SIRI Stock Annual Cash Flow. Download in Excel
SiriusXM Holdings Inc.
SIRI 
NGS
Sector: Consumer Cyclical
Industry: Broadcasting - Radio
22.41
USD
0.50
(2.28%)
Previous close: 21.91 Open: 22.08 Bid: 22.3 Ask: 22.5
52 week range
18.69 41.60
Mkt Cap: 7,248 M Avg Vol (90 Days): 3,973,239
Last updated: Wednesday 25th June 2025
Financials
SIRI Cash Flow
Annual
| Dec-15 | Dec-16 | Dec-17 | Dec-18 | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| AssetImpairmentCharge | 47 M | 56 M | 56 M | 51 M | 53 M | 60 M | 77 M | 120 M | 26 M | 3,355 M |
| CapitalExpenditureReported | 135 M | 206 M | 288 M | 355 M | 363 M | 350 M | 388 M | 426 M | 650 M | 728 M |
| CashFlowFromContinuingInvestingActivities | -139 M | -210 M | -1,146 M | -379 M | -3 M | -741 M | -200 M | -548 M | -696 M | -970 M |
| ChangeInAccountPayable | 53 M | 79 M | 41 M | -20 M | 109 M | 42 M | 104 M | -71 M | 98 M | 19 M |
| ChangeInAccruedExpense | 11 M | 23 M | 23 M | -9 M | 32 M | 13 M | -1000000.0 | -8 M | 1000000.0 | |
| ChangeInInterestPayable | 11 M | 23 M | 23 M | -9 M | 32 M | 13 M | -1000000.0 | -8 M | 1000000.0 | |
| ChangeInPayablesAndAccruedExpense | 64 M | 102 M | 64 M | -29 M | 141 M | 55 M | 103 M | -79 M | 98 M | 19 M |
| ChangeInPrepaidAssets | -67 M | 7 M | 50 M | -20 M | 10 M | 12 M | -47 M | -38 M | -26 M | |
| ChangeInWorkingCapital | -49 M | 179 M | 99 M | -14 M | -17 M | -215 M | -363 M | -290 M | -169 M | -259 M |
| ChangesInAccountReceivables | -61 M | -44 M | -74 M | -42 M | -137 M | -36 M | -108 M | 10 M | -148 M | -128 M |
| CommonStockDividendPaid | -48 M | -190 M | -201 M | -226 M | -237 M | -268 M | -1,339 M | -65 M | -143 M | |
| CommonStockPayments | -2,018 M | -1,674 M | -1,409 M | -1,314 M | -2,159 M | -1,555 M | -1,523 M | -647 M | -274 M | -6 M |
| DepreciationAndAmortization | 280 M | 278 M | 305 M | 307 M | 538 M | 562 M | 583 M | 585 M | 683 M | 646 M |
| EarningsLossesFromEquityInvestments | 15 M | -5 M | -955000.0 | 12 M | 23 M | 18 M | 20 M | 13 M | 19 M | 116 M |
| FinancingCashFlow | -1,141 M | -1,407 M | -854 M | -1,515 M | -1,959 M | -1,314 M | -1,682 M | -1,562 M | -1,188 M | -916 M |
| GainLossOnInvestmentSecurities | -3 M | -3 M | -5 M | 10 M | 126 M | -115 M | ||||
| GainLossOnSaleOfPPE | 7 M | 13 M | ||||||||
| IncomeTaxPaidSupplementalData | 12 M | 21 M | 28 M | 6 M | 10 M | 38 M | 82 M | 275 M | 165 M | 218 M |
| InterestPaidSupplementalData | 270 M | 293 M | 310 M | 345 M | 337 M | 358 M | 393 M | 411 M | 507 M | 473 M |
| IssuanceOfDebt | 931 M | 376 M | 870 M | 120 M | 610 M | 623 M | 286 M | 573 M | -1,101 M | -709 M |
| NetBusinessPurchaseAndSale | -107 M | -2 M | 313 M | -300 M | -31 M | -136 M | ||||
| NetCommonStockIssuance | -2,018 M | -1,674 M | -1,409 M | -1,314 M | -2,159 M | -1,555 M | -1,523 M | -647 M | -274 M | -6 M |
| NetInvestmentPropertiesPurchaseAndSale | -4 M | -4 M | -751 M | -22 M | 47 M | -91 M | 202 M | -1000000.0 | -46 M | -242 M |
| NetInvestmentPurchaseAndSale | -4 M | -4 M | -751 M | -22 M | 47 M | -91 M | 202 M | -1000000.0 | -46 M | -242 M |
| NetIssuancePaymentsOfDebt | 931 M | 376 M | 870 M | 120 M | 610 M | 623 M | 286 M | 573 M | -1,101 M | -709 M |
| NetLongTermDebtIssuance | 931 M | 326 M | 960 M | -16 M | 1,049 M | -26 M | 939 M | 493 M | -1,021 M | -709 M |
| NetPPEPurchaseAndSale | -135 M | -206 M | -288 M | -355 M | -363 M | -350 M | -388 M | -411 M | -650 M | -728 M |
| Other non-cash items | 115 M | 161 M | 178 M | 142 M | 246 M | 1,230 M | 231 M | 228 M | 222 M | 3,601 M |
| ProceedsFromStockOptionExercised | 260000.0 | 348000.0 | 774000.0 | 7000.0 | 8 M | 10 M | 4 M | 4 M | ||
| PurchaseOfInvestment | -8 M | -8 M | -7 M | -8 M | -4 M | |||||
| PurchaseOfLongTermInvestments | -8 M | -8 M | -7 M | -8 M | -4 M | |||||
| PurchaseOfPPE | -135 M | -206 M | -288 M | -355 M | -363 M | -350 M | -388 M | -426 M | -650 M | -728 M |
| RepaymentOfDebt | -797 M | -661 M | -1,513 M | -16 M | -1,666 M | -1,507 M | -3,503 M | -2,226 M | -3,782 M | -3,914 M |
| SaleOfBusiness | -17 M | |||||||||
| SaleOfInvestment | 73 M | 1000000.0 | 3 M | |||||||
| SaleOfPPE | 15 M | |||||||||
| ShortTermDebtIssuance | 50 M | -90 M | 136 M | -439 M | 649 M | -653 M | 2,300 M | 1,670 M | 2,105 M | |
| ShortTermDebtPayments | -90 M | 136 M | -439 M | 649 M | -2,220 M | -1,750 M | -2,105 M | |||
| StockBasedCompensation | 84 M | 109 M | 124 M | 133 M | 250 M | 223 M | 202 M | 197 M | 203 M | 200 M |
| UnrealizedGainLossOnInvestmentSecurities | -472000.0 | -43 M | ||||||||
| amord | 8 M | 9 M | -3 M | -3 M | -3 M | -3 M | 71 M | 64 M | 59 M | 68 M |
| begcash | 148 M | 112 M | 224 M | 79 M | 65 M | 120 M | 83 M | |||
| capex | -135 M | -206 M | -288 M | -355 M | -363 M | -350 M | -388 M | -411 M | -650 M | -728 M |
| cffcf | -1,141 M | -1,407 M | -854 M | -1,515 M | -1,959 M | -1,314 M | -1,682 M | -1,562 M | -1,188 M | -916 M |
| cffinv | -139 M | -210 M | -1,146 M | -379 M | -3 M | -741 M | -200 M | -548 M | -696 M | -970 M |
| cffoa | 1,244 M | 1,719 M | 1,856 M | 1,880 M | 2,017 M | 2,018 M | 2,015 M | 1,976 M | 1,829 M | 1,741 M |
| chgcash | -36 M | 102 M | -144 M | -14 M | 55 M | -37 M | 116 M | -134 M | -55 M | -145 M |
| chginv | -3 M | 2 M | 2 M | -2 M | 11 M | -2 M | ||||
| chgothca | -131 M | 39 M | 7 M | 10 M | 4 M | -61 M | ||||
| chgothcl | 142 M | 77 M | 42 M | 70 M | -58 M | -223 M | -287 M | -148 M | -119 M | -150 M |
| chgothwc | -123 M | 36 M | 15 M | 9 M | 16 M | -23 M | -24 M | -35 M | -35 M | |
| chgpay | 53 M | 79 M | 41 M | -20 M | 109 M | 42 M | 104 M | -71 M | 98 M | 19 M |
| chgrec | -61 M | -44 M | -74 M | -42 M | -137 M | -36 M | -108 M | 10 M | -148 M | -128 M |
| definc | 365 M | 324 M | 584 M | 257 M | 259 M | 238 M | 131 M | 202 M | -40 M | -161 M |
| deftax | 365 M | 324 M | 584 M | 257 M | 259 M | 238 M | 131 M | 202 M | -40 M | -161 M |
| depamor | 272 M | 269 M | 299 M | 301 M | 468 M | 506 M | 533 M | 536 M | 624 M | 578 M |
| divpaid | 48 M | 190 M | 201 M | 226 M | 237 M | 268 M | 1,339 M | 65 M | 143 M | |
| endcash | 112 M | 214 M | 80 M | 65 M | 120 M | 83 M | 199 M | -134 M | -55 M | -145 M |
| fcf | 1,109 M | 1,513 M | 1,568 M | 1,525 M | 1,654 M | 1,668 M | 1,610 M | 1,565 M | 1,179 M | 1,013 M |
| ltdebtiss | 1,729 M | 987 M | 2,473 M | 2,715 M | 1,481 M | 4,442 M | 499 M | 1,011 M | 1,100 M | |
| ltdebtpay | -797 M | -661 M | -1,513 M | -16 M | -1,666 M | -1,507 M | -3,503 M | -6 M | -2,032 M | -1,809 M |
| netinccont | 510 M | 746 M | 648 M | 1,176 M | 914 M | 131 M | 1,314 M | 1,213 M | 988 M | -2,075 M |
| netothfin | -55 M | -43 M | -93 M | -120 M | -147 M | -114 M | -125 M | -153 M | 252 M | -58 M |
| netothinv | -4 M | -4 M | -743 M | -14 M | -19 M | -83 M | 206 M | -2 M | -46 M | -242 M |
| netstdebtiss | 50 M | -90 M | 136 M | -439 M | 649 M | -653 M | 80 M | -80 M | ||
| opcf | 1,244 M | 1,719 M | 1,856 M | 1,880 M | 2,017 M | 2,018 M | 1,998 M | 1,976 M | 1,829 M | 1,741 M |
| opgainloss | 22 M | 32 M | 43 M | 12 M | 77 M | 55 M | 98 M | 23 M | 145 M | -11 M |
| purchbus | -107 M | -2 M | 313 M | -300 M | -14 M | -136 M | ||||
| purchsti | -612 M | |||||||||
| repurchstk | -2,018 M | -1,674 M | -1,409 M | -1,314 M | -2,159 M | -1,555 M | -1,523 M | -647 M | -274 M | -6 M |
| salelti | 1000000.0 | 3 M | ||||||||
| salesti | 73 M |
Call: 1-877-778-8358 
Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
Implement "your own" investment strategies in Excel with thousands of MarketXLS functions and templates.
MarketXLS provides all the tools I need for in-depth stock analysis. It's user-friendly and constantly improving. A must-have for serious investors.
I have been using MarketXLS for the last 6+ years and they really enhanced the product every year and now in the journey of bringing in AI...
MarketXLS is a powerful tool for financial modeling. It integrates seamlessly with Excel and provides real-time data.
I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel.