Juniper Networks Inc
NYSE:JNPR
Cash Flow Statement
Cash Flow Statement
Juniper Networks Inc
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
308
|
391
|
424
|
471
|
501
|
412
|
366
|
310
|
|
Depreciation & Amortization |
294
|
228
|
224
|
218
|
211
|
205
|
200
|
195
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
(223)
|
0
|
0
|
(377)
|
(262)
|
|
Stock-Based Compensation |
268
|
207
|
214
|
209
|
225
|
240
|
253
|
279
|
|
Other Non-Cash Items |
389
|
204
|
214
|
206
|
221
|
373
|
405
|
560
|
|
Cash Taxes Paid |
0
|
0
|
0
|
253
|
0
|
0
|
0
|
401
|
|
Cash Interest Paid |
0
|
0
|
0
|
67
|
0
|
0
|
0
|
82
|
|
Change in Working Capital |
(180)
|
(716)
|
(838)
|
(575)
|
(614)
|
(61)
|
390
|
70
|
|
Cash from Operating Activities |
883
N/A
|
179
-80%
|
94
-47%
|
98
+4%
|
96
-2%
|
706
+635%
|
983
+39%
|
873
-11%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(125)
|
(108)
|
(104)
|
(105)
|
(122)
|
(139)
|
(156)
|
(159)
|
|
Other Items |
203
|
319
|
451
|
513
|
508
|
383
|
283
|
92
|
|
Cash from Investing Activities |
78
N/A
|
211
+171%
|
347
+64%
|
408
+18%
|
386
-5%
|
245
-37%
|
127
-48%
|
(68)
N/A
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
(485)
|
(370)
|
(319)
|
(258)
|
(281)
|
(301)
|
(423)
|
(336)
|
|
Net Issuance of Debt |
(424)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(327)
|
(264)
|
(267)
|
(270)
|
(274)
|
(276)
|
(278)
|
(281)
|
|
Other |
(62)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
(1 297)
N/A
|
(634)
+51%
|
(586)
+8%
|
(528)
+10%
|
(554)
-5%
|
(578)
-4%
|
(703)
-22%
|
(619)
+12%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(14)
|
(25)
|
(38)
|
(22)
|
(19)
|
(6)
|
4
|
0
|
|
Net Change in Cash |
(350)
N/A
|
(269)
+23%
|
(183)
+32%
|
(45)
+75%
|
(91)
-102%
|
367
N/A
|
412
+12%
|
187
-55%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
758
N/A
|
71
-91%
|
(10)
N/A
|
(8)
+24%
|
(26)
-249%
|
567
N/A
|
828
+46%
|
713
-14%
|