Universal Display Corp
NASDAQ:OLED
Cash Flow Statement
Cash Flow Statement
Universal Display Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
83
|
88
|
87
|
42
|
39
|
7
|
10
|
15
|
15
|
49
|
40
|
48
|
57
|
82
|
97
|
104
|
100
|
63
|
72
|
59
|
84
|
117
|
131
|
138
|
145
|
102
|
106
|
133
|
147
|
187
|
192
|
184
|
183
|
184
|
191
|
210
|
200
|
208
|
206
|
203
|
220
|
|
Depreciation & Amortization |
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
18
|
21
|
24
|
27
|
27
|
27
|
28
|
29
|
29
|
31
|
31
|
32
|
34
|
35
|
35
|
36
|
37
|
37
|
38
|
39
|
41
|
42
|
43
|
44
|
44
|
42
|
41
|
40
|
41
|
43
|
45
|
|
Change in Deffered Taxes |
(40)
|
(35)
|
(33)
|
9
|
8
|
6
|
5
|
7
|
7
|
8
|
8
|
3
|
4
|
6
|
5
|
24
|
24
|
36
|
33
|
8
|
7
|
(13)
|
(11)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
2
|
2
|
(0)
|
(2)
|
(10)
|
(27)
|
(31)
|
(37)
|
(11)
|
(4)
|
(2)
|
|
Stock-Based Compensation |
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
12
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
15
|
16
|
17
|
17
|
17
|
17
|
16
|
18
|
20
|
23
|
27
|
28
|
28
|
30
|
31
|
36
|
37
|
36
|
36
|
30
|
28
|
26
|
25
|
24
|
0
|
|
Other Non-Cash Items |
1
|
1
|
1
|
5
|
4
|
34
|
35
|
37
|
34
|
3
|
4
|
8
|
4
|
3
|
3
|
6
|
(9)
|
(21)
|
(39)
|
(50)
|
(63)
|
(81)
|
(96)
|
(113)
|
(124)
|
(106)
|
(118)
|
(154)
|
(169)
|
(199)
|
(196)
|
(177)
|
(184)
|
(195)
|
(219)
|
36
|
94
|
149
|
222
|
16
|
21
|
|
Cash Taxes Paid |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
72
|
0
|
60
|
(81)
|
96
|
101
|
|
Change in Working Capital |
(8)
|
(13)
|
(27)
|
(22)
|
38
|
37
|
46
|
41
|
(3)
|
0
|
4
|
1
|
(7)
|
(17)
|
(20)
|
(28)
|
29
|
19
|
61
|
75
|
58
|
101
|
107
|
140
|
114
|
114
|
113
|
137
|
161
|
152
|
169
|
140
|
173
|
187
|
176
|
(134)
|
(181)
|
(262)
|
(338)
|
(104)
|
(105)
|
|
Cash from Operating Activities |
49
N/A
|
55
+12%
|
41
-24%
|
47
+15%
|
102
+115%
|
98
-4%
|
109
+12%
|
114
+4%
|
67
-41%
|
75
+12%
|
73
-2%
|
80
+10%
|
82
+2%
|
101
+23%
|
111
+11%
|
133
+20%
|
171
+28%
|
127
-26%
|
157
+24%
|
122
-22%
|
117
-4%
|
156
+33%
|
165
+6%
|
194
+18%
|
166
-15%
|
142
-14%
|
132
-7%
|
149
+13%
|
173
+16%
|
176
+2%
|
207
+18%
|
191
-8%
|
214
+12%
|
218
+2%
|
181
-17%
|
127
-30%
|
122
-4%
|
98
-19%
|
120
+23%
|
155
+29%
|
179
+16%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(5)
|
(4)
|
(100)
|
(101)
|
(103)
|
(103)
|
(15)
|
(26)
|
(30)
|
(38)
|
(34)
|
(28)
|
(25)
|
(30)
|
(33)
|
(30)
|
(31)
|
(22)
|
(22)
|
(24)
|
(28)
|
(34)
|
(37)
|
(39)
|
(44)
|
(44)
|
(44)
|
(50)
|
(47)
|
(46)
|
(119)
|
(130)
|
(126)
|
(124)
|
|
Other Items |
(53)
|
(48)
|
(44)
|
(36)
|
27
|
(33)
|
(41)
|
(54)
|
(78)
|
(10)
|
(4)
|
65
|
11
|
(40)
|
(62)
|
(96)
|
(33)
|
(79)
|
(76)
|
4
|
(14)
|
128
|
32
|
(208)
|
(111)
|
(274)
|
(142)
|
419
|
413
|
317
|
253
|
(414)
|
(485)
|
(447)
|
(419)
|
(234)
|
(209)
|
(31)
|
(28)
|
43
|
(64)
|
|
Cash from Investing Activities |
(59)
N/A
|
(53)
+10%
|
(49)
+8%
|
(42)
+13%
|
20
N/A
|
(39)
N/A
|
(47)
-21%
|
(59)
-24%
|
(82)
-39%
|
(110)
-35%
|
(105)
+5%
|
(39)
+63%
|
(93)
-141%
|
(55)
+41%
|
(88)
-61%
|
(126)
-43%
|
(71)
+43%
|
(112)
-58%
|
(103)
+8%
|
(21)
+80%
|
(45)
-112%
|
95
N/A
|
2
-98%
|
(239)
N/A
|
(133)
+44%
|
(296)
-123%
|
(166)
+44%
|
391
N/A
|
380
-3%
|
280
-26%
|
214
-23%
|
(458)
N/A
|
(529)
-15%
|
(491)
+7%
|
(469)
+4%
|
(281)
+40%
|
(255)
+9%
|
(151)
+41%
|
(158)
-5%
|
(83)
+47%
|
(188)
-126%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
4
|
(4)
|
(19)
|
(27)
|
(27)
|
(20)
|
(4)
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(24)
|
(26)
|
(28)
|
(31)
|
(33)
|
(36)
|
(38)
|
(43)
|
(47)
|
(52)
|
(57)
|
(60)
|
(62)
|
(64)
|
(67)
|
(69)
|
|
Other |
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(5)
|
(5)
|
(1)
|
(2)
|
(4)
|
(5)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(15)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(19)
|
(14)
|
(15)
|
(15)
|
(13)
|
(11)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Cash from Financing Activities |
1
N/A
|
(7)
N/A
|
(22)
-243%
|
(30)
-35%
|
(32)
-7%
|
(25)
+23%
|
(9)
+62%
|
(3)
+69%
|
(1)
+83%
|
(4)
-620%
|
(4)
-6%
|
0
N/A
|
(3)
N/A
|
(7)
-120%
|
(9)
-32%
|
(14)
-64%
|
(18)
-29%
|
(20)
-9%
|
(21)
-6%
|
(23)
-7%
|
(25)
-9%
|
(30)
-22%
|
(33)
-9%
|
(35)
-5%
|
(35)
-2%
|
(37)
-5%
|
(39)
-5%
|
(42)
-6%
|
(49)
-17%
|
(46)
+6%
|
(49)
-7%
|
(51)
-5%
|
(54)
-6%
|
(57)
-4%
|
(60)
-5%
|
(65)
-8%
|
(66)
-3%
|
(68)
-3%
|
(70)
-4%
|
(73)
-4%
|
(75)
-3%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(10)
N/A
|
(5)
+47%
|
(30)
-494%
|
(25)
+15%
|
89
N/A
|
34
-62%
|
53
+56%
|
52
-1%
|
(15)
N/A
|
(39)
-159%
|
(36)
+10%
|
42
N/A
|
(14)
N/A
|
39
N/A
|
15
-63%
|
(7)
N/A
|
81
N/A
|
(6)
N/A
|
33
N/A
|
78
+140%
|
48
-39%
|
221
+359%
|
134
-39%
|
(79)
N/A
|
(3)
+97%
|
(191)
-7 532%
|
(73)
+62%
|
498
N/A
|
504
+1%
|
409
-19%
|
373
-9%
|
(318)
N/A
|
(369)
-16%
|
(329)
+11%
|
(347)
-6%
|
(219)
+37%
|
(199)
+9%
|
(120)
+40%
|
(108)
+10%
|
(1)
+99%
|
(84)
-5 735%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
43
N/A
|
49
+13%
|
37
-25%
|
41
+13%
|
94
+129%
|
91
-3%
|
102
+12%
|
109
+6%
|
63
-42%
|
(26)
N/A
|
(28)
-7%
|
(23)
+16%
|
(22)
+6%
|
86
N/A
|
85
-1%
|
104
+22%
|
133
+28%
|
93
-30%
|
130
+39%
|
96
-26%
|
87
-10%
|
123
+42%
|
134
+9%
|
163
+22%
|
144
-12%
|
120
-16%
|
108
-10%
|
121
+12%
|
139
+15%
|
139
0%
|
169
+22%
|
148
-12%
|
170
+15%
|
174
+3%
|
131
-25%
|
80
-39%
|
76
-4%
|
(21)
N/A
|
(10)
+54%
|
28
N/A
|
55
+93%
|