Visteon Corp
NASDAQ:VC
Cash Flow Statement
Cash Flow Statement
Visteon 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 |
739
|
512
|
453
|
(206)
|
(184)
|
2 181
|
2 190
|
2 328
|
2 281
|
87
|
109
|
91
|
135
|
153
|
168
|
192
|
194
|
182
|
159
|
174
|
121
|
93
|
87
|
81
|
29
|
(21)
|
(29)
|
(48)
|
7
|
38
|
35
|
50
|
54
|
88
|
130
|
130
|
145
|
145
|
167
|
505
|
511
|
|
Depreciation & Amortization |
261
|
260
|
267
|
270
|
272
|
267
|
212
|
169
|
122
|
83
|
84
|
84
|
82
|
84
|
84
|
87
|
90
|
91
|
92
|
91
|
94
|
95
|
98
|
100
|
100
|
101
|
101
|
104
|
106
|
109
|
111
|
108
|
108
|
105
|
105
|
108
|
110
|
111
|
108
|
104
|
97
|
|
Stock-Based Compensation |
12
|
10
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
7
|
8
|
8
|
10
|
11
|
12
|
4
|
6
|
7
|
8
|
19
|
19
|
18
|
17
|
17
|
15
|
16
|
18
|
17
|
18
|
18
|
18
|
19
|
22
|
24
|
26
|
29
|
30
|
33
|
34
|
36
|
|
Other Non-Cash Items |
(439)
|
(187)
|
(164)
|
353
|
367
|
(2 225)
|
(2 220)
|
(2 245)
|
(2 257)
|
127
|
140
|
55
|
49
|
44
|
25
|
42
|
33
|
39
|
36
|
(10)
|
7
|
8
|
14
|
19
|
24
|
18
|
17
|
20
|
15
|
23
|
41
|
53
|
55
|
54
|
43
|
34
|
38
|
41
|
44
|
43
|
49
|
|
Cash Taxes Paid |
0
|
0
|
0
|
130
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
68
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
39
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
0
|
|
Change in Working Capital |
(275)
|
(304)
|
(243)
|
(133)
|
(94)
|
138
|
196
|
86
|
(39)
|
(149)
|
(231)
|
(110)
|
(98)
|
(89)
|
(64)
|
(104)
|
(9)
|
(55)
|
(94)
|
(51)
|
(95)
|
(57)
|
16
|
(17)
|
51
|
11
|
73
|
92
|
26
|
12
|
(128)
|
(153)
|
(191)
|
(262)
|
(206)
|
(105)
|
(124)
|
(16)
|
15
|
(385)
|
(302)
|
|
Cash from Operating Activities |
286
N/A
|
281
-2%
|
313
+11%
|
284
-9%
|
361
+27%
|
361
N/A
|
378
+5%
|
338
-11%
|
107
-68%
|
148
+38%
|
102
-31%
|
120
+18%
|
168
+40%
|
192
+14%
|
213
+11%
|
217
+2%
|
308
+42%
|
257
-17%
|
193
-25%
|
204
+6%
|
127
-38%
|
139
+9%
|
215
+55%
|
183
-15%
|
204
+11%
|
109
-47%
|
162
+49%
|
168
+4%
|
154
-8%
|
182
+18%
|
59
-68%
|
58
-2%
|
26
-55%
|
(15)
N/A
|
72
N/A
|
167
+132%
|
169
+1%
|
281
+66%
|
334
+19%
|
267
-20%
|
355
+33%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(258)
|
(282)
|
(314)
|
(340)
|
(343)
|
(335)
|
(282)
|
(187)
|
(157)
|
(102)
|
(92)
|
(75)
|
(82)
|
(85)
|
(88)
|
(99)
|
(111)
|
(121)
|
(126)
|
(127)
|
(120)
|
(129)
|
(140)
|
(142)
|
(149)
|
(136)
|
(116)
|
(104)
|
(78)
|
(72)
|
(75)
|
(70)
|
(73)
|
(73)
|
(70)
|
(81)
|
(81)
|
(96)
|
(109)
|
(125)
|
(141)
|
|
Other Items |
982
|
984
|
676
|
(400)
|
(447)
|
2 270
|
2 534
|
2 545
|
2 958
|
214
|
258
|
377
|
(58)
|
(47)
|
(46)
|
(76)
|
(36)
|
(44)
|
(19)
|
29
|
29
|
30
|
13
|
14
|
14
|
18
|
7
|
6
|
6
|
0
|
4
|
7
|
4
|
10
|
13
|
13
|
14
|
10
|
5
|
2
|
1
|
|
Cash from Investing Activities |
724
N/A
|
702
-3%
|
362
-48%
|
(740)
N/A
|
(790)
-7%
|
1 935
N/A
|
2 252
+16%
|
2 358
+5%
|
2 801
+19%
|
112
-96%
|
166
+48%
|
302
+82%
|
(140)
N/A
|
(132)
+6%
|
(134)
-2%
|
(175)
-31%
|
(147)
+16%
|
(165)
-12%
|
(145)
+12%
|
(98)
+32%
|
(91)
+7%
|
(99)
-9%
|
(127)
-28%
|
(128)
-1%
|
(135)
-5%
|
(118)
+13%
|
(109)
+8%
|
(98)
+10%
|
(72)
+27%
|
(72)
N/A
|
(71)
+1%
|
(63)
+11%
|
(69)
-10%
|
(63)
+9%
|
(57)
+10%
|
(68)
-19%
|
(67)
+1%
|
(86)
-28%
|
(104)
-21%
|
(123)
-18%
|
(140)
-14%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(125)
|
(625)
|
(500)
|
(500)
|
(490)
|
(481)
|
(476)
|
(460)
|
(970)
|
(479)
|
(484)
|
(500)
|
(125)
|
(160)
|
(170)
|
(198)
|
(273)
|
(238)
|
(278)
|
(300)
|
(100)
|
(120)
|
(70)
|
(20)
|
(36)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(68)
|
(98)
|
(118)
|
|
Net Issuance of Debt |
(93)
|
90
|
110
|
221
|
212
|
(241)
|
(255)
|
(248)
|
(236)
|
(3)
|
(10)
|
(2)
|
12
|
14
|
17
|
8
|
(17)
|
(13)
|
(11)
|
12
|
22
|
25
|
17
|
(19)
|
383
|
370
|
(48)
|
(37)
|
(437)
|
(417)
|
6
|
4
|
0
|
(6)
|
(6)
|
(7)
|
0
|
(4)
|
(11)
|
(13)
|
(20)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 736)
|
(1 736)
|
(1 736)
|
(1 736)
|
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(33)
|
(38)
|
(69)
|
(80)
|
(67)
|
(70)
|
(43)
|
(66)
|
(74)
|
(45)
|
(45)
|
(24)
|
(17)
|
(28)
|
(45)
|
(42)
|
(42)
|
(30)
|
(27)
|
(33)
|
(29)
|
(30)
|
(23)
|
(10)
|
(17)
|
(17)
|
(10)
|
(5)
|
2
|
2
|
(30)
|
(33)
|
0
|
(33)
|
(4)
|
(2)
|
(10)
|
(32)
|
(42)
|
(45)
|
(44)
|
|
Cash from Financing Activities |
(251)
N/A
|
(573)
-128%
|
(459)
+20%
|
(359)
+22%
|
(345)
+4%
|
(792)
-130%
|
(774)
+2%
|
(774)
N/A
|
(3 016)
-290%
|
(2 263)
+25%
|
(2 275)
-1%
|
(2 262)
+1%
|
(131)
+94%
|
(175)
-34%
|
(199)
-14%
|
(233)
-17%
|
(346)
-48%
|
(295)
+15%
|
(330)
-12%
|
(335)
-2%
|
(107)
+68%
|
(125)
-17%
|
(76)
+39%
|
(49)
+36%
|
330
N/A
|
337
+2%
|
(74)
N/A
|
(58)
+22%
|
(435)
-650%
|
(415)
+5%
|
(24)
+94%
|
(29)
-21%
|
(33)
-14%
|
(39)
-18%
|
(10)
+74%
|
(9)
+10%
|
(10)
-11%
|
(62)
-520%
|
(121)
-95%
|
(156)
-29%
|
(182)
-17%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(11)
|
6
|
(18)
|
(35)
|
(47)
|
(46)
|
(31)
|
(20)
|
4
|
(7)
|
(1)
|
(11)
|
(12)
|
(2)
|
0
|
19
|
20
|
(2)
|
(11)
|
(13)
|
(20)
|
(5)
|
(8)
|
(4)
|
(9)
|
(7)
|
10
|
19
|
14
|
16
|
2
|
(11)
|
(5)
|
(28)
|
(41)
|
(22)
|
(10)
|
1
|
11
|
7
|
(13)
|
|
Net Change in Cash |
748
N/A
|
416
-44%
|
198
-52%
|
(850)
N/A
|
(821)
+3%
|
1 458
N/A
|
1 825
+25%
|
1 902
+4%
|
(104)
N/A
|
(2 010)
-1 833%
|
(2 008)
+0%
|
(1 851)
+8%
|
(115)
+94%
|
(117)
-2%
|
(120)
-3%
|
(172)
-43%
|
(165)
+4%
|
(205)
-24%
|
(293)
-43%
|
(242)
+17%
|
(91)
+62%
|
(90)
+1%
|
4
N/A
|
2
-50%
|
390
+19 400%
|
321
-18%
|
(11)
N/A
|
31
N/A
|
(339)
N/A
|
(289)
+15%
|
(34)
+88%
|
(45)
-32%
|
(81)
-80%
|
(145)
-79%
|
(36)
+75%
|
68
N/A
|
82
+21%
|
134
+63%
|
120
-10%
|
(5)
N/A
|
20
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
28
N/A
|
(1)
N/A
|
(1)
N/A
|
(56)
-5 500%
|
18
N/A
|
26
+44%
|
96
+269%
|
151
+57%
|
(50)
N/A
|
46
N/A
|
10
-78%
|
45
+350%
|
86
+91%
|
107
+24%
|
125
+17%
|
118
-6%
|
197
+67%
|
136
-31%
|
67
-51%
|
77
+15%
|
7
-91%
|
10
+43%
|
75
+650%
|
41
-45%
|
55
+34%
|
(27)
N/A
|
46
N/A
|
64
+39%
|
76
+19%
|
110
+45%
|
(16)
N/A
|
(12)
+25%
|
(47)
-292%
|
(88)
-87%
|
2
N/A
|
86
+4 200%
|
88
+2%
|
185
+110%
|
225
+22%
|
142
-37%
|
214
+51%
|