Sensata Technologies Holding PLC
F:S94
Cash Flow Statement
Cash Flow Statement
Sensata Technologies Holding PLC
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
130
|
93
|
(24)
|
51
|
7
|
55
|
116
|
131
|
178
|
173
|
168
|
192
|
188
|
222
|
265
|
281
|
284
|
251
|
228
|
199
|
348
|
373
|
398
|
414
|
262
|
274
|
288
|
306
|
408
|
427
|
453
|
514
|
599
|
594
|
562
|
483
|
283
|
206
|
90
|
96
|
164
|
210
|
365
|
373
|
364
|
332
|
254
|
310
|
311
|
375
|
389
|
311
|
(4)
|
(14)
|
8
|
(80)
|
128
|
122
|
111
|
(26)
|
|
| Depreciation & Amortization |
183
|
181
|
181
|
183
|
186
|
192
|
196
|
198
|
200
|
195
|
192
|
189
|
185
|
187
|
188
|
192
|
213
|
233
|
257
|
274
|
283
|
292
|
295
|
305
|
308
|
301
|
292
|
283
|
270
|
264
|
257
|
250
|
245
|
246
|
250
|
255
|
259
|
263
|
263
|
259
|
255
|
251
|
254
|
258
|
259
|
265
|
266
|
272
|
281
|
284
|
303
|
304
|
307
|
307
|
293
|
298
|
313
|
302
|
284
|
279
|
|
| Change in Deffered Taxes |
24
|
36
|
35
|
42
|
49
|
43
|
50
|
46
|
(26)
|
(33)
|
(44)
|
(45)
|
26
|
23
|
30
|
(12)
|
(59)
|
(62)
|
(69)
|
(35)
|
(179)
|
(175)
|
(170)
|
(175)
|
8
|
6
|
2
|
4
|
(57)
|
(60)
|
(54)
|
(59)
|
(144)
|
(140)
|
(143)
|
(133)
|
28
|
18
|
16
|
(4)
|
(45)
|
(41)
|
(53)
|
(35)
|
(5)
|
(6)
|
(3)
|
0
|
(1)
|
6
|
18
|
8
|
(54)
|
(58)
|
(62)
|
(302)
|
(233)
|
(243)
|
(222)
|
2
|
|
| Stock-Based Compensation |
25
|
7
|
8
|
9
|
8
|
8
|
8
|
8
|
15
|
15
|
15
|
15
|
9
|
10
|
11
|
12
|
13
|
14
|
14
|
14
|
15
|
16
|
16
|
18
|
17
|
18
|
19
|
19
|
20
|
21
|
21
|
23
|
24
|
25
|
25
|
21
|
19
|
19
|
16
|
18
|
19
|
18
|
21
|
24
|
26
|
27
|
30
|
31
|
32
|
32
|
34
|
32
|
30
|
31
|
24
|
33
|
38
|
37
|
38
|
30
|
|
| Other Non-Cash Items |
(15)
|
66
|
183
|
103
|
136
|
84
|
30
|
17
|
25
|
32
|
57
|
52
|
23
|
16
|
(13)
|
16
|
29
|
55
|
64
|
63
|
57
|
36
|
32
|
26
|
36
|
40
|
45
|
40
|
31
|
41
|
36
|
(24)
|
(13)
|
(17)
|
(6)
|
65
|
61
|
95
|
91
|
38
|
31
|
28
|
26
|
77
|
61
|
75
|
99
|
(19)
|
(5)
|
(60)
|
(78)
|
22
|
368
|
383
|
365
|
658
|
398
|
396
|
412
|
377
|
|
| Cash Taxes Paid |
22
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
|
| Cash Interest Paid |
107
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
170
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
189
|
0
|
0
|
0
|
189
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
|
| Change in Working Capital |
(22)
|
(29)
|
(42)
|
(58)
|
(72)
|
(35)
|
(17)
|
(23)
|
22
|
(1)
|
15
|
33
|
(26)
|
(31)
|
(37)
|
(110)
|
(84)
|
(96)
|
(103)
|
(35)
|
24
|
40
|
13
|
(5)
|
(94)
|
(116)
|
(117)
|
(135)
|
(95)
|
(111)
|
(115)
|
(76)
|
(67)
|
(73)
|
(44)
|
(36)
|
(11)
|
23
|
79
|
91
|
155
|
118
|
66
|
(14)
|
(124)
|
(169)
|
(188)
|
(167)
|
(126)
|
(94)
|
(100)
|
(69)
|
(160)
|
(152)
|
(110)
|
(88)
|
(54)
|
(14)
|
(24)
|
(41)
|
|
| Cash from Operating Activities |
300
N/A
|
346
+15%
|
332
-4%
|
321
-4%
|
306
-5%
|
339
+11%
|
375
+10%
|
368
-2%
|
397
+8%
|
367
-8%
|
388
+6%
|
421
+9%
|
396
-6%
|
416
+5%
|
433
+4%
|
367
-15%
|
383
+4%
|
380
-1%
|
377
-1%
|
466
+24%
|
533
+14%
|
566
+6%
|
568
+0%
|
566
0%
|
522
-8%
|
505
-3%
|
509
+1%
|
497
-2%
|
558
+12%
|
561
+1%
|
578
+3%
|
605
+5%
|
621
+3%
|
610
-2%
|
619
+1%
|
634
+2%
|
620
-2%
|
605
-2%
|
538
-11%
|
479
-11%
|
560
+17%
|
566
+1%
|
657
+16%
|
660
+0%
|
554
-16%
|
497
-10%
|
428
-14%
|
397
-7%
|
461
+16%
|
510
+11%
|
531
+4%
|
576
+8%
|
457
-21%
|
466
+2%
|
494
+6%
|
486
-2%
|
552
+14%
|
564
+2%
|
562
0%
|
591
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(53)
|
(69)
|
(75)
|
(82)
|
(90)
|
(84)
|
(77)
|
(62)
|
(55)
|
(53)
|
(61)
|
(74)
|
(83)
|
(96)
|
(116)
|
(128)
|
(144)
|
(155)
|
(164)
|
(173)
|
(177)
|
(174)
|
(155)
|
(142)
|
(130)
|
(129)
|
(133)
|
(139)
|
(145)
|
(142)
|
(144)
|
(152)
|
(160)
|
(171)
|
(175)
|
(172)
|
(161)
|
(149)
|
(137)
|
(118)
|
(107)
|
(104)
|
(114)
|
(127)
|
(144)
|
(153)
|
(155)
|
(154)
|
(150)
|
(151)
|
(160)
|
(176)
|
(185)
|
(190)
|
(187)
|
(175)
|
(159)
|
(149)
|
(129)
|
(113)
|
|
| Other Items |
0
|
(136)
|
(137)
|
(457)
|
(465)
|
(328)
|
(324)
|
(2)
|
(8)
|
(7)
|
(11)
|
(7)
|
(5)
|
(62)
|
(115)
|
(302)
|
(1 286)
|
(1 227)
|
(1 174)
|
(992)
|
(989)
|
(1 046)
|
(1 037)
|
(1 037)
|
(45)
|
12
|
6
|
6
|
4
|
1
|
3
|
152
|
(78)
|
(79)
|
(84)
|
(269)
|
(48)
|
(50)
|
(50)
|
(89)
|
(75)
|
(94)
|
(497)
|
(413)
|
(738)
|
(771)
|
(368)
|
(763)
|
(441)
|
(371)
|
(366)
|
20
|
20
|
6
|
3
|
143
|
139
|
165
|
162
|
35
|
|
| Cash from Investing Activities |
(53)
N/A
|
(205)
-291%
|
(212)
-3%
|
(539)
-154%
|
(555)
-3%
|
(412)
+26%
|
(401)
+3%
|
(65)
+84%
|
(63)
+3%
|
(60)
+4%
|
(72)
-20%
|
(80)
-12%
|
(88)
-9%
|
(158)
-80%
|
(231)
-47%
|
(430)
-86%
|
(1 430)
-232%
|
(1 382)
+3%
|
(1 338)
+3%
|
(1 166)
+13%
|
(1 166)
0%
|
(1 219)
-5%
|
(1 192)
+2%
|
(1 178)
+1%
|
(175)
+85%
|
(117)
+33%
|
(127)
-8%
|
(133)
-5%
|
(141)
-5%
|
(142)
-1%
|
(141)
+1%
|
(0)
+100%
|
(238)
-237 500%
|
(249)
-5%
|
(259)
-4%
|
(441)
-70%
|
(209)
+53%
|
(199)
+5%
|
(186)
+6%
|
(207)
-11%
|
(182)
+12%
|
(198)
-9%
|
(611)
-208%
|
(540)
+12%
|
(882)
-63%
|
(924)
-5%
|
(523)
+43%
|
(918)
-76%
|
(591)
+36%
|
(523)
+12%
|
(527)
-1%
|
(156)
+70%
|
(165)
-6%
|
(184)
-12%
|
(184)
0%
|
(32)
+83%
|
(19)
+40%
|
16
N/A
|
32
+101%
|
(79)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
455
|
26
|
32
|
33
|
20
|
19
|
14
|
15
|
1
|
(54)
|
(122)
|
(120)
|
(284)
|
(237)
|
(340)
|
(339)
|
(157)
|
(149)
|
26
|
22
|
19
|
12
|
5
|
3
|
(1)
|
4
|
1
|
3
|
5
|
5
|
(56)
|
(391)
|
(393)
|
(540)
|
(494)
|
(255)
|
(335)
|
(225)
|
(208)
|
(112)
|
(20)
|
25
|
32
|
33
|
(22)
|
(86)
|
(169)
|
(267)
|
(269)
|
(213)
|
(159)
|
(99)
|
(83)
|
(96)
|
(69)
|
(71)
|
(64)
|
(155)
|
(179)
|
(142)
|
|
| Net Issuance of Debt |
(358)
|
(256)
|
(143)
|
(105)
|
(139)
|
(138)
|
(13)
|
(48)
|
(13)
|
(13)
|
(213)
|
(213)
|
(112)
|
(111)
|
91
|
252
|
1 114
|
1 048
|
1 021
|
785
|
795
|
823
|
723
|
673
|
(336)
|
(307)
|
(180)
|
(53)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(9)
|
(12)
|
(13)
|
(15)
|
(13)
|
389
|
740
|
741
|
741
|
590
|
239
|
239
|
238
|
(11)
|
(10)
|
(11)
|
(259)
|
(453)
|
(451)
|
(849)
|
(598)
|
99
|
(601)
|
(202)
|
(202)
|
(703)
|
(3)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(34)
|
(51)
|
(68)
|
(69)
|
(70)
|
(72)
|
(73)
|
(73)
|
(72)
|
(72)
|
(72)
|
(72)
|
(71)
|
|
| Other |
0
|
0
|
(34)
|
(34)
|
(35)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(8)
|
0
|
(2)
|
(2)
|
(16)
|
(37)
|
(45)
|
(46)
|
(50)
|
(30)
|
(22)
|
(21)
|
(1)
|
(0)
|
(0)
|
(1)
|
(4)
|
(12)
|
(14)
|
(0)
|
3
|
9
|
4
|
(15)
|
(17)
|
(16)
|
(11)
|
(12)
|
(11)
|
(43)
|
(50)
|
(44)
|
(42)
|
(11)
|
(11)
|
(21)
|
(22)
|
(23)
|
(24)
|
(14)
|
(13)
|
(92)
|
(94)
|
(103)
|
(104)
|
(25)
|
(15)
|
(8)
|
|
| Cash from Financing Activities |
98
N/A
|
(230)
N/A
|
(145)
+37%
|
(107)
+26%
|
(153)
-43%
|
(154)
0%
|
0
N/A
|
(33)
N/A
|
(13)
+60%
|
(69)
-415%
|
(342)
-396%
|
(341)
+0%
|
(404)
-18%
|
(356)
+12%
|
(252)
+29%
|
(89)
+65%
|
941
N/A
|
863
-8%
|
1 002
+16%
|
761
-24%
|
764
+0%
|
805
+5%
|
707
-12%
|
654
-7%
|
(338)
N/A
|
(304)
+10%
|
(179)
+41%
|
(51)
+72%
|
(15)
+70%
|
(23)
-51%
|
(85)
-269%
|
(407)
-377%
|
(406)
+0%
|
(540)
-33%
|
(502)
+7%
|
(283)
+44%
|
(367)
-30%
|
(253)
+31%
|
171
N/A
|
616
+261%
|
710
+15%
|
724
+2%
|
572
-21%
|
228
-60%
|
175
-23%
|
141
-19%
|
(209)
N/A
|
(333)
-60%
|
(353)
-6%
|
(562)
-59%
|
(706)
-26%
|
(634)
+10%
|
(1 017)
-60%
|
(859)
+15%
|
(136)
+84%
|
(847)
-521%
|
(443)
+48%
|
(454)
-3%
|
(969)
-113%
|
(223)
+77%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
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
|
7
|
3
|
3
|
10
|
(4)
|
1
|
3
|
(3)
|
|
| Net Change in Cash |
345
N/A
|
(89)
N/A
|
(24)
+73%
|
(325)
-1 238%
|
(402)
-24%
|
(226)
+44%
|
(26)
+88%
|
270
N/A
|
321
+19%
|
238
-26%
|
(27)
N/A
|
0
N/A
|
(96)
N/A
|
(97)
-1%
|
(50)
+49%
|
(152)
-206%
|
(107)
+30%
|
(139)
-30%
|
42
N/A
|
62
+46%
|
131
+113%
|
152
+16%
|
82
-46%
|
42
-49%
|
9
-78%
|
84
+820%
|
202
+142%
|
313
+55%
|
402
+28%
|
397
-1%
|
352
-11%
|
198
-44%
|
(23)
N/A
|
(179)
-671%
|
(142)
+20%
|
(90)
+37%
|
44
N/A
|
153
+246%
|
522
+240%
|
889
+70%
|
1 088
+22%
|
1 091
+0%
|
619
-43%
|
348
-44%
|
(153)
N/A
|
(285)
-87%
|
(303)
-6%
|
(854)
-182%
|
(483)
+43%
|
(574)
-19%
|
(701)
-22%
|
(214)
+69%
|
(717)
-235%
|
(574)
+20%
|
176
N/A
|
(383)
N/A
|
86
N/A
|
128
+49%
|
(371)
N/A
|
285
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
247
N/A
|
277
+12%
|
257
-7%
|
239
-7%
|
216
-10%
|
255
+18%
|
298
+17%
|
306
+3%
|
343
+12%
|
314
-8%
|
326
+4%
|
348
+7%
|
313
-10%
|
321
+2%
|
317
-1%
|
239
-25%
|
238
0%
|
226
-5%
|
214
-5%
|
293
+37%
|
356
+22%
|
393
+10%
|
413
+5%
|
424
+3%
|
391
-8%
|
376
-4%
|
376
0%
|
358
-5%
|
413
+15%
|
419
+1%
|
434
+4%
|
453
+4%
|
461
+2%
|
439
-5%
|
444
+1%
|
462
+4%
|
458
-1%
|
456
0%
|
401
-12%
|
361
-10%
|
453
+25%
|
461
+2%
|
544
+18%
|
533
-2%
|
410
-23%
|
344
-16%
|
273
-21%
|
242
-11%
|
311
+28%
|
359
+16%
|
371
+3%
|
401
+8%
|
272
-32%
|
276
+2%
|
307
+11%
|
311
+1%
|
393
+26%
|
415
+6%
|
432
+4%
|
477
+10%
|
|