Avid Technology Inc
NASDAQ:AVID
Cash Flow Statement
Cash Flow Statement
Avid Technology Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
91
|
41
|
21
|
22
|
9
|
21
|
15
|
6
|
5
|
2
|
3
|
24
|
41
|
39
|
48
|
25
|
2
|
(8)
|
(14)
|
(21)
|
(18)
|
(18)
|
(11)
|
(2)
|
(4)
|
(2)
|
8
|
2
|
15
|
19
|
11
|
21
|
26
|
33
|
41
|
48
|
48
|
45
|
55
|
44
|
32
|
|
Depreciation & Amortization |
25
|
24
|
23
|
22
|
20
|
20
|
18
|
17
|
17
|
18
|
20
|
22
|
25
|
25
|
26
|
25
|
24
|
23
|
22
|
22
|
22
|
21
|
21
|
20
|
20
|
17
|
14
|
11
|
9
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
|
Change in Deffered Taxes |
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
(6)
|
(6)
|
(7)
|
(8)
|
(2)
|
(5)
|
(2)
|
(1)
|
(1)
|
3
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(7)
|
(6)
|
(4)
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
1
|
(11)
|
(12)
|
(13)
|
|
Stock-Based Compensation |
10
|
9
|
7
|
6
|
6
|
4
|
12
|
13
|
13
|
17
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
6
|
7
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
13
|
13
|
14
|
14
|
14
|
15
|
17
|
18
|
21
|
|
Other Non-Cash Items |
(27)
|
8
|
7
|
7
|
6
|
4
|
5
|
(1)
|
3
|
7
|
5
|
19
|
16
|
20
|
17
|
14
|
21
|
22
|
27
|
27
|
20
|
18
|
16
|
14
|
20
|
18
|
18
|
19
|
15
|
16
|
22
|
22
|
22
|
14
|
9
|
7
|
6
|
14
|
18
|
20
|
29
|
|
Cash Taxes Paid |
6
|
5
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
1
|
1
|
0
|
(0)
|
2
|
2
|
(3)
|
(3)
|
(5)
|
(4)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
6
|
8
|
9
|
11
|
10
|
11
|
11
|
11
|
12
|
13
|
15
|
15
|
14
|
13
|
12
|
15
|
16
|
18
|
18
|
17
|
10
|
10
|
7
|
5
|
8
|
4
|
6
|
7
|
11
|
|
Change in Working Capital |
(91)
|
(79)
|
(61)
|
(82)
|
(66)
|
(66)
|
(48)
|
(3)
|
(28)
|
(45)
|
(55)
|
(107)
|
(133)
|
(125)
|
(138)
|
(97)
|
(44)
|
(34)
|
(26)
|
(17)
|
(21)
|
(23)
|
(10)
|
(16)
|
(15)
|
(11)
|
(13)
|
(18)
|
(25)
|
(12)
|
(3)
|
4
|
9
|
9
|
3
|
(7)
|
(6)
|
(16)
|
(23)
|
(24)
|
(42)
|
|
Cash from Operating Activities |
(4)
N/A
|
(8)
-116%
|
(9)
-14%
|
(32)
-248%
|
(30)
+7%
|
(20)
+33%
|
(10)
+50%
|
19
N/A
|
(10)
N/A
|
(25)
-152%
|
(34)
-35%
|
(50)
-46%
|
(53)
-6%
|
(47)
+11%
|
(49)
-5%
|
(35)
+30%
|
2
N/A
|
6
+205%
|
9
+53%
|
11
+21%
|
2
-79%
|
(1)
N/A
|
16
N/A
|
17
+6%
|
20
+19%
|
21
+6%
|
20
-7%
|
8
-61%
|
7
-11%
|
27
+301%
|
40
+45%
|
58
+45%
|
68
+18%
|
66
-2%
|
62
-6%
|
58
-7%
|
59
+1%
|
53
-11%
|
48
-9%
|
38
-22%
|
17
-56%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(15)
|
(17)
|
(16)
|
(14)
|
(11)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(13)
|
(15)
|
(16)
|
(18)
|
|
Other Items |
12
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
(69)
|
(68)
|
(67)
|
(71)
|
(2)
|
(4)
|
(5)
|
2
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
2
N/A
|
(12)
N/A
|
(12)
+1%
|
(12)
N/A
|
(11)
+3%
|
(13)
-13%
|
(12)
+7%
|
(13)
-8%
|
(83)
-547%
|
(80)
+3%
|
(82)
-2%
|
(88)
-7%
|
(18)
+80%
|
(17)
+3%
|
(16)
+10%
|
(7)
+58%
|
(5)
+22%
|
(6)
-14%
|
(8)
-36%
|
(10)
-27%
|
(11)
-14%
|
(11)
+3%
|
(10)
+11%
|
(10)
+3%
|
(9)
+10%
|
(8)
+8%
|
(7)
+9%
|
(7)
+4%
|
(7)
+1%
|
(7)
-6%
|
(6)
+21%
|
(6)
+4%
|
(5)
+13%
|
(5)
-2%
|
(7)
-41%
|
(9)
-29%
|
(12)
-36%
|
(13)
-10%
|
(15)
-16%
|
(16)
-5%
|
(18)
-12%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(6)
|
(5)
|
(5)
|
(6)
|
7
|
5
|
5
|
5
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(8)
|
(13)
|
(27)
|
(44)
|
(55)
|
(66)
|
(69)
|
(65)
|
(51)
|
(36)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
5
|
8
|
0
|
0
|
116
|
122
|
125
|
220
|
98
|
88
|
91
|
(5)
|
(5)
|
(4)
|
10
|
8
|
31
|
28
|
4
|
4
|
(12)
|
(9)
|
2
|
27
|
(1)
|
(23)
|
(23)
|
(69)
|
(49)
|
(29)
|
(30)
|
(7)
|
12
|
12
|
13
|
11
|
27
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(11)
|
(11)
|
(11)
|
(16)
|
(6)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(7)
|
(7)
|
(6)
|
(6)
|
1
|
1
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
0
N/A
|
0
-50%
|
(0)
N/A
|
(0)
-100%
|
5
N/A
|
8
+57%
|
(0)
N/A
|
(1)
-150%
|
107
N/A
|
105
-2%
|
110
+5%
|
200
+83%
|
86
-57%
|
89
+4%
|
92
+2%
|
0
-100%
|
0
N/A
|
(5)
N/A
|
8
N/A
|
6
-25%
|
29
+357%
|
26
-10%
|
3
-90%
|
1
-64%
|
(20)
N/A
|
(19)
+7%
|
(8)
+60%
|
18
N/A
|
(4)
N/A
|
(25)
-533%
|
(25)
+1%
|
(79)
-224%
|
(66)
+16%
|
(59)
+10%
|
(78)
-31%
|
(63)
+19%
|
(54)
+14%
|
(57)
-6%
|
(53)
+7%
|
(41)
+23%
|
(10)
+76%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
1
|
3
|
(3)
|
(1)
|
(2)
|
(2)
|
1
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Net Change in Cash |
(3)
N/A
|
(21)
-536%
|
(22)
-5%
|
(42)
-90%
|
(33)
+22%
|
(28)
+16%
|
(23)
+17%
|
3
N/A
|
12
+277%
|
(0)
N/A
|
(7)
-1 675%
|
63
N/A
|
16
-75%
|
26
+64%
|
27
+5%
|
(41)
N/A
|
(3)
+93%
|
(4)
-32%
|
11
N/A
|
8
-24%
|
20
+148%
|
13
-32%
|
8
-43%
|
7
-5%
|
(9)
N/A
|
(7)
+28%
|
5
N/A
|
18
+291%
|
(4)
N/A
|
(3)
+17%
|
11
N/A
|
(26)
N/A
|
(2)
+91%
|
1
N/A
|
(23)
N/A
|
(14)
+38%
|
(9)
+37%
|
(19)
-114%
|
(22)
-13%
|
(21)
+5%
|
(13)
+39%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(14)
N/A
|
(20)
-44%
|
(21)
-5%
|
(45)
-116%
|
(42)
+5%
|
(34)
+19%
|
(23)
+32%
|
6
N/A
|
(24)
N/A
|
(38)
-61%
|
(49)
-30%
|
(67)
-35%
|
(69)
-3%
|
(61)
+12%
|
(60)
+1%
|
(43)
+29%
|
(5)
+89%
|
(2)
+67%
|
1
N/A
|
3
+150%
|
(7)
N/A
|
(11)
-45%
|
6
N/A
|
7
+22%
|
11
+58%
|
13
+15%
|
12
-5%
|
1
-94%
|
0
N/A
|
20
N/A
|
34
+69%
|
52
+53%
|
63
+21%
|
61
-2%
|
56
-9%
|
49
-11%
|
47
-5%
|
39
-16%
|
33
-17%
|
22
-34%
|
(1)
N/A
|