ImmunoGen Inc
XETRA:IMU
Cash Flow Statement
Cash Flow Statement
ImmunoGen 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 |
(59)
|
(31)
|
(67)
|
(71)
|
(82)
|
(73)
|
(57)
|
(61)
|
(72)
|
(119)
|
(129)
|
(145)
|
(156)
|
(157)
|
(63)
|
(26)
|
(38)
|
(96)
|
(117)
|
(150)
|
(140)
|
(169)
|
(174)
|
(176)
|
(151)
|
(104)
|
(89)
|
(70)
|
(71)
|
(44)
|
(49)
|
(56)
|
(71)
|
(139)
|
(129)
|
(161)
|
(201)
|
(223)
|
(240)
|
(182)
|
(74)
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
3
|
3
|
3
|
6
|
7
|
8
|
8
|
7
|
6
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
14
|
14
|
15
|
16
|
17
|
17
|
16
|
16
|
16
|
17
|
21
|
22
|
21
|
0
|
16
|
15
|
13
|
11
|
8
|
9
|
11
|
17
|
18
|
16
|
15
|
14
|
12
|
13
|
14
|
14
|
15
|
15
|
15
|
17
|
18
|
19
|
21
|
26
|
28
|
31
|
0
|
|
| Other Non-Cash Items |
14
|
15
|
29
|
29
|
30
|
30
|
17
|
16
|
16
|
15
|
16
|
17
|
16
|
14
|
2
|
(1)
|
16
|
20
|
21
|
20
|
(3)
|
(5)
|
(4)
|
(5)
|
(9)
|
(14)
|
(19)
|
(22)
|
(26)
|
(32)
|
(34)
|
(38)
|
(27)
|
(9)
|
2
|
14
|
13
|
17
|
19
|
22
|
25
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
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 |
(22)
|
(28)
|
(13)
|
(16)
|
(1)
|
(29)
|
(11)
|
(16)
|
(16)
|
12
|
(12)
|
(2)
|
(7)
|
(6)
|
(8)
|
15
|
104
|
78
|
80
|
53
|
(19)
|
(0)
|
66
|
74
|
58
|
26
|
(21)
|
(34)
|
(26)
|
(5)
|
(14)
|
(19)
|
(19)
|
(24)
|
(41)
|
(41)
|
(30)
|
(26)
|
(44)
|
(107)
|
(151)
|
|
| Cash from Operating Activities |
(63)
N/A
|
(39)
+38%
|
(46)
-18%
|
(54)
-16%
|
(49)
+9%
|
(66)
-36%
|
(46)
+31%
|
(55)
-21%
|
(68)
-23%
|
(86)
-28%
|
(120)
-39%
|
(124)
-4%
|
(141)
-13%
|
(143)
-1%
|
(66)
+54%
|
(9)
+87%
|
85
N/A
|
8
-91%
|
(9)
N/A
|
(69)
-635%
|
(155)
-125%
|
(166)
-8%
|
(106)
+36%
|
(102)
+4%
|
(97)
+5%
|
(88)
+9%
|
(127)
-44%
|
(124)
+2%
|
(120)
+4%
|
(79)
+34%
|
(95)
-21%
|
(111)
-17%
|
(115)
-4%
|
(169)
-47%
|
(166)
+2%
|
(186)
-12%
|
(215)
-16%
|
(230)
-7%
|
(262)
-14%
|
(265)
-1%
|
(198)
+25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(12)
|
(10)
|
(8)
|
(7)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(4)
-21%
|
(6)
-53%
|
(8)
-35%
|
(9)
-14%
|
(8)
+9%
|
(9)
0%
|
(7)
+13%
|
(9)
-22%
|
(10)
-10%
|
(11)
-10%
|
(10)
+6%
|
(8)
+21%
|
(7)
+19%
|
(2)
+67%
|
(1)
+65%
|
0
N/A
|
(1)
N/A
|
(2)
-53%
|
(2)
-44%
|
(4)
-82%
|
(5)
-17%
|
(6)
-21%
|
(5)
+14%
|
(4)
+31%
|
(1)
+86%
|
3
N/A
|
3
+7%
|
3
-12%
|
1
-82%
|
(2)
N/A
|
(2)
-1%
|
(1)
+35%
|
(1)
-22%
|
(1)
+41%
|
(1)
-18%
|
(1)
-48%
|
(1)
+8%
|
(1)
+7%
|
(1)
+10%
|
(2)
-65%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
10
|
10
|
9
|
5
|
3
|
2
|
4
|
9
|
8
|
8
|
5
|
0
|
0
|
0
|
0
|
0
|
102
|
105
|
268
|
267
|
167
|
165
|
2
|
2
|
3
|
101
|
101
|
101
|
196
|
133
|
132
|
145
|
158
|
124
|
124
|
111
|
28
|
27
|
392
|
424
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
0
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
72
|
72
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
199
|
0
|
0
|
169
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
10
+39%
|
10
+1%
|
9
-12%
|
5
-43%
|
3
-35%
|
2
-41%
|
199
+9 779%
|
203
+2%
|
202
0%
|
202
+0%
|
102
-50%
|
97
-4%
|
97
0%
|
97
0%
|
0
-100%
|
(1)
N/A
|
101
N/A
|
103
+2%
|
266
+159%
|
267
+1%
|
167
-38%
|
165
-1%
|
2
-99%
|
2
-1%
|
3
+33%
|
101
+3 411%
|
101
0%
|
101
+0%
|
196
+95%
|
133
-32%
|
132
0%
|
174
+31%
|
356
+105%
|
322
-10%
|
322
+0%
|
281
-13%
|
28
-90%
|
27
-2%
|
464
+1 621%
|
496
+7%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(59)
N/A
|
(33)
+44%
|
(42)
-28%
|
(53)
-25%
|
(53)
-1%
|
(71)
-35%
|
(52)
+27%
|
136
N/A
|
126
-7%
|
106
-16%
|
71
-33%
|
(33)
N/A
|
(52)
-57%
|
(52)
-1%
|
29
N/A
|
(10)
N/A
|
84
N/A
|
107
+28%
|
92
-14%
|
195
+112%
|
108
-44%
|
(5)
N/A
|
52
N/A
|
(105)
N/A
|
(99)
+6%
|
(86)
+13%
|
(23)
+73%
|
(20)
+12%
|
(16)
+20%
|
118
N/A
|
36
-70%
|
20
-44%
|
58
+187%
|
185
+221%
|
155
-16%
|
134
-13%
|
64
-53%
|
(204)
N/A
|
(236)
-16%
|
198
N/A
|
296
+49%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(66)
N/A
|
(43)
+35%
|
(52)
-21%
|
(62)
-18%
|
(58)
+6%
|
(75)
-28%
|
(54)
+28%
|
(63)
-17%
|
(77)
-23%
|
(96)
-25%
|
(132)
-37%
|
(135)
-3%
|
(149)
-11%
|
(149)
0%
|
(68)
+54%
|
(10)
+86%
|
85
N/A
|
7
-92%
|
(11)
N/A
|
(71)
-544%
|
(159)
-123%
|
(172)
-8%
|
(113)
+34%
|
(107)
+5%
|
(101)
+6%
|
(91)
+10%
|
(128)
-40%
|
(125)
+2%
|
(121)
+3%
|
(80)
+34%
|
(97)
-22%
|
(112)
-16%
|
(116)
-3%
|
(171)
-47%
|
(167)
+2%
|
(187)
-12%
|
(217)
-16%
|
(231)
-7%
|
(263)
-14%
|
(266)
-1%
|
(200)
+25%
|
|