Avast PLC
LSE:AVST
Cash Flow Statement
Cash Flow Statement
Avast PLC
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
241
|
194
|
249
|
223
|
170
|
289
|
348
|
284
|
|
Depreciation & Amortization |
144
|
131
|
110
|
101
|
88
|
60
|
44
|
46
|
|
Other Non-Cash Items |
9
|
119
|
116
|
123
|
204
|
179
|
104
|
118
|
|
Cash Taxes Paid |
80
|
104
|
104
|
37
|
52
|
74
|
62
|
77
|
|
Cash Interest Paid |
68
|
57
|
47
|
38
|
30
|
20
|
16
|
19
|
|
Change in Working Capital |
(18)
|
(57)
|
(76)
|
1
|
(5)
|
(34)
|
(27)
|
(50)
|
|
Cash from Operating Activities |
376
N/A
|
386
+3%
|
399
+3%
|
448
+12%
|
457
+2%
|
494
+8%
|
469
-5%
|
397
-15%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(17)
|
(15)
|
(30)
|
(29)
|
(15)
|
(16)
|
(13)
|
(14)
|
|
Other Items |
(12)
|
5
|
13
|
(4)
|
(1)
|
47
|
12
|
(349)
|
|
Cash from Investing Activities |
(29)
N/A
|
(11)
+64%
|
(17)
-59%
|
(33)
-98%
|
(16)
+50%
|
31
N/A
|
(1)
N/A
|
(363)
-40 178%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
201
|
21
|
47
|
59
|
34
|
7
|
11
|
11
|
|
Net Issuance of Debt |
(380)
|
(272)
|
(367)
|
(266)
|
(269)
|
(142)
|
(32)
|
152
|
|
Cash Paid for Dividends |
0
|
(84)
|
(127)
|
(149)
|
(155)
|
(165)
|
(165)
|
(166)
|
|
Other |
(75)
|
(58)
|
6
|
(49)
|
(94)
|
(22)
|
(19)
|
(22)
|
|
Cash from Financing Activities |
(254)
N/A
|
(392)
-54%
|
(441)
-12%
|
(405)
+8%
|
(484)
-20%
|
(323)
+33%
|
(205)
+37%
|
(25)
+88%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
3
|
4
|
3
|
1
|
3
|
4
|
(10)
|
(29)
|
|
Net Change in Cash |
96
N/A
|
(12)
N/A
|
(56)
-357%
|
12
N/A
|
(41)
N/A
|
207
N/A
|
254
+23%
|
(20)
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
359
N/A
|
371
+3%
|
369
-1%
|
419
+13%
|
441
+5%
|
478
+8%
|
456
-5%
|
383
-16%
|