Intelsat SA
OTC:INTEQ
Cash Flow Statement
Cash Flow Statement
Intelsat SA
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(911)
|
(1 009)
|
(885)
|
(753)
|
(909)
|
(865)
|
(612)
|
(742)
|
|
Depreciation & Amortization |
658
|
650
|
649
|
650
|
653
|
656
|
661
|
661
|
|
Change in Deffered Taxes |
(28)
|
(28)
|
(17)
|
(22)
|
3
|
3
|
1
|
4
|
|
Other Non-Cash Items |
526
|
551
|
409
|
391
|
547
|
509
|
215
|
260
|
|
Cash Taxes Paid |
34
|
33
|
(4)
|
29
|
(8)
|
(8)
|
(8)
|
(10)
|
|
Cash Interest Paid |
1 100
|
1 144
|
990
|
792
|
635
|
457
|
420
|
410
|
|
Change in Working Capital |
10
|
(12)
|
20
|
20
|
38
|
28
|
50
|
4
|
|
Cash from Operating Activities |
256
N/A
|
152
-40%
|
176
+16%
|
287
+63%
|
331
+16%
|
329
-1%
|
315
-4%
|
187
-41%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(230)
|
(175)
|
(271)
|
(448)
|
(607)
|
(815)
|
(878)
|
(858)
|
|
Other Items |
(63)
|
(47)
|
(50)
|
(49)
|
(369)
|
(375)
|
(357)
|
(354)
|
|
Cash from Investing Activities |
(293)
N/A
|
(222)
+24%
|
(322)
-45%
|
(497)
-54%
|
(977)
-97%
|
(1 189)
-22%
|
(1 235)
-4%
|
(1 212)
+2%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(38)
|
(39)
|
411
|
409
|
905
|
910
|
469
|
672
|
|
Cash from Financing Activities |
363
N/A
|
362
0%
|
412
+14%
|
410
-1%
|
905
+121%
|
910
+1%
|
469
-48%
|
672
+43%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
|
Net Change in Cash |
324
N/A
|
289
-11%
|
263
-9%
|
196
-26%
|
257
+31%
|
47
-82%
|
(452)
N/A
|
(356)
+21%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
26
N/A
|
(22)
N/A
|
(95)
-329%
|
(161)
-70%
|
(276)
-72%
|
(485)
-76%
|
(563)
-16%
|
(672)
-19%
|