Etsy, Inc. (ETSY)
NASDAQ: ETSY · Real-Time Price · USD
53.08
+0.35 (0.66%)
Nov 6, 2024, 4:00 PM EST - Market closed

Etsy, Inc. Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
256.64307.57-694.29493.51349.2595.89
Upgrade
Depreciation & Amortization
70.4157.0259.444.2735.5929.33
Upgrade
Other Amortization
34.334.337.33022.620.71
Upgrade
Loss (Gain) From Sale of Assets
-2.63----
Upgrade
Asset Writedown & Restructuring Costs
-68.091,045---
Upgrade
Stock-Based Compensation
283.17284.56230.89139.9165.1144.4
Upgrade
Provision & Write-off of Bad Debts
15.3919.6312.4616.0315.0310.96
Upgrade
Other Operating Activities
-11.34-44.59-47.64-96.0567.18-4.36
Upgrade
Change in Accounts Receivable
-16.07-16.07-14.06-19.26-22.54-12.66
Upgrade
Change in Accounts Payable
2.582.580.53-14.1714.55-0.95
Upgrade
Change in Unearned Revenue
0.460.461.911.443.310.19
Upgrade
Change in Other Net Operating Assets
97.08-10.6852.0955.87128.8823.41
Upgrade
Operating Cash Flow
732.62705.51683.61651.55678.96206.92
Upgrade
Operating Cash Flow Growth
4.34%3.20%4.92%-4.04%228.12%4.02%
Upgrade
Capital Expenditures
-15.36-12.94-10.24-11.25-2.33-9.49
Upgrade
Cash Acquisitions
----1,700--270.41
Upgrade
Sale (Purchase) of Intangibles
-30.24-26.97-26.96-18.86-5.67-7.75
Upgrade
Investment in Securities
-10.49-33.47.18172.11-3.39-200.72
Upgrade
Investing Cash Flow
-56.08-73.31-30.02-1,558-11.38-488.37
Upgrade
Long-Term Debt Issued
---1,000650650
Upgrade
Long-Term Debt Repaid
--6.37-6.35-52.76-146.38-10.83
Upgrade
Net Debt Issued (Repaid)
-6.15-6.37-6.35947.24503.62639.17
Upgrade
Issuance of Common Stock
9.6114.2315.0222.7125.329.79
Upgrade
Repurchase of Common Stock
-624.86-660.41-504.89-420.94-316.37-209.53
Upgrade
Other Financing Activities
0.91-3.98-10.27-96.25-93.29-79.82
Upgrade
Financing Cash Flow
-620.49-656.53-506.48452.75119.28359.61
Upgrade
Foreign Exchange Rate Adjustments
20.9412.03-6.02-10.2313.95-1.85
Upgrade
Net Cash Flow
76.98-12.3141.08-463.9800.8176.31
Upgrade
Free Cash Flow
717.26692.58673.38640.3676.63197.43
Upgrade
Free Cash Flow Growth
3.57%2.85%5.17%-5.37%242.72%21.56%
Upgrade
Free Cash Flow Margin
25.63%25.20%26.24%27.49%39.21%24.12%
Upgrade
Free Cash Flow Per Share
5.344.945.314.374.961.57
Upgrade
Cash Interest Paid
9.329.329.536.053.413.21
Upgrade
Cash Income Tax Paid
71.942.6641.6894.168.542.08
Upgrade
Levered Free Cash Flow
658.23561.03553.32528.13498.9140.07
Upgrade
Unlevered Free Cash Flow
667.01569.81562.17534.31525.16153.27
Upgrade
Change in Net Working Capital
-94.540.98-28.48-36.22-143.72-20.16
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.