ATS Automation Tooling Systems Inc
TSX:ATA
Cash Flow Statement
Cash Flow Statement
ATS Automation Tooling Systems Inc
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Mar-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Mar-2018 | Jul-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 | Jul-2022 | Oct-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
43
|
41
|
38
|
39
|
47
|
49
|
50
|
47
|
37
|
39
|
40
|
45
|
52
|
40
|
42
|
38
|
29
|
35
|
34
|
40
|
40
|
47
|
52
|
49
|
68
|
71
|
71
|
79
|
58
|
53
|
46
|
39
|
53
|
64
|
88
|
101
|
105
|
121
|
127
|
132
|
|
| Depreciation & Amortization |
12
|
12
|
13
|
13
|
16
|
18
|
22
|
27
|
34
|
41
|
45
|
46
|
42
|
39
|
37
|
36
|
36
|
35
|
35
|
36
|
36
|
37
|
38
|
39
|
40
|
42
|
51
|
59
|
66
|
71
|
71
|
71
|
72
|
71
|
77
|
88
|
100
|
115
|
125
|
126
|
|
| Change in Deffered Taxes |
3
|
3
|
4
|
4
|
(3)
|
(2)
|
(5)
|
(9)
|
1
|
1
|
(1)
|
4
|
(5)
|
(0)
|
3
|
0
|
5
|
2
|
1
|
0
|
(1)
|
1
|
1
|
1
|
9
|
14
|
12
|
19
|
12
|
(1)
|
(2)
|
(12)
|
(9)
|
(29)
|
(31)
|
(38)
|
(63)
|
(36)
|
(39)
|
(36)
|
|
| Other Non-Cash Items |
(6)
|
(3)
|
1
|
(4)
|
0
|
2
|
(2)
|
2
|
(3)
|
(4)
|
(3)
|
(4)
|
(8)
|
(12)
|
(12)
|
(7)
|
(2)
|
(0)
|
3
|
3
|
(1)
|
2
|
2
|
6
|
1
|
(2)
|
6
|
(5)
|
7
|
10
|
1
|
8
|
5
|
15
|
20
|
17
|
45
|
29
|
30
|
35
|
|
| Cash Taxes Paid |
7
|
4
|
4
|
3
|
3
|
3
|
4
|
6
|
9
|
12
|
14
|
14
|
20
|
10
|
11
|
10
|
4
|
11
|
10
|
10
|
10
|
10
|
8
|
10
|
8
|
11
|
14
|
8
|
13
|
11
|
10
|
8
|
5
|
7
|
8
|
15
|
26
|
24
|
23
|
44
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
8
|
11
|
14
|
12
|
12
|
17
|
24
|
25
|
31
|
23
|
22
|
22
|
21
|
22
|
23
|
24
|
25
|
26
|
28
|
28
|
29
|
30
|
32
|
32
|
33
|
38
|
35
|
35
|
34
|
31
|
34
|
40
|
|
| Change in Working Capital |
1
|
(26)
|
(6)
|
(32)
|
(19)
|
(5)
|
(33)
|
(15)
|
(13)
|
4
|
4
|
(44)
|
(34)
|
(31)
|
33
|
60
|
14
|
57
|
(6)
|
22
|
46
|
(27)
|
(31)
|
(31)
|
4
|
3
|
(52)
|
(47)
|
(106)
|
(113)
|
(8)
|
(36)
|
35
|
64
|
32
|
54
|
38
|
(14)
|
(107)
|
(215)
|
|
| Cash from Operating Activities |
53
N/A
|
27
-50%
|
49
+84%
|
19
-62%
|
40
+112%
|
63
+58%
|
32
-49%
|
54
+67%
|
56
+5%
|
81
+43%
|
85
+5%
|
47
-44%
|
48
+1%
|
36
-25%
|
103
+187%
|
127
+23%
|
81
-36%
|
128
+58%
|
67
-48%
|
101
+51%
|
121
+19%
|
60
-50%
|
63
+5%
|
65
+3%
|
121
+88%
|
128
+5%
|
88
-31%
|
106
+21%
|
37
-65%
|
20
-45%
|
107
+429%
|
70
-35%
|
156
+123%
|
185
+19%
|
187
+1%
|
222
+19%
|
225
+1%
|
216
-4%
|
136
-37%
|
42
-69%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(15)
|
(18)
|
(17)
|
(19)
|
(18)
|
(16)
|
(15)
|
(15)
|
(16)
|
(18)
|
(19)
|
(20)
|
(25)
|
(26)
|
(28)
|
(28)
|
(36)
|
(41)
|
(44)
|
(51)
|
(51)
|
(57)
|
(53)
|
(46)
|
(37)
|
(32)
|
(40)
|
(46)
|
(50)
|
(53)
|
(51)
|
(49)
|
|
| Other Items |
(1)
|
(5)
|
15
|
15
|
(120)
|
(110)
|
(108)
|
(460)
|
(318)
|
(329)
|
(349)
|
6
|
14
|
25
|
22
|
21
|
8
|
0
|
0
|
1
|
0
|
3
|
3
|
2
|
(17)
|
(151)
|
(151)
|
(158)
|
(185)
|
(53)
|
(51)
|
(44)
|
9
|
(57)
|
(174)
|
(226)
|
(824)
|
(744)
|
(607)
|
(556)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(17)
-38%
|
3
N/A
|
4
+33%
|
(131)
N/A
|
(121)
+8%
|
(121)
N/A
|
(474)
-291%
|
(333)
+30%
|
(347)
-4%
|
(366)
-6%
|
(13)
+96%
|
(4)
+71%
|
9
N/A
|
7
-19%
|
6
-22%
|
(8)
N/A
|
(18)
-114%
|
(19)
-4%
|
(20)
-8%
|
(24)
-21%
|
(23)
+3%
|
(25)
-8%
|
(26)
-3%
|
(53)
-103%
|
(192)
-263%
|
(195)
-2%
|
(209)
-7%
|
(237)
-13%
|
(110)
+54%
|
(104)
+6%
|
(89)
+14%
|
(28)
+68%
|
(88)
-211%
|
(214)
-143%
|
(271)
-27%
|
(874)
-222%
|
(797)
+9%
|
(659)
+17%
|
(605)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
3
|
3
|
6
|
15
|
18
|
18
|
14
|
10
|
6
|
11
|
12
|
1
|
3
|
(4)
|
(2)
|
4
|
12
|
12
|
10
|
13
|
4
|
5
|
6
|
(12)
|
(34)
|
(34)
|
(33)
|
(17)
|
1
|
3
|
3
|
(6)
|
(3)
|
(3)
|
(4)
|
4
|
3
|
(19)
|
(19)
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(1)
|
42
|
17
|
3
|
3
|
312
|
311
|
282
|
294
|
(58)
|
(31)
|
13
|
(0)
|
1
|
(4)
|
(5)
|
(5)
|
(7)
|
(3)
|
(1)
|
(0)
|
(1)
|
0
|
(7)
|
(27)
|
(28)
|
(34)
|
221
|
237
|
(11)
|
(13)
|
(257)
|
(145)
|
75
|
624
|
567
|
507
|
550
|
|
| Other |
(1)
|
(1)
|
(0)
|
2
|
3
|
1
|
2
|
1
|
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
|
(1)
|
0
|
(39)
|
(39)
|
(50)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(0)
+82%
|
2
N/A
|
50
+3 038%
|
34
-33%
|
22
-36%
|
23
+7%
|
327
+1 316%
|
321
-2%
|
288
-10%
|
306
+6%
|
(46)
N/A
|
(29)
+37%
|
16
N/A
|
(4)
N/A
|
(1)
+68%
|
(0)
+83%
|
7
N/A
|
7
-4%
|
4
-49%
|
10
+191%
|
3
-68%
|
5
+45%
|
5
+4%
|
(12)
N/A
|
(41)
-255%
|
(61)
-48%
|
(62)
-1%
|
(50)
+18%
|
222
N/A
|
240
+8%
|
(8)
N/A
|
(20)
-147%
|
(259)
-1 229%
|
(148)
+43%
|
71
N/A
|
628
+790%
|
532
-15%
|
450
-15%
|
482
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(0)
|
5
|
7
|
9
|
10
|
3
|
4
|
3
|
6
|
7
|
12
|
13
|
3
|
4
|
(1)
|
(5)
|
(1)
|
2
|
(5)
|
(3)
|
4
|
3
|
5
|
10
|
0
|
(2)
|
1
|
(6)
|
1
|
0
|
(1)
|
(1)
|
(9)
|
(6)
|
(2)
|
(3)
|
(2)
|
(4)
|
(6)
|
|
| Net Change in Cash |
39
N/A
|
9
-76%
|
59
+540%
|
80
+36%
|
(49)
N/A
|
(27)
+44%
|
(63)
-130%
|
(89)
-42%
|
47
N/A
|
28
-41%
|
31
+12%
|
0
-100%
|
28
+27 600%
|
64
+130%
|
110
+72%
|
130
+18%
|
68
-48%
|
117
+72%
|
57
-51%
|
80
+40%
|
104
+31%
|
43
-58%
|
45
+4%
|
48
+6%
|
66
+38%
|
(106)
N/A
|
(170)
-61%
|
(164)
+4%
|
(256)
-57%
|
134
N/A
|
244
+82%
|
(28)
N/A
|
107
N/A
|
(171)
N/A
|
(182)
-6%
|
19
N/A
|
(24)
N/A
|
(52)
-114%
|
(77)
-47%
|
(86)
-13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
42
N/A
|
14
-66%
|
37
+161%
|
8
-79%
|
29
+278%
|
52
+78%
|
19
-64%
|
39
+113%
|
41
+4%
|
63
+53%
|
67
+8%
|
28
-58%
|
31
+8%
|
20
-34%
|
88
+335%
|
112
+27%
|
65
-42%
|
110
+69%
|
48
-56%
|
81
+67%
|
96
+19%
|
34
-65%
|
35
+3%
|
36
+4%
|
85
+135%
|
87
+2%
|
44
-49%
|
55
+26%
|
(14)
N/A
|
(36)
-156%
|
54
N/A
|
24
-55%
|
119
+388%
|
154
+29%
|
146
-5%
|
176
+20%
|
175
-1%
|
163
-7%
|
85
-48%
|
(7)
N/A
|
|