Mimecast Ltd
NASDAQ:MIME
Cash Flow Statement
Cash Flow Statement
Mimecast Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
0
|
2
|
8
|
2
|
(3)
|
(1)
|
(3)
|
(5)
|
(5)
|
(8)
|
(9)
|
(8)
|
(12)
|
(14)
|
(15)
|
(12)
|
(7)
|
(8)
|
(6)
|
(7)
|
(2)
|
5
|
16
|
27
|
30
|
37
|
44
|
47
|
|
Depreciation & Amortization |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
16
|
19
|
22
|
25
|
28
|
30
|
31
|
31
|
31
|
32
|
34
|
36
|
37
|
38
|
39
|
40
|
40
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Other Non-Cash Items |
2
|
4
|
3
|
7
|
7
|
1
|
1
|
1
|
4
|
9
|
13
|
13
|
17
|
20
|
24
|
30
|
33
|
46
|
60
|
71
|
83
|
85
|
87
|
91
|
95
|
104
|
109
|
114
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
5
|
5
|
5
|
6
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
|
Change in Working Capital |
10
|
13
|
8
|
10
|
10
|
15
|
21
|
20
|
22
|
20
|
17
|
22
|
23
|
23
|
22
|
16
|
10
|
9
|
(1)
|
(12)
|
(23)
|
(32)
|
(34)
|
(35)
|
(35)
|
(41)
|
(42)
|
(38)
|
|
Cash from Operating Activities |
23
N/A
|
30
+29%
|
29
-2%
|
30
+2%
|
25
-17%
|
26
+6%
|
30
+13%
|
28
-5%
|
33
+16%
|
35
+7%
|
35
0%
|
42
+20%
|
46
+12%
|
51
+11%
|
57
+10%
|
63
+11%
|
66
+6%
|
78
+18%
|
83
+7%
|
84
+1%
|
91
+8%
|
91
+1%
|
105
+15%
|
120
+15%
|
127
+6%
|
138
+9%
|
151
+9%
|
162
+8%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(15)
|
(17)
|
(17)
|
(19)
|
(21)
|
(22)
|
(27)
|
(35)
|
(34)
|
(37)
|
(37)
|
(29)
|
(30)
|
(36)
|
(45)
|
(53)
|
(55)
|
(51)
|
(44)
|
(39)
|
(37)
|
(39)
|
(37)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(66)
|
(66)
|
(52)
|
2
|
(1)
|
17
|
(90)
|
(77)
|
(93)
|
(99)
|
8
|
(10)
|
(12)
|
(23)
|
(54)
|
(41)
|
(17)
|
0
|
0
|
(2)
|
|
Cash from Investing Activities |
(13)
N/A
|
(13)
-2%
|
(12)
+10%
|
(12)
-3%
|
(14)
-18%
|
(15)
-6%
|
(17)
-10%
|
(80)
-384%
|
(85)
-6%
|
(87)
-3%
|
(74)
+14%
|
(24)
+67%
|
(35)
-43%
|
(18)
+49%
|
(127)
-612%
|
(114)
+10%
|
(121)
-7%
|
(129)
-6%
|
(28)
+78%
|
(55)
-96%
|
(66)
-19%
|
(78)
-19%
|
(105)
-34%
|
(85)
+19%
|
(56)
+35%
|
(54)
+3%
|
(39)
+27%
|
(39)
+2%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
69
|
69
|
70
|
70
|
2
|
5
|
6
|
9
|
12
|
17
|
20
|
20
|
21
|
25
|
28
|
26
|
31
|
25
|
25
|
34
|
37
|
34
|
48
|
59
|
66
|
|
Net Issuance of Debt |
5
|
4
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
93
|
92
|
92
|
92
|
(6)
|
(6)
|
(5)
|
(6)
|
11
|
10
|
10
|
9
|
(26)
|
(27)
|
|
Other |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(10)
|
(10)
|
(11)
|
|
Cash from Financing Activities |
5
N/A
|
6
+2%
|
(5)
N/A
|
64
N/A
|
64
0%
|
65
+1%
|
67
+3%
|
(3)
N/A
|
(0)
+90%
|
2
N/A
|
6
+142%
|
9
+53%
|
13
+48%
|
16
+18%
|
113
+625%
|
113
+0%
|
117
+3%
|
119
+1%
|
19
-84%
|
24
+26%
|
18
-26%
|
15
-16%
|
40
+171%
|
42
+4%
|
38
-9%
|
47
+22%
|
23
-52%
|
28
+22%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
2
|
3
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
2
|
(6)
|
(4)
|
(1)
|
4
|
9
|
8
|
2
|
(6)
|
|
Net Change in Cash |
14
N/A
|
21
+54%
|
11
-49%
|
80
+650%
|
73
-9%
|
72
-1%
|
77
+6%
|
(58)
N/A
|
(55)
+6%
|
(50)
+9%
|
(34)
+33%
|
28
N/A
|
27
-4%
|
49
+79%
|
42
-14%
|
60
+43%
|
59
-1%
|
67
+14%
|
72
+7%
|
54
-25%
|
36
-33%
|
24
-35%
|
39
+66%
|
81
+105%
|
119
+47%
|
140
+18%
|
136
-3%
|
145
+7%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
11
N/A
|
17
+60%
|
18
+4%
|
18
+1%
|
10
-42%
|
11
+7%
|
13
+17%
|
11
-14%
|
14
+25%
|
14
+1%
|
13
-12%
|
15
+18%
|
12
-20%
|
17
+43%
|
20
+15%
|
26
+32%
|
37
+44%
|
48
+28%
|
47
-1%
|
39
-19%
|
37
-3%
|
37
-2%
|
54
+48%
|
77
+41%
|
88
+16%
|
102
+15%
|
111
+9%
|
125
+12%
|