Ebix Inc
NASDAQ:EBIX
Cash Flow Statement
Cash Flow Statement
Ebix Inc
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
63
|
59
|
57
|
57
|
62
|
64
|
67
|
72
|
74
|
80
|
83
|
87
|
91
|
94
|
98
|
99
|
99
|
101
|
100
|
106
|
111
|
93
|
93
|
92
|
84
|
97
|
96
|
90
|
95
|
92
|
89
|
82
|
72
|
68
|
66
|
69
|
72
|
65
|
53
|
34
|
5
|
|
Depreciation & Amortization |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
15
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
19
|
19
|
19
|
20
|
20
|
22
|
21
|
21
|
22
|
|
Change in Deffered Taxes |
(9)
|
(10)
|
(3)
|
2
|
(8)
|
(2)
|
(2)
|
(6)
|
(6)
|
(10)
|
(10)
|
(11)
|
(11)
|
(6)
|
(7)
|
(6)
|
(6)
|
(14)
|
(15)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(16)
|
(16)
|
(12)
|
(10)
|
(9)
|
5
|
2
|
2
|
0
|
(11)
|
(26)
|
(32)
|
(33)
|
(18)
|
(10)
|
(21)
|
(21)
|
|
Stock-Based Compensation |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
0
|
|
Other Non-Cash Items |
(6)
|
(8)
|
(9)
|
(5)
|
(7)
|
(8)
|
(7)
|
(8)
|
(3)
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
6
|
7
|
10
|
10
|
9
|
6
|
(10)
|
(14)
|
(5)
|
1
|
16
|
18
|
8
|
6
|
4
|
5
|
8
|
6
|
7
|
9
|
8
|
7
|
7
|
7
|
7
|
|
Cash Taxes Paid |
15
|
14
|
0
|
9
|
12
|
11
|
32
|
26
|
25
|
29
|
15
|
19
|
18
|
17
|
16
|
14
|
11
|
10
|
11
|
11
|
11
|
10
|
7
|
8
|
8
|
24
|
21
|
20
|
25
|
21
|
30
|
31
|
28
|
18
|
23
|
30
|
32
|
24
|
15
|
25
|
26
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
13
|
15
|
17
|
21
|
26
|
31
|
37
|
41
|
41
|
40
|
36
|
32
|
30
|
28
|
28
|
31
|
30
|
34
|
35
|
39
|
33
|
30
|
50
|
59
|
|
Change in Working Capital |
(2)
|
6
|
(2)
|
(4)
|
0
|
(5)
|
(27)
|
(28)
|
(30)
|
(33)
|
(20)
|
(21)
|
(18)
|
(15)
|
(13)
|
(21)
|
(27)
|
(30)
|
(22)
|
(35)
|
(22)
|
(12)
|
1
|
9
|
13
|
(39)
|
(48)
|
(34)
|
(57)
|
(20)
|
(34)
|
(43)
|
(31)
|
(12)
|
1
|
3
|
7
|
3
|
7
|
25
|
22
|
|
Cash from Operating Activities |
56
N/A
|
57
+2%
|
54
-6%
|
61
+14%
|
58
-5%
|
59
+1%
|
40
-31%
|
40
-1%
|
46
+14%
|
49
+6%
|
67
+37%
|
70
+5%
|
76
+9%
|
87
+14%
|
92
+6%
|
87
-6%
|
84
-4%
|
77
-8%
|
87
+13%
|
86
-1%
|
101
+18%
|
87
-13%
|
83
-5%
|
86
+3%
|
92
+8%
|
61
-34%
|
69
+14%
|
81
+17%
|
54
-34%
|
100
+87%
|
79
-21%
|
64
-20%
|
68
+7%
|
70
+2%
|
67
-4%
|
69
+4%
|
75
+8%
|
78
+4%
|
79
+2%
|
65
-18%
|
36
-44%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(14)
|
(16)
|
(16)
|
(22)
|
(13)
|
(13)
|
(18)
|
(13)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(10)
|
(8)
|
(7)
|
(11)
|
(16)
|
(18)
|
(20)
|
(17)
|
(13)
|
(12)
|
(10)
|
(9)
|
(10)
|
(9)
|
(10)
|
(13)
|
(13)
|
(23)
|
(22)
|
(22)
|
(22)
|
(13)
|
(16)
|
(15)
|
|
Other Items |
(12)
|
(8)
|
(7)
|
(9)
|
(9)
|
(62)
|
(63)
|
(66)
|
(72)
|
(20)
|
(20)
|
(8)
|
(2)
|
(11)
|
(11)
|
(79)
|
(86)
|
(193)
|
(188)
|
(298)
|
(337)
|
(236)
|
(323)
|
(155)
|
(98)
|
(84)
|
(7)
|
(23)
|
(34)
|
(35)
|
(26)
|
9
|
10
|
9
|
7
|
(6)
|
(8)
|
(1)
|
(2)
|
1
|
3
|
|
Cash from Investing Activities |
(13)
N/A
|
(9)
+32%
|
(9)
+3%
|
(23)
-173%
|
(25)
-7%
|
(78)
-212%
|
(84)
-8%
|
(79)
+6%
|
(85)
-8%
|
(37)
+56%
|
(32)
+13%
|
(18)
+45%
|
(13)
+30%
|
(21)
-66%
|
(23)
-12%
|
(93)
-301%
|
(99)
-6%
|
(203)
-106%
|
(196)
+3%
|
(305)
-55%
|
(348)
-14%
|
(252)
+28%
|
(341)
-36%
|
(175)
+49%
|
(115)
+34%
|
(97)
+16%
|
(19)
+80%
|
(32)
-68%
|
(43)
-31%
|
(45)
-5%
|
(35)
+22%
|
(2)
+95%
|
(4)
-89%
|
(5)
-28%
|
(17)
-259%
|
(28)
-70%
|
(30)
-5%
|
(23)
+24%
|
(14)
+36%
|
(15)
-3%
|
(12)
+18%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(4)
|
(0)
|
(2)
|
0
|
(18)
|
(35)
|
(54)
|
(67)
|
(82)
|
(79)
|
(73)
|
(84)
|
(56)
|
(59)
|
(85)
|
(67)
|
(61)
|
(46)
|
(5)
|
(2)
|
(2)
|
(40)
|
(51)
|
(49)
|
(51)
|
(13)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(24)
|
(25)
|
(23)
|
(35)
|
6
|
65
|
83
|
115
|
122
|
85
|
90
|
93
|
69
|
66
|
83
|
82
|
88
|
134
|
121
|
281
|
307
|
307
|
310
|
153
|
89
|
4
|
(52)
|
(70)
|
(48)
|
(31)
|
(12)
|
(41)
|
(50)
|
(53)
|
(55)
|
(34)
|
(31)
|
(14)
|
(39)
|
(44)
|
(16)
|
|
Cash Paid for Dividends |
(5)
|
(3)
|
(3)
|
(6)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(2)
|
|
Other |
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(3)
|
(9)
|
19
|
17
|
12
|
17
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
(34)
N/A
|
(26)
+22%
|
(29)
-11%
|
(42)
-42%
|
(22)
+47%
|
16
N/A
|
16
N/A
|
36
+127%
|
28
-21%
|
(6)
N/A
|
7
N/A
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(13)
-220%
|
5
N/A
|
16
+251%
|
78
+394%
|
106
+36%
|
269
+153%
|
295
+10%
|
249
-16%
|
241
-3%
|
91
-62%
|
21
-77%
|
1
-96%
|
(45)
N/A
|
(69)
-52%
|
(40)
+42%
|
(42)
-5%
|
(23)
+46%
|
(51)
-128%
|
(60)
-18%
|
(63)
-5%
|
(66)
-4%
|
(44)
+33%
|
(42)
+5%
|
(23)
+45%
|
(46)
-99%
|
(49)
-6%
|
(18)
+62%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(1)
|
2
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(0)
|
1
|
0
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
(0)
|
(4)
|
(9)
|
(6)
|
(4)
|
1
|
3
|
(3)
|
(14)
|
(14)
|
(8)
|
(5)
|
4
|
0
|
(3)
|
(7)
|
(7)
|
(14)
|
(23)
|
(22)
|
(19)
|
(8)
|
(2)
|
|
Net Change in Cash |
7
N/A
|
20
+179%
|
15
-27%
|
(2)
N/A
|
11
N/A
|
(4)
N/A
|
(31)
-595%
|
(6)
+82%
|
(14)
-158%
|
5
N/A
|
42
+753%
|
51
+21%
|
67
+32%
|
60
-10%
|
54
-9%
|
(3)
N/A
|
(0)
+86%
|
(46)
-11 425%
|
(4)
+91%
|
45
N/A
|
38
-15%
|
79
+107%
|
(21)
N/A
|
4
N/A
|
2
-58%
|
(38)
N/A
|
(9)
+77%
|
(34)
-281%
|
(37)
-8%
|
9
N/A
|
26
+197%
|
11
-58%
|
2
-84%
|
(5)
N/A
|
(23)
-319%
|
(17)
+24%
|
(20)
-17%
|
10
N/A
|
(1)
N/A
|
(7)
-871%
|
3
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
55
N/A
|
56
+2%
|
52
-6%
|
47
-11%
|
42
-11%
|
42
+2%
|
19
-56%
|
27
+47%
|
33
+19%
|
31
-5%
|
54
+72%
|
59
+11%
|
66
+11%
|
77
+16%
|
80
+4%
|
73
-8%
|
71
-4%
|
67
-6%
|
78
+18%
|
78
0%
|
90
+15%
|
71
-21%
|
64
-10%
|
66
+2%
|
75
+15%
|
48
-36%
|
57
+20%
|
71
+24%
|
45
-38%
|
91
+104%
|
70
-22%
|
53
-24%
|
55
+3%
|
56
+2%
|
43
-23%
|
47
+9%
|
53
+13%
|
56
+5%
|
66
+18%
|
48
-27%
|
21
-57%
|