Avaya Holdings Corp
NYSE:AVYA
Cash Flow Statement
Cash Flow Statement
Avaya Holdings Corp
Mar-2011 | Jun-2011 | Sep-2011 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
(1 066)
|
(978)
|
(863)
|
(247)
|
(730)
|
(833)
|
(841)
|
(692)
|
(182)
|
3 135
|
3 013
|
3 023
|
3 264
|
59
|
176
|
(369)
|
(671)
|
(734)
|
(1 393)
|
(751)
|
(680)
|
(630)
|
(16)
|
18
|
(13)
|
(75)
|
(18)
|
0
|
|
Depreciation & Amortization |
684
|
671
|
653
|
277
|
374
|
464
|
552
|
360
|
326
|
289
|
324
|
358
|
415
|
479
|
464
|
455
|
443
|
433
|
430
|
427
|
423
|
419
|
420
|
418
|
425
|
426
|
419
|
0
|
|
Change in Deffered Taxes |
(9)
|
(16)
|
(3)
|
4
|
(53)
|
(54)
|
(63)
|
(95)
|
(39)
|
172
|
186
|
247
|
(133)
|
(345)
|
(345)
|
(408)
|
(54)
|
(60)
|
(74)
|
(38)
|
(29)
|
(19)
|
(16)
|
(27)
|
(5)
|
(11)
|
14
|
0
|
|
Other Non-Cash Items |
36
|
(23)
|
(20)
|
(41)
|
508
|
560
|
614
|
780
|
231
|
(3 719)
|
(3 755)
|
(3 901)
|
(3 885)
|
20
|
15
|
698
|
693
|
686
|
1 294
|
638
|
653
|
690
|
99
|
105
|
74
|
57
|
39
|
0
|
|
Cash Taxes Paid |
42
|
47
|
44
|
56
|
51
|
51
|
51
|
51
|
33
|
33
|
33
|
33
|
29
|
7
|
35
|
48
|
56
|
61
|
46
|
96
|
101
|
92
|
85
|
36
|
27
|
31
|
31
|
27
|
|
Cash Interest Paid |
382
|
397
|
371
|
417
|
425
|
425
|
425
|
425
|
138
|
138
|
138
|
138
|
164
|
48
|
99
|
160
|
206
|
216
|
211
|
197
|
197
|
172
|
185
|
172
|
187
|
187
|
188
|
187
|
|
Change in Working Capital |
50
|
(5)
|
(67)
|
37
|
14
|
(68)
|
(96)
|
(145)
|
(45)
|
84
|
150
|
202
|
127
|
35
|
(79)
|
(176)
|
(170)
|
(158)
|
(107)
|
(133)
|
(220)
|
(277)
|
(348)
|
(409)
|
(451)
|
(526)
|
(561)
|
(319)
|
|
Cash from Operating Activities |
(305)
N/A
|
(351)
-15%
|
(300)
+15%
|
30
N/A
|
113
+277%
|
69
-39%
|
166
+141%
|
208
+25%
|
291
+40%
|
(39)
N/A
|
(82)
-110%
|
(71)
+13%
|
(212)
-199%
|
248
N/A
|
231
-7%
|
200
-13%
|
241
+21%
|
167
-31%
|
150
-10%
|
143
-5%
|
147
+3%
|
183
+24%
|
139
-24%
|
105
-24%
|
30
-71%
|
(129)
N/A
|
(107)
+17%
|
(203)
-90%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(118)
|
(125)
|
(125)
|
(76)
|
(96)
|
(110)
|
(130)
|
(62)
|
(59)
|
(60)
|
(56)
|
(66)
|
(74)
|
(80)
|
(90)
|
(109)
|
(113)
|
(118)
|
(114)
|
(101)
|
(98)
|
(99)
|
(103)
|
(104)
|
(113)
|
(113)
|
(112)
|
0
|
|
Other Items |
74
|
69
|
24
|
(4)
|
(4)
|
(5)
|
(79)
|
(78)
|
(11)
|
21
|
(44)
|
(13)
|
(52)
|
(84)
|
55
|
17
|
(11)
|
284
|
284
|
412
|
412
|
118
|
118
|
0
|
(4)
|
0
|
0
|
(84)
|
|
Cash from Investing Activities |
(44)
N/A
|
(56)
-27%
|
(101)
-80%
|
(80)
+21%
|
(100)
-25%
|
(115)
-15%
|
(209)
-82%
|
(140)
+33%
|
(70)
+50%
|
(39)
+44%
|
(100)
-156%
|
(79)
+21%
|
(126)
-59%
|
(164)
-30%
|
(35)
+79%
|
(92)
-163%
|
(124)
-35%
|
166
N/A
|
170
+2%
|
311
+83%
|
314
+1%
|
19
-94%
|
15
-21%
|
(104)
N/A
|
(117)
-13%
|
(117)
N/A
|
(116)
+1%
|
(119)
-3%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
58
|
0
|
0
|
0
|
0
|
(11)
|
(209)
|
(209)
|
(209)
|
(198)
|
1
|
(14)
|
(29)
|
(28)
|
(29)
|
0
|
|
Net Issuance of Debt |
267
|
269
|
271
|
6
|
13
|
(43)
|
508
|
399
|
320
|
371
|
(191)
|
160
|
223
|
217
|
216
|
(41)
|
(41)
|
(283)
|
(273)
|
(217)
|
(257)
|
(10)
|
(107)
|
(156)
|
(108)
|
(104)
|
(7)
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
0
|
|
Other |
(44)
|
(44)
|
(43)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(102)
|
(100)
|
(109)
|
(110)
|
(20)
|
(29)
|
(21)
|
(20)
|
(20)
|
(12)
|
(9)
|
(23)
|
(16)
|
(19)
|
(19)
|
(3)
|
(6)
|
(3)
|
3
|
|
Cash from Financing Activities |
223
N/A
|
225
+1%
|
228
+1%
|
3
-99%
|
9
+200%
|
(48)
N/A
|
501
N/A
|
393
-22%
|
314
-20%
|
269
-14%
|
(291)
N/A
|
109
N/A
|
171
+57%
|
255
+49%
|
245
-4%
|
(62)
N/A
|
(61)
+2%
|
(314)
-415%
|
(494)
-57%
|
(435)
+12%
|
(489)
-12%
|
(224)
+54%
|
(125)
+44%
|
(190)
-52%
|
(142)
+25%
|
(141)
+1%
|
(42)
+70%
|
(14)
+67%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
3
|
22
|
(6)
|
(7)
|
(9)
|
(20)
|
(17)
|
(1)
|
5
|
17
|
20
|
(3)
|
(9)
|
(13)
|
(17)
|
(1)
|
(4)
|
4
|
(8)
|
(7)
|
3
|
7
|
11
|
9
|
0
|
(10)
|
(4)
|
(9)
|
|
Net Change in Cash |
(123)
N/A
|
(160)
-30%
|
(179)
-12%
|
(54)
+70%
|
13
N/A
|
(114)
N/A
|
441
N/A
|
460
+4%
|
540
+17%
|
208
-61%
|
(453)
N/A
|
(44)
+90%
|
(176)
-300%
|
326
N/A
|
424
+30%
|
45
-89%
|
52
+16%
|
23
-56%
|
(182)
N/A
|
12
N/A
|
(25)
N/A
|
(15)
+40%
|
40
N/A
|
(180)
N/A
|
(229)
-27%
|
(397)
-73%
|
(269)
+32%
|
(345)
-28%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
(423)
N/A
|
(476)
-13%
|
(425)
+11%
|
(46)
+89%
|
17
N/A
|
(41)
N/A
|
36
N/A
|
146
+306%
|
232
+59%
|
(99)
N/A
|
(138)
-39%
|
(137)
+1%
|
(286)
-109%
|
168
N/A
|
141
-16%
|
91
-35%
|
128
+41%
|
49
-62%
|
36
-27%
|
42
+17%
|
49
+17%
|
84
+71%
|
36
-57%
|
1
-97%
|
(83)
N/A
|
(242)
-192%
|
(219)
+10%
|
(203)
+7%
|