2U Inc
NASDAQ:TWOU
Cash Flow Statement
Cash Flow Statement
2U Inc
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 |
(35)
|
(46)
|
(30)
|
(29)
|
(27)
|
(26)
|
(27)
|
(27)
|
(25)
|
(23)
|
(22)
|
(21)
|
(21)
|
(24)
|
(32)
|
(29)
|
(41)
|
(47)
|
(43)
|
(38)
|
(45)
|
(55)
|
(186)
|
(235)
|
(274)
|
(312)
|
(223)
|
(216)
|
(202)
|
(158)
|
(165)
|
(195)
|
(275)
|
(316)
|
(378)
|
(322)
|
(250)
|
(361)
|
(287)
|
(318)
|
(318)
|
|
Depreciation & Amortization |
6
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
10
|
11
|
13
|
16
|
20
|
23
|
27
|
30
|
33
|
35
|
42
|
56
|
70
|
84
|
93
|
95
|
96
|
98
|
100
|
103
|
108
|
118
|
123
|
126
|
128
|
124
|
120
|
120
|
115
|
110
|
|
Stock-Based Compensation |
4
|
6
|
8
|
8
|
8
|
10
|
11
|
13
|
14
|
14
|
15
|
16
|
16
|
18
|
20
|
22
|
25
|
29
|
30
|
31
|
34
|
35
|
43
|
52
|
63
|
74
|
79
|
82
|
86
|
90
|
93
|
98
|
97
|
95
|
86
|
80
|
70
|
59
|
53
|
0
|
0
|
|
Other Non-Cash Items |
4
|
6
|
6
|
7
|
7
|
9
|
11
|
13
|
15
|
15
|
16
|
16
|
16
|
19
|
20
|
22
|
25
|
28
|
30
|
31
|
37
|
41
|
124
|
135
|
148
|
177
|
121
|
130
|
144
|
109
|
128
|
128
|
185
|
209
|
271
|
278
|
219
|
342
|
248
|
291
|
277
|
|
Cash Interest Paid |
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
|
11
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
61
|
0
|
|
Change in Working Capital |
12
|
18
|
(0)
|
5
|
(1)
|
4
|
(5)
|
(3)
|
0
|
(4)
|
(4)
|
0
|
(19)
|
(22)
|
(10)
|
(4)
|
(7)
|
(11)
|
(9)
|
(29)
|
(43)
|
(60)
|
(57)
|
(22)
|
13
|
31
|
35
|
20
|
7
|
(17)
|
(32)
|
(60)
|
(54)
|
(3)
|
(36)
|
(73)
|
(54)
|
(117)
|
(86)
|
(92)
|
(28)
|
|
Cash from Operating Activities |
(13)
N/A
|
(14)
-6%
|
(19)
-34%
|
(12)
+38%
|
(15)
-32%
|
(7)
+53%
|
(14)
-95%
|
(9)
+35%
|
(2)
+82%
|
(4)
-124%
|
(1)
+72%
|
5
N/A
|
(13)
N/A
|
(14)
-14%
|
(6)
+55%
|
8
N/A
|
1
-89%
|
(4)
N/A
|
8
N/A
|
(3)
N/A
|
(17)
-439%
|
(31)
-84%
|
(63)
-103%
|
(52)
+17%
|
(29)
+44%
|
(11)
+64%
|
27
N/A
|
30
+10%
|
47
+59%
|
34
-28%
|
33
-2%
|
(18)
N/A
|
(26)
-43%
|
13
N/A
|
(16)
N/A
|
11
N/A
|
38
+252%
|
(17)
N/A
|
(5)
+69%
|
(3)
+33%
|
41
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(10)
|
(13)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(16)
|
(20)
|
(24)
|
(35)
|
(42)
|
(46)
|
(51)
|
(61)
|
(70)
|
(74)
|
(77)
|
(70)
|
(73)
|
(80)
|
(78)
|
(80)
|
(75)
|
(68)
|
(69)
|
(66)
|
(65)
|
(68)
|
(70)
|
(75)
|
(78)
|
(79)
|
(74)
|
(67)
|
(59)
|
(52)
|
(50)
|
(46)
|
|
Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(97)
|
(98)
|
0
|
(98)
|
(26)
|
(25)
|
(3)
|
(393)
|
(373)
|
(373)
|
(397)
|
(6)
|
(0)
|
(0)
|
1
|
38
|
38
|
(723)
|
(718)
|
(755)
|
(756)
|
5
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(10)
N/A
|
(13)
-25%
|
(10)
+24%
|
(11)
-12%
|
(12)
-7%
|
(12)
-5%
|
(13)
-9%
|
(16)
-18%
|
(17)
-4%
|
(18)
-9%
|
(22)
-21%
|
(25)
-13%
|
(35)
-42%
|
(42)
-21%
|
(143)
-239%
|
(149)
-5%
|
(159)
-6%
|
(168)
-6%
|
(100)
+41%
|
(102)
-2%
|
(73)
+29%
|
(465)
-539%
|
(452)
+3%
|
(451)
+0%
|
(476)
-6%
|
(81)
+83%
|
(69)
+15%
|
(69)
-1%
|
(65)
+6%
|
(27)
+59%
|
(30)
-9%
|
(793)
-2 581%
|
(793)
+0%
|
(833)
-5%
|
(835)
0%
|
(69)
+92%
|
(67)
+4%
|
(59)
+11%
|
(52)
+12%
|
(50)
+4%
|
(45)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
5
|
106
|
102
|
103
|
104
|
3
|
123
|
122
|
122
|
122
|
5
|
5
|
4
|
6
|
195
|
196
|
198
|
529
|
340
|
341
|
341
|
8
|
8
|
7
|
5
|
8
|
306
|
308
|
311
|
310
|
11
|
10
|
7
|
6
|
5
|
2
|
3
|
2
|
2
|
2
|
2
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
2
|
0
|
(2)
|
(1)
|
0
|
0
|
244
|
244
|
245
|
244
|
120
|
120
|
118
|
121
|
468
|
467
|
565
|
561
|
93
|
93
|
(6)
|
(86)
|
(86)
|
(66)
|
(46)
|
34
|
|
Other |
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
(8)
|
(9)
|
(11)
|
(7)
|
(7)
|
(8)
|
(55)
|
(55)
|
(59)
|
(69)
|
(29)
|
(29)
|
(30)
|
(19)
|
(8)
|
(8)
|
(3)
|
(11)
|
(12)
|
(12)
|
(11)
|
(2)
|
|
Cash from Financing Activities |
4
N/A
|
106
+2 568%
|
102
-4%
|
103
+1%
|
105
+2%
|
3
-97%
|
122
+3 927%
|
122
0%
|
122
0%
|
122
0%
|
4
-96%
|
4
-3%
|
4
-14%
|
8
+112%
|
196
+2 407%
|
197
+1%
|
198
+1%
|
524
+165%
|
332
-37%
|
333
+0%
|
333
0%
|
241
-28%
|
245
+2%
|
245
0%
|
241
-1%
|
72
-70%
|
371
+414%
|
368
-1%
|
364
-1%
|
750
+106%
|
449
-40%
|
545
+21%
|
549
+1%
|
91
-83%
|
90
-2%
|
(7)
N/A
|
(94)
-1 263%
|
(96)
-1%
|
(76)
+21%
|
(55)
+27%
|
34
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
|
Net Change in Cash |
(20)
N/A
|
80
N/A
|
73
-8%
|
80
+9%
|
77
-3%
|
(17)
N/A
|
95
N/A
|
97
+2%
|
104
+7%
|
100
-3%
|
(18)
N/A
|
(15)
+18%
|
(44)
-192%
|
(50)
-14%
|
46
N/A
|
55
+20%
|
39
-28%
|
350
+793%
|
240
-32%
|
226
-6%
|
242
+7%
|
(255)
N/A
|
(271)
-6%
|
(260)
+4%
|
(266)
-2%
|
(20)
+92%
|
329
N/A
|
329
+0%
|
348
+6%
|
758
+118%
|
452
-40%
|
(269)
N/A
|
(271)
-1%
|
(734)
-170%
|
(766)
-4%
|
(67)
+91%
|
(124)
-85%
|
(171)
-38%
|
(131)
+23%
|
(109)
+17%
|
28
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(23)
N/A
|
(27)
-15%
|
(28)
-6%
|
(23)
+21%
|
(27)
-20%
|
(20)
+28%
|
(27)
-40%
|
(23)
+16%
|
(16)
+31%
|
(19)
-22%
|
(21)
-7%
|
(19)
+7%
|
(47)
-147%
|
(57)
-19%
|
(52)
+8%
|
(43)
+17%
|
(60)
-39%
|
(74)
-24%
|
(65)
+12%
|
(80)
-23%
|
(87)
-8%
|
(103)
-19%
|
(142)
-38%
|
(130)
+9%
|
(109)
+16%
|
(85)
+22%
|
(42)
+51%
|
(40)
+4%
|
(19)
+52%
|
(31)
-62%
|
(34)
-11%
|
(88)
-158%
|
(100)
-13%
|
(65)
+35%
|
(95)
-46%
|
(63)
+33%
|
(28)
+55%
|
(76)
-168%
|
(57)
+25%
|
(53)
+7%
|
(4)
+92%
|