(43)
|
(19)
|
(8)
|
(5)
|
7
|
0
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
5
|
5
|
4
|
4
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
7
|
8
|
6
|
7
|
8
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
13
|
12
|
12
|
11
|
10
|
9
|
10
|
9
|
9
|
11
|
11
|
0
|
|
Other Non-Cash Items |
12
|
(26)
|
(19)
|
(26)
|
(35)
|
(65)
|
(94)
|
(108)
|
103
|
749
|
754
|
753
|
551
|
178
|
178
|
205
|
358
|
435
|
453
|
455
|
300
|
191
|
190
|
151
|
208
|
86
|
344
|
386
|
382
|
360
|
137
|
147
|
106
|
77
|
53
|
(61)
|
(68)
|
(50)
|
(46)
|
56
|
61
|
|
Cash Taxes Paid |
0
|
4
|
0
|
0
|
0
|
(22)
|
1
|
2
|
3
|
5
|
6
|
5
|
8
|
8
|
9
|
11
|
13
|
11
|
16
|
13
|
6
|
(5)
|
(11)
|
(9)
|
(7)
|
4
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
5
|
6
|
6
|
6
|
5
|
4
|
4
|
0
|
|
Cash Interest Paid |
0
|
81
|
0
|
0
|
0
|
82
|
23
|
30
|
55
|
62
|
65
|
67
|
69
|
73
|
71
|
70
|
65
|
86
|
75
|
93
|
96
|
100
|
100
|
110
|
98
|
99
|
100
|
103
|
118
|
117
|
149
|
146
|
148
|
147
|
127
|
127
|
126
|
138
|
113
|
150
|
0
|
|
Change in Working Capital |
(405)
|
(312)
|
(461)
|
(202)
|
(2)
|
30
|
73
|
(244)
|
(447)
|
323
|
440
|
457
|
451
|
(40)
|
(21)
|
(146)
|
18
|
(413)
|
(324)
|
(246)
|
(291)
|
(185)
|
(217)
|
(123)
|
(137)
|
(102)
|
(249)
|
(223)
|
(170)
|
(175)
|
(138)
|
(156)
|
(208)
|
(221)
|
(155)
|
(135)
|
(145)
|
(128)
|
(92)
|
(99)
|
(50)
|
|
Cash from Operating Activities |
124
N/A
|
135
+9%
|
71
-47%
|
350
+392%
|
412
+18%
|
467
+13%
|
371
-21%
|
30
-92%
|
(17)
N/A
|
84
N/A
|
148
+77%
|
131
-12%
|
86
-35%
|
282
+228%
|
267
-5%
|
114
-57%
|
256
+125%
|
(289)
N/A
|
(256)
+12%
|
(187)
+27%
|
(284)
-52%
|
(174)
+39%
|
(104)
+41%
|
12
N/A
|
58
+375%
|
97
+67%
|
(106)
N/A
|
(132)
-25%
|
(139)
-5%
|
(173)
-25%
|
(125)
+28%
|
(119)
+5%
|
(147)
-24%
|
(137)
+7%
|
(81)
+41%
|
(64)
+21%
|
(79)
-24%
|
(52)
+34%
|
(23)
+56%
|
(36)
-56%
|
(8)
+77%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(199)
|
(206)
|
(173)
|
(146)
|
(130)
|
(110)
|
(105)
|
(89)
|
(88)
|
(80)
|
(75)
|
(66)
|
(50)
|
(52)
|
(51)
|
(51)
|
(51)
|
(42)
|
(42)
|
(44)
|
(45)
|
(47)
|
(43)
|
(40)
|
(40)
|
(40)
|
(39)
|
(35)
|
(32)
|
(25)
|
(20)
|
(20)
|
(22)
|
(20)
|
(23)
|
(26)
|
(22)
|
(27)
|
(28)
|
(25)
|
(32)
|
|
Other Items |
(277)
|
(40)
|
(83)
|
(98)
|
74
|
42
|
97
|
110
|
(51)
|
(48)
|
(42)
|
(34)
|
27
|
86
|
87
|
144
|
131
|
80
|
80
|
53
|
53
|
248
|
244
|
0
|
254
|
47
|
48
|
49
|
(0)
|
16
|
174
|
176
|
210
|
201
|
42
|
39
|
4
|
(0)
|
(9)
|
(9)
|
(2)
|
|
Cash from Investing Activities |
(476)
N/A
|
(247)
+48%
|
(256)
-4%
|
(244)
+4%
|
(56)
+77%
|
(68)
-21%
|
(8)
+88%
|
21
N/A
|
(139)
N/A
|
(128)
+8%
|
(116)
+9%
|
(99)
+15%
|
(22)
+77%
|
34
N/A
|
36
+3%
|
93
+163%
|
81
-13%
|
38
-53%
|
37
-2%
|
10
-74%
|
8
-16%
|
201
+2 316%
|
201
+0%
|
166
-17%
|
217
+30%
|
7
-97%
|
11
+51%
|
14
+22%
|
(32)
N/A
|
(9)
+71%
|
154
N/A
|
156
+1%
|
188
+20%
|
181
-4%
|
19
-90%
|
13
-30%
|
(18)
N/A
|
(27)
-48%
|
(37)
-35%
|
(33)
+9%
|
(33)
-1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
5
|
(19)
|
(70)
|
(112)
|
(133)
|
(184)
|
(133)
|
(91)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
1
|
2
|
83
|
83
|
|
Net Issuance of Debt |
357
|
136
|
272
|
30
|
(201)
|
(196)
|
(206)
|
53
|
242
|
41
|
(19)
|
(13)
|
(46)
|
(244)
|
(278)
|
(180)
|
(281)
|
240
|
233
|
184
|
248
|
43
|
(90)
|
(160)
|
(224)
|
321
|
130
|
559
|
617
|
154
|
49
|
(421)
|
(444)
|
(380)
|
(30)
|
(28)
|
12
|
108
|
111
|
92
|
47
|
|
Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(13)
|
(6)
|
(9)
|
(9)
|
(7)
|
(7)
|
(2)
|
(1)
|
(1)
|
(0)
|
(11)
|
(11)
|
(14)
|
(14)
|
(11)
|
(20)
|
(18)
|
(18)
|
(11)
|
(3)
|
(3)
|
(3)
|
(3)
|
(18)
|
(19)
|
(19)
|
(23)
|
(20)
|
(21)
|
(22)
|
(27)
|
(15)
|
(14)
|
(13)
|
(3)
|
(2)
|
(1)
|
(43)
|
(45)
|
(45)
|
(44)
|
|
Cash from Financing Activities |
341
N/A
|
103
-70%
|
186
+80%
|
(99)
N/A
|
(349)
-253%
|
(395)
-13%
|
(349)
+12%
|
(47)
+87%
|
163
N/A
|
33
-80%
|
(38)
N/A
|
(32)
+15%
|
(68)
-111%
|
(267)
-294%
|
(297)
-12%
|
(208)
+30%
|
(307)
-47%
|
214
N/A
|
213
0%
|
173
-19%
|
237
+37%
|
33
-86%
|
(102)
N/A
|
(185)
-82%
|
(251)
-36%
|
294
N/A
|
101
-66%
|
535
+431%
|
593
+11%
|
277
-53%
|
168
-40%
|
(290)
N/A
|
(312)
-8%
|
(393)
-26%
|
(37)
+91%
|
(34)
+7%
|
7
N/A
|
66
+808%
|
68
+3%
|
130
+92%
|
86
-34%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
3
|
5
|
6
|
4
|
2
|
(1)
|
0
|
2
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
3
|
1
|
4
|
3
|
(2)
|
(0)
|
(2)
|
1
|
(5)
|
(4)
|
(1)
|
1
|
10
|
10
|
6
|
(0)
|
(1)
|
(5)
|
(5)
|
1
|
0
|
3
|
4
|
2
|
|
Net Change in Cash |
(8)
N/A
|
(3)
+63%
|
7
N/A
|
11
+59%
|
9
-21%
|
4
-59%
|
14
+297%
|
6
-61%
|
8
+36%
|
(12)
N/A
|
(8)
+28%
|
(3)
+69%
|
(6)
-135%
|
49
N/A
|
6
-88%
|
(3)
N/A
|
29
N/A
|
(34)
N/A
|
(4)
+88%
|
(0)
+90%
|
(36)
-8 825%
|
57
N/A
|
(4)
N/A
|
(8)
-100%
|
25
N/A
|
393
+1 477%
|
2
-99%
|
415
+19 681%
|
424
+2%
|
104
-75%
|
207
+98%
|
(246)
N/A
|
(271)
-10%
|
(349)
-29%
|
(103)
+71%
|
(90)
+13%
|
(90)
0%
|
(13)
+85%
|
12
N/A
|
65
+460%
|
46
-29%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(75)
N/A
|
(71)
+5%
|
(102)
-43%
|
204
N/A
|
282
+38%
|
357
+27%
|
266
-26%
|
(59)
N/A
|
(106)
-80%
|
4
N/A
|
74
+1 787%
|
65
-11%
|
36
-45%
|
230
+535%
|
215
-6%
|
63
-71%
|
205
+226%
|
(331)
N/A
|
(298)
+10%
|
(231)
+23%
|
(329)
-43%
|
(222)
+33%
|
(147)
+34%
|
(28)
+81%
|
18
N/A
|
57
+209%
|
(145)
N/A
|
(167)
-15%
|
(170)
-2%
|
(198)
-17%
|
(145)
+27%
|
(139)
+4%
|
(169)
-22%
|
(157)
+7%
|
(103)
+34%
|
(89)
+14%
|
(102)
-14%
|
(79)
+22%
|
(51)
+36%
|
(60)
-19%
|
(40)
+34%
|