Commvault Systems Inc
NASDAQ:CVLT
Cash Flow Statement
Cash Flow Statement
Commvault Systems 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 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
64
|
63
|
53
|
38
|
26
|
12
|
(4)
|
(2)
|
2
|
1
|
10
|
7
|
(1)
|
1
|
1
|
(60)
|
(62)
|
(70)
|
(68)
|
4
|
4
|
5
|
(3)
|
(17)
|
(6)
|
4
|
(31)
|
(28)
|
(31)
|
(19)
|
24
|
32
|
34
|
23
|
26
|
16
|
(36)
|
(27)
|
(18)
|
(1)
|
169
|
|
Depreciation & Amortization |
6
|
6
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
12
|
12
|
12
|
15
|
17
|
20
|
22
|
19
|
16
|
13
|
11
|
11
|
11
|
11
|
12
|
12
|
10
|
9
|
8
|
6
|
7
|
|
Change in Deffered Taxes |
(6)
|
(3)
|
(6)
|
(4)
|
4
|
3
|
0
|
(6)
|
(9)
|
(11)
|
(11)
|
(8)
|
(12)
|
(9)
|
(8)
|
50
|
54
|
55
|
56
|
(0)
|
0
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(110)
|
|
Stock-Based Compensation |
49
|
54
|
58
|
60
|
61
|
61
|
61
|
63
|
64
|
66
|
70
|
72
|
74
|
76
|
77
|
76
|
74
|
73
|
71
|
69
|
80
|
77
|
74
|
77
|
66
|
70
|
76
|
79
|
85
|
88
|
94
|
100
|
105
|
114
|
113
|
109
|
106
|
98
|
97
|
97
|
0
|
|
Other Non-Cash Items |
21
|
31
|
44
|
48
|
56
|
57
|
54
|
56
|
69
|
73
|
87
|
90
|
85
|
92
|
90
|
92
|
94
|
93
|
91
|
89
|
98
|
95
|
94
|
97
|
83
|
87
|
133
|
136
|
146
|
148
|
112
|
119
|
123
|
134
|
134
|
130
|
182
|
175
|
175
|
176
|
121
|
|
Cash Taxes Paid |
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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 |
35
|
32
|
41
|
39
|
30
|
28
|
27
|
24
|
12
|
14
|
1
|
9
|
17
|
1
|
(9)
|
(3)
|
(14)
|
(1)
|
6
|
(9)
|
(3)
|
4
|
20
|
(3)
|
(4)
|
(35)
|
(47)
|
(33)
|
(6)
|
5
|
(1)
|
(6)
|
9
|
(6)
|
15
|
32
|
14
|
30
|
14
|
11
|
17
|
|
Cash from Operating Activities |
119
N/A
|
130
+9%
|
138
+6%
|
128
-7%
|
124
-3%
|
110
-11%
|
88
-20%
|
83
-5%
|
84
+2%
|
87
+2%
|
97
+12%
|
108
+11%
|
100
-8%
|
96
-4%
|
85
-11%
|
90
+5%
|
84
-6%
|
89
+6%
|
97
+9%
|
97
0%
|
110
+14%
|
117
+6%
|
123
+5%
|
93
-25%
|
89
-4%
|
73
-18%
|
76
+4%
|
92
+21%
|
124
+35%
|
146
+18%
|
145
-1%
|
155
+7%
|
177
+14%
|
162
-8%
|
186
+15%
|
190
+2%
|
170
-10%
|
187
+10%
|
177
-5%
|
192
+8%
|
204
+6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(67)
|
(77)
|
(79)
|
(74)
|
(65)
|
(49)
|
(32)
|
(18)
|
(8)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Other Items |
(23)
|
(25)
|
(27)
|
(25)
|
(25)
|
(36)
|
(23)
|
(39)
|
(54)
|
(52)
|
(50)
|
(36)
|
(22)
|
(24)
|
(13)
|
(10)
|
(11)
|
22
|
0
|
1
|
1
|
(21)
|
33
|
(92)
|
(71)
|
(38)
|
(71)
|
54
|
44
|
11
|
8
|
8
|
(21)
|
(22)
|
(20)
|
(20)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Investing Activities |
(90)
N/A
|
(102)
-13%
|
(106)
-4%
|
(99)
+6%
|
(90)
+9%
|
(85)
+5%
|
(55)
+35%
|
(58)
-4%
|
(62)
-8%
|
(57)
+8%
|
(55)
+4%
|
(42)
+24%
|
(28)
+33%
|
(30)
-8%
|
(20)
+33%
|
(17)
+15%
|
(18)
-3%
|
13
N/A
|
(8)
N/A
|
(6)
+21%
|
(5)
+17%
|
(25)
-362%
|
29
N/A
|
(95)
N/A
|
(74)
+22%
|
(42)
+43%
|
(76)
-81%
|
47
N/A
|
36
-24%
|
3
-92%
|
2
-41%
|
2
+35%
|
(24)
N/A
|
(25)
-2%
|
(23)
+8%
|
(22)
+3%
|
(5)
+76%
|
(5)
+8%
|
(4)
+16%
|
(5)
-34%
|
(6)
-1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(32)
|
(138)
|
(137)
|
(189)
|
(137)
|
(33)
|
(60)
|
(19)
|
(77)
|
(77)
|
(48)
|
(63)
|
(29)
|
(25)
|
(35)
|
(92)
|
(82)
|
(99)
|
(96)
|
(68)
|
(91)
|
(119)
|
(116)
|
(40)
|
(39)
|
0
|
(0)
|
(56)
|
(75)
|
(150)
|
(237)
|
(290)
|
(276)
|
(219)
|
(170)
|
(115)
|
(136)
|
(167)
|
(160)
|
(181)
|
(171)
|
|
Other |
28
|
22
|
14
|
11
|
4
|
4
|
8
|
7
|
7
|
5
|
2
|
5
|
6
|
6
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(4)
N/A
|
(117)
-2 744%
|
(123)
-5%
|
(178)
-44%
|
(134)
+25%
|
(29)
+78%
|
(52)
-81%
|
(12)
+77%
|
(70)
-483%
|
(72)
-2%
|
(46)
+36%
|
(58)
-24%
|
(22)
+61%
|
(19)
+17%
|
(30)
-59%
|
(90)
-204%
|
(82)
+9%
|
(99)
-21%
|
(96)
+3%
|
(68)
+29%
|
(91)
-33%
|
(119)
-31%
|
(116)
+2%
|
(40)
+66%
|
(39)
+1%
|
0
N/A
|
(0)
N/A
|
(56)
-14 000%
|
(75)
-32%
|
(150)
-100%
|
(237)
-58%
|
(291)
-23%
|
(276)
+5%
|
(220)
+20%
|
(171)
+22%
|
(115)
+33%
|
(136)
-18%
|
(167)
-23%
|
(160)
+4%
|
(181)
-13%
|
(171)
+6%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
3
|
(7)
|
(12)
|
(20)
|
(19)
|
(17)
|
(12)
|
(2)
|
(6)
|
(2)
|
(9)
|
(8)
|
1
|
6
|
16
|
17
|
0
|
(3)
|
(9)
|
(17)
|
(5)
|
(12)
|
(5)
|
(7)
|
(6)
|
6
|
15
|
17
|
15
|
3
|
(10)
|
(6)
|
(18)
|
(26)
|
(13)
|
(9)
|
1
|
8
|
5
|
(3)
|
|
Net Change in Cash |
24
N/A
|
(85)
N/A
|
(98)
-15%
|
(161)
-64%
|
(120)
+25%
|
(23)
+81%
|
(37)
-61%
|
1
N/A
|
(50)
N/A
|
(48)
+2%
|
(5)
+89%
|
0
N/A
|
41
N/A
|
48
+15%
|
41
-13%
|
(2)
N/A
|
1
N/A
|
2
+85%
|
(10)
N/A
|
13
N/A
|
(3)
N/A
|
(31)
-1 014%
|
25
N/A
|
(47)
N/A
|
(32)
+33%
|
25
N/A
|
5
-78%
|
98
+1 707%
|
101
+4%
|
14
-86%
|
(87)
N/A
|
(144)
-65%
|
(130)
+10%
|
(101)
+23%
|
(33)
+67%
|
40
N/A
|
20
-49%
|
16
-22%
|
21
+31%
|
11
-49%
|
25
+135%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
52
N/A
|
53
+3%
|
59
+11%
|
54
-9%
|
59
+9%
|
61
+4%
|
55
-9%
|
65
+18%
|
76
+17%
|
81
+6%
|
92
+14%
|
103
+12%
|
94
-9%
|
89
-5%
|
78
-12%
|
83
+5%
|
77
-6%
|
80
+4%
|
89
+11%
|
90
+2%
|
104
+15%
|
113
+9%
|
119
+5%
|
89
-25%
|
85
-4%
|
69
-19%
|
70
+2%
|
84
+20%
|
116
+37%
|
138
+19%
|
139
+1%
|
149
+8%
|
173
+16%
|
159
-8%
|
183
+15%
|
187
+2%
|
167
-11%
|
184
+10%
|
174
-5%
|
187
+8%
|
200
+7%
|