Pendrell Corp
OTC:PCOA
Cash Flow Statement
Cash Flow Statement
Pendrell Corp
Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(75)
|
(88)
|
(102)
|
(103)
|
(103)
|
(119)
|
166
|
181
|
195
|
237
|
(22)
|
(21)
|
(3)
|
303
|
305
|
303
|
319
|
15
|
80
|
76
|
40
|
30
|
(50)
|
(53)
|
(58)
|
(44)
|
(41)
|
(40)
|
(58)
|
(60)
|
(55)
|
(40)
|
(118)
|
(109)
|
(80)
|
(85)
|
18
|
3
|
6
|
14
|
20
|
|
Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
12
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
17
|
16
|
16
|
16
|
15
|
14
|
13
|
12
|
10
|
10
|
8
|
6
|
4
|
2
|
|
Change in Deffered Taxes |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
0
|
0
|
0
|
0
|
8
|
10
|
12
|
13
|
5
|
4
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
9
|
11
|
13
|
14
|
12
|
11
|
9
|
8
|
9
|
8
|
7
|
7
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
|
Other Non-Cash Items |
20
|
25
|
39
|
37
|
35
|
37
|
(254)
|
(259)
|
(261)
|
(271)
|
3
|
3
|
(15)
|
(321)
|
(321)
|
(321)
|
(300)
|
1
|
(45)
|
(44)
|
(43)
|
(35)
|
16
|
17
|
16
|
15
|
14
|
12
|
26
|
23
|
21
|
22
|
110
|
110
|
110
|
108
|
4
|
3
|
3
|
4
|
3
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
(2)
|
(1)
|
5
|
6
|
10
|
10
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
49
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(22)
|
2
|
(2)
|
16
|
17
|
39
|
45
|
42
|
38
|
13
|
4
|
5
|
6
|
4
|
3
|
4
|
4
|
(2)
|
(16)
|
(10)
|
(15)
|
5
|
19
|
10
|
11
|
(19)
|
1
|
2
|
3
|
20
|
(5)
|
(6)
|
(7)
|
(10)
|
(29)
|
(21)
|
(20)
|
(19)
|
(22)
|
5
|
6
|
|
Cash from Operating Activities |
(77)
N/A
|
(60)
+22%
|
(64)
-6%
|
(50)
+22%
|
(51)
-1%
|
(42)
+16%
|
(43)
-1%
|
(35)
+18%
|
(26)
+25%
|
(21)
+20%
|
(14)
+33%
|
(13)
+8%
|
(12)
+7%
|
(13)
-9%
|
(13)
+2%
|
(14)
-8%
|
(16)
-14%
|
(23)
-43%
|
(13)
+44%
|
(7)
+46%
|
(4)
+41%
|
14
N/A
|
(0)
N/A
|
(10)
-9 700%
|
(15)
-55%
|
(32)
-111%
|
(9)
+71%
|
(9)
-1%
|
(13)
-44%
|
(1)
+91%
|
(23)
-1 897%
|
(9)
+59%
|
(0)
+100%
|
4
N/A
|
13
+206%
|
11
-9%
|
11
-5%
|
(5)
N/A
|
(6)
-37%
|
26
N/A
|
32
+22%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(47)
|
(72)
|
(78)
|
(73)
|
(65)
|
(42)
|
(14)
|
(11)
|
(4)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(27)
|
(29)
|
(29)
|
(30)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
107
|
(12)
|
(32)
|
(40)
|
(69)
|
23
|
22
|
9
|
8
|
2
|
(1)
|
(1)
|
(1)
|
34
|
308
|
309
|
226
|
207
|
(68)
|
(68)
|
16
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
|
Cash from Investing Activities |
61
N/A
|
(84)
N/A
|
(110)
-31%
|
(113)
-3%
|
(134)
-18%
|
(19)
+86%
|
8
N/A
|
(2)
N/A
|
4
N/A
|
2
-51%
|
(1)
N/A
|
(1)
-37%
|
(1)
+4%
|
34
N/A
|
308
+812%
|
309
+0%
|
226
-27%
|
179
-21%
|
(97)
N/A
|
(97)
0%
|
(14)
+86%
|
(13)
+3%
|
(12)
+12%
|
(12)
+2%
|
(12)
+1%
|
(0)
+97%
|
(0)
+34%
|
(0)
+32%
|
(0)
+30%
|
(2)
-1 656%
|
(2)
+1%
|
(2)
+5%
|
(2)
0%
|
0
N/A
|
0
-2%
|
1
+195%
|
1
+1%
|
1
+15%
|
2
+4%
|
1
-58%
|
1
0%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
28
|
27
|
27
|
27
|
(0)
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(20)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
38
|
40
|
0
|
40
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
Other |
0
|
0
|
37
|
(0)
|
(3)
|
(3)
|
(40)
|
(3)
|
(0)
|
29
|
(1)
|
(1)
|
(1)
|
(30)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
65
+46 393%
|
65
0%
|
65
0%
|
65
0%
|
(0)
N/A
|
(0)
+20%
|
(0)
+38%
|
29
N/A
|
29
+0%
|
29
+0%
|
29
0%
|
0
-100%
|
(0)
N/A
|
0
N/A
|
0
+175%
|
1
+518%
|
1
-9%
|
1
-8%
|
1
-2%
|
(0)
N/A
|
(2)
-10 650%
|
(3)
-17%
|
(2)
+2%
|
(5)
-87%
|
(2)
+51%
|
(2)
+11%
|
(2)
-17%
|
(5)
-94%
|
(5)
-6%
|
(5)
+5%
|
(4)
+6%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(16)
-39 813%
|
(16)
N/A
|
(16)
+0%
|
(23)
-42%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
1
|
2
|
2
|
1
|
(0)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(16)
N/A
|
(144)
-779%
|
(108)
+25%
|
(97)
+11%
|
(117)
-21%
|
5
N/A
|
(35)
N/A
|
(38)
-10%
|
(24)
+36%
|
8
N/A
|
14
+82%
|
15
+5%
|
16
+6%
|
21
+33%
|
295
+1 307%
|
295
N/A
|
210
-29%
|
157
-25%
|
(109)
N/A
|
(103)
+5%
|
(17)
+84%
|
1
N/A
|
(14)
N/A
|
(24)
-70%
|
(29)
-22%
|
(37)
-27%
|
(12)
+68%
|
(11)
+2%
|
(16)
-38%
|
(8)
+51%
|
(30)
-285%
|
(16)
+47%
|
(6)
+60%
|
5
N/A
|
13
+182%
|
13
-3%
|
12
-4%
|
(19)
N/A
|
(21)
-9%
|
11
N/A
|
10
-10%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(124)
N/A
|
(133)
-7%
|
(142)
-7%
|
(123)
+13%
|
(116)
+6%
|
(85)
+27%
|
(57)
+33%
|
(46)
+19%
|
(31)
+34%
|
(21)
+30%
|
(14)
+33%
|
(13)
+8%
|
(12)
+6%
|
(13)
-9%
|
(13)
+2%
|
(14)
-8%
|
(16)
-14%
|
(50)
-211%
|
(42)
+16%
|
(36)
+13%
|
(34)
+8%
|
10
N/A
|
(3)
N/A
|
(12)
-348%
|
(18)
-43%
|
(32)
-85%
|
(9)
+71%
|
(9)
-1%
|
(13)
-42%
|
(3)
+76%
|
(25)
-677%
|
(11)
+54%
|
(2)
+82%
|
4
N/A
|
13
+210%
|
11
-9%
|
11
-4%
|
(5)
N/A
|
(6)
-37%
|
26
N/A
|
32
+22%
|