Veoneer Inc
NYSE:VNE
Cash Flow Statement
Cash Flow Statement
Veoneer Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
(344)
|
(359)
|
(395)
|
(431)
|
(294)
|
(405)
|
(481)
|
(548)
|
(522)
|
(605)
|
(553)
|
(546)
|
(544)
|
(417)
|
(428)
|
(389)
|
(385)
|
|
Depreciation & Amortization |
119
|
106
|
110
|
110
|
111
|
112
|
116
|
119
|
115
|
109
|
101
|
98
|
103
|
109
|
114
|
116
|
114
|
|
Change in Deffered Taxes |
(11)
|
0
|
0
|
0
|
15
|
18
|
11
|
8
|
(6)
|
(9)
|
(3)
|
(2)
|
1
|
0
|
0
|
5
|
1
|
|
Other Non-Cash Items |
226
|
234
|
248
|
244
|
25
|
57
|
79
|
91
|
29
|
88
|
86
|
120
|
151
|
57
|
52
|
14
|
21
|
|
Cash Taxes Paid |
30
|
30
|
30
|
30
|
39
|
39
|
39
|
39
|
11
|
11
|
11
|
11
|
8
|
8
|
8
|
8
|
31
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
8
|
8
|
8
|
8
|
9
|
|
Change in Working Capital |
10
|
(57)
|
(81)
|
(43)
|
(36)
|
27
|
100
|
111
|
24
|
138
|
53
|
76
|
97
|
(43)
|
5
|
(122)
|
(42)
|
|
Cash from Operating Activities |
(1)
N/A
|
(88)
-7 192%
|
(130)
-49%
|
(132)
-2%
|
(179)
-35%
|
(190)
-6%
|
(175)
+8%
|
(219)
-25%
|
(360)
-64%
|
(279)
+23%
|
(316)
-13%
|
(254)
+20%
|
(192)
+24%
|
(293)
-53%
|
(255)
+13%
|
(376)
-47%
|
(291)
+23%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(110)
|
(114)
|
(131)
|
(163)
|
(189)
|
(217)
|
(227)
|
(234)
|
(213)
|
(181)
|
(155)
|
(125)
|
(101)
|
(86)
|
(80)
|
(67)
|
(61)
|
|
Other Items |
(120)
|
(125)
|
3
|
(5)
|
4
|
3
|
(15)
|
(29)
|
(52)
|
103
|
108
|
162
|
186
|
39
|
48
|
13
|
30
|
|
Cash from Investing Activities |
(230)
N/A
|
(239)
-4%
|
(128)
+46%
|
(168)
-31%
|
(185)
-10%
|
(214)
-16%
|
(242)
-13%
|
(263)
-9%
|
(265)
-1%
|
(78)
+71%
|
(47)
+40%
|
37
N/A
|
85
+130%
|
(47)
N/A
|
(32)
+32%
|
(54)
-69%
|
(31)
+43%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
405
|
405
|
403
|
0
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
1
|
|
Net Issuance of Debt |
47
|
36
|
(22)
|
(55)
|
(48)
|
(43)
|
225
|
230
|
233
|
229
|
23
|
1
|
(4)
|
(1)
|
(19)
|
(4)
|
(8)
|
|
Other |
184
|
291
|
1 260
|
1 260
|
1 274
|
1 167
|
19
|
19
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
232
N/A
|
326
+41%
|
1 239
+279%
|
1 206
-3%
|
1 226
+2%
|
1 124
-8%
|
649
-42%
|
654
+1%
|
636
-3%
|
627
-1%
|
16
-97%
|
(6)
N/A
|
(9)
-50%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(5)
-400%
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
14
|
2
|
(5)
|
(8)
|
(29)
|
(16)
|
(15)
|
(6)
|
7
|
15
|
15
|
10
|
7
|
(5)
|
|
Net Change in Cash |
0
N/A
|
0
N/A
|
980
N/A
|
919
-6%
|
864
-6%
|
715
-17%
|
224
-69%
|
143
-36%
|
(5)
N/A
|
255
N/A
|
(353)
N/A
|
(216)
+39%
|
(101)
+53%
|
(325)
-222%
|
(295)
+9%
|
(424)
-44%
|
(332)
+22%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
(111)
N/A
|
(201)
-81%
|
(261)
-30%
|
(295)
-13%
|
(368)
-25%
|
(407)
-11%
|
(402)
+1%
|
(453)
-13%
|
(573)
-26%
|
(460)
+20%
|
(471)
-2%
|
(379)
+20%
|
(293)
+23%
|
(379)
-29%
|
(335)
+12%
|
(443)
-32%
|
(352)
+21%
|