CDK Global Inc
NASDAQ:CDK
Cash Flow Statement
Cash Flow Statement
CDK Global Inc
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 | 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 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||
Net Income |
235
|
236
|
277
|
216
|
198
|
186
|
207
|
232
|
229
|
247
|
265
|
279
|
302
|
303
|
306
|
329
|
348
|
389
|
398
|
383
|
387
|
132
|
124
|
57
|
15
|
215
|
188
|
234
|
1 038
|
1 043
|
1 059
|
1 054
|
259
|
|
Depreciation & Amortization |
43
|
52
|
66
|
62
|
70
|
77
|
77
|
62
|
65
|
64
|
67
|
70
|
70
|
70
|
73
|
75
|
77
|
79
|
79
|
85
|
92
|
90
|
94
|
93
|
91
|
100
|
101
|
98
|
98
|
99
|
101
|
111
|
119
|
|
Change in Deffered Taxes |
(22)
|
(16)
|
(11)
|
(8)
|
(3)
|
(25)
|
(12)
|
(9)
|
(16)
|
(4)
|
(15)
|
(18)
|
(11)
|
21
|
16
|
4
|
12
|
(10)
|
(5)
|
6
|
19
|
(5)
|
(13)
|
6
|
(11)
|
5
|
7
|
(8)
|
(9)
|
31
|
29
|
29
|
31
|
|
Other Non-Cash Items |
11
|
21
|
23
|
20
|
27
|
19
|
18
|
18
|
23
|
31
|
41
|
46
|
45
|
60
|
58
|
59
|
55
|
41
|
36
|
44
|
51
|
232
|
239
|
296
|
333
|
144
|
151
|
90
|
(761)
|
(871)
|
(878)
|
(873)
|
(53)
|
|
Cash Taxes Paid |
27
|
18
|
21
|
19
|
72
|
121
|
155
|
197
|
150
|
109
|
81
|
91
|
106
|
120
|
120
|
122
|
106
|
119
|
122
|
120
|
150
|
124
|
124
|
83
|
68
|
54
|
74
|
74
|
64
|
75
|
64
|
65
|
65
|
|
Cash Interest Paid |
1
|
0
|
1
|
1
|
2
|
19
|
19
|
35
|
37
|
38
|
39
|
41
|
44
|
50
|
54
|
75
|
76
|
93
|
93
|
110
|
113
|
130
|
139
|
136
|
145
|
136
|
139
|
133
|
130
|
120
|
115
|
96
|
94
|
|
Change in Working Capital |
(56)
|
(48)
|
(88)
|
(26)
|
(29)
|
12
|
(37)
|
(114)
|
13
|
(18)
|
43
|
91
|
(6)
|
(23)
|
18
|
(57)
|
(1)
|
(37)
|
(35)
|
(10)
|
(94)
|
34
|
(28)
|
11
|
28
|
(88)
|
(45)
|
(45)
|
94
|
50
|
13
|
34
|
(78)
|
|
Cash from Operating Activities |
212
N/A
|
246
+16%
|
267
+8%
|
264
-1%
|
264
0%
|
268
+2%
|
252
-6%
|
189
-25%
|
315
+67%
|
320
+2%
|
402
+25%
|
468
+16%
|
400
-14%
|
431
+8%
|
472
+10%
|
410
-13%
|
491
+20%
|
462
-6%
|
474
+3%
|
509
+7%
|
454
-11%
|
483
+6%
|
415
-14%
|
463
+11%
|
456
-1%
|
375
-18%
|
403
+7%
|
370
-8%
|
459
+24%
|
352
-23%
|
323
-8%
|
356
+10%
|
278
-22%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||
Capital Expenditures |
(33)
|
(44)
|
(51)
|
(31)
|
(44)
|
(64)
|
(66)
|
(68)
|
(74)
|
(64)
|
(74)
|
(84)
|
(90)
|
(94)
|
(95)
|
(101)
|
(89)
|
(87)
|
(86)
|
(89)
|
(95)
|
(92)
|
(87)
|
(83)
|
(83)
|
(82)
|
(91)
|
(85)
|
(86)
|
(95)
|
(103)
|
(114)
|
(124)
|
|
Other Items |
38
|
(30)
|
11
|
38
|
25
|
23
|
(24)
|
(17)
|
(20)
|
(17)
|
(9)
|
(14)
|
1
|
6
|
5
|
(10)
|
(8)
|
(26)
|
(550)
|
(531)
|
(530)
|
(531)
|
(22)
|
(24)
|
(42)
|
(26)
|
(12)
|
(22)
|
1 363
|
1 016
|
1 014
|
869
|
(499)
|
|
Cash from Investing Activities |
5
N/A
|
(74)
N/A
|
(40)
+46%
|
7
N/A
|
(19)
N/A
|
(41)
-119%
|
(90)
-122%
|
(85)
+6%
|
(94)
-10%
|
(82)
+13%
|
(83)
-1%
|
(98)
-19%
|
(89)
+10%
|
(88)
+1%
|
(90)
-3%
|
(110)
-22%
|
(97)
+12%
|
(114)
-17%
|
(637)
-461%
|
(620)
+3%
|
(624)
-1%
|
(623)
+0%
|
(109)
+83%
|
(107)
+2%
|
(125)
-17%
|
(108)
+13%
|
(102)
+5%
|
(107)
-4%
|
1 277
N/A
|
921
-28%
|
912
-1%
|
755
-17%
|
(622)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
3
|
(25)
|
(40)
|
(50)
|
(301)
|
(271)
|
(554)
|
(544)
|
(641)
|
(637)
|
(685)
|
(698)
|
(652)
|
(778)
|
(615)
|
(716)
|
(676)
|
(626)
|
(519)
|
(403)
|
(142)
|
(72)
|
6
|
4
|
3
|
2
|
(10)
|
(98)
|
(207)
|
(241)
|
|
Net Issuance of Debt |
(1)
|
(1)
|
977
|
973
|
972
|
969
|
(13)
|
237
|
233
|
230
|
227
|
373
|
368
|
963
|
958
|
553
|
554
|
454
|
533
|
710
|
777
|
294
|
221
|
(110)
|
(161)
|
(256)
|
(251)
|
(112)
|
(683)
|
(1 114)
|
(1 115)
|
(865)
|
(336)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(19)
|
(39)
|
(58)
|
(77)
|
(80)
|
(81)
|
(82)
|
(83)
|
(82)
|
(81)
|
(81)
|
(80)
|
(80)
|
(80)
|
(80)
|
(80)
|
(78)
|
(76)
|
(75)
|
(74)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(72)
|
(72)
|
|
Other |
(131)
|
(47)
|
(1 117)
|
(1 128)
|
(1 130)
|
(1 070)
|
(2)
|
1
|
(4)
|
(13)
|
(29)
|
(32)
|
(31)
|
(37)
|
(29)
|
(27)
|
(34)
|
(30)
|
(45)
|
(49)
|
(44)
|
(49)
|
(37)
|
(36)
|
(32)
|
(23)
|
(15)
|
(15)
|
(15)
|
(18)
|
(23)
|
(19)
|
(21)
|
|
Cash from Financing Activities |
(132)
N/A
|
(48)
+63%
|
(140)
-190%
|
(171)
-22%
|
(222)
-30%
|
(200)
+10%
|
(142)
+29%
|
(144)
-1%
|
(123)
+15%
|
(419)
-242%
|
(429)
-2%
|
(382)
+11%
|
(381)
+0%
|
160
N/A
|
151
-6%
|
(206)
N/A
|
(338)
-64%
|
(271)
+20%
|
(308)
-13%
|
(93)
+70%
|
30
N/A
|
(349)
N/A
|
(293)
+16%
|
(361)
-23%
|
(337)
+6%
|
(346)
-3%
|
(335)
+3%
|
(197)
+41%
|
(769)
-291%
|
(1 214)
-58%
|
(1 308)
-8%
|
(1 164)
+11%
|
(670)
+42%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(10)
|
3
|
(7)
|
(14)
|
(14)
|
(22)
|
(16)
|
(15)
|
(3)
|
(8)
|
(4)
|
(8)
|
(10)
|
4
|
11
|
23
|
25
|
1
|
(9)
|
(16)
|
(21)
|
(7)
|
(11)
|
1
|
(15)
|
(10)
|
6
|
11
|
27
|
21
|
12
|
(2)
|
(1)
|
|
Net Change in Cash |
76
N/A
|
127
+68%
|
79
-38%
|
87
+10%
|
9
-90%
|
5
-36%
|
4
-20%
|
(55)
N/A
|
96
N/A
|
(189)
N/A
|
(114)
+40%
|
(20)
+83%
|
(79)
-296%
|
507
N/A
|
543
+7%
|
116
-79%
|
81
-31%
|
78
-3%
|
(479)
N/A
|
(220)
+54%
|
(161)
+26%
|
(496)
-207%
|
2
N/A
|
(4)
N/A
|
(22)
-454%
|
(89)
-312%
|
(29)
+68%
|
77
N/A
|
994
+1 187%
|
80
-92%
|
(62)
N/A
|
(55)
+11%
|
(1 015)
-1 758%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||
Free Cash Flow |
179
N/A
|
202
+13%
|
216
+7%
|
233
+8%
|
220
-6%
|
204
-7%
|
186
-9%
|
121
-35%
|
241
+99%
|
256
+6%
|
328
+28%
|
384
+17%
|
311
-19%
|
337
+8%
|
377
+12%
|
309
-18%
|
402
+30%
|
375
-7%
|
388
+4%
|
420
+8%
|
359
-14%
|
391
+9%
|
329
-16%
|
380
+16%
|
373
-2%
|
293
-21%
|
312
+6%
|
284
-9%
|
374
+31%
|
256
-31%
|
221
-14%
|
242
+10%
|
155
-36%
|