Qualtrics International Inc
NASDAQ:XM
Cash Flow Statement
Cash Flow Statement
Qualtrics International Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||
Net Income |
3
|
0
|
3
|
3
|
(37)
|
(899)
|
(1 008)
|
(1 052)
|
(1 180)
|
(405)
|
(273)
|
(428)
|
(564)
|
(764)
|
(1 059)
|
(1 152)
|
(1 167)
|
(1 115)
|
(1 061)
|
(1 028)
|
|
Depreciation & Amortization |
11
|
12
|
13
|
14
|
15
|
18
|
20
|
26
|
32
|
24
|
26
|
28
|
30
|
32
|
46
|
62
|
78
|
94
|
98
|
101
|
|
Change in Deffered Taxes |
1
|
1
|
1
|
1
|
0
|
(4)
|
(5)
|
(5)
|
(4)
|
1
|
13
|
12
|
12
|
5
|
(12)
|
(11)
|
(20)
|
(23)
|
(18)
|
(19)
|
|
Other Non-Cash Items |
17
|
17
|
13
|
15
|
18
|
775
|
905
|
928
|
1 061
|
389
|
273
|
470
|
639
|
839
|
1 118
|
1 188
|
1 169
|
1 142
|
1 129
|
1 106
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
3
|
4
|
6
|
8
|
9
|
11
|
12
|
12
|
12
|
12
|
11
|
39
|
41
|
38
|
44
|
|
Change in Working Capital |
9
|
15
|
23
|
23
|
41
|
(152)
|
(282)
|
(399)
|
(502)
|
(446)
|
(451)
|
(432)
|
(317)
|
(222)
|
(91)
|
9
|
(22)
|
(90)
|
(129)
|
(60)
|
|
Cash from Operating Activities |
40
N/A
|
44
+11%
|
52
+19%
|
56
+7%
|
36
-35%
|
(262)
N/A
|
(371)
-42%
|
(503)
-36%
|
(593)
-18%
|
(437)
+26%
|
(411)
+6%
|
(349)
+15%
|
(200)
+43%
|
(109)
+45%
|
3
N/A
|
96
+3 327%
|
37
-61%
|
8
-79%
|
18
+133%
|
99
+453%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
(18)
|
(20)
|
(22)
|
(25)
|
(23)
|
(31)
|
(33)
|
(42)
|
(59)
|
(50)
|
(90)
|
(92)
|
(80)
|
(76)
|
(104)
|
(106)
|
(114)
|
(110)
|
(51)
|
(62)
|
|
Other Items |
0
|
(7)
|
(7)
|
(7)
|
(10)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(142)
|
0
|
0
|
(117)
|
0
|
0
|
|
Cash from Investing Activities |
(18)
N/A
|
(27)
-49%
|
(29)
-6%
|
(32)
-10%
|
(33)
-3%
|
(34)
-5%
|
(33)
+3%
|
(42)
-27%
|
(59)
-40%
|
(50)
+16%
|
(90)
-80%
|
(92)
-2%
|
(80)
+13%
|
(101)
-27%
|
(246)
-143%
|
(248)
-1%
|
(256)
-3%
|
(227)
+11%
|
(51)
+77%
|
(62)
-21%
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Common Stock |
30
|
0
|
0
|
0
|
(1)
|
754
|
870
|
1 015
|
1 150
|
515
|
660
|
2 874
|
2 739
|
2 636
|
3 497
|
1 159
|
1 159
|
1 155
|
34
|
34
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 892)
|
(1 892)
|
(1 892)
|
(2 392)
|
(500)
|
(500)
|
(500)
|
0
|
0
|
|
Other |
0
|
0
|
0
|
(2)
|
0
|
(540)
|
(540)
|
(540)
|
(540)
|
0
|
0
|
(3)
|
(8)
|
(31)
|
(51)
|
(257)
|
(288)
|
(291)
|
(293)
|
(99)
|
|
Cash from Financing Activities |
30
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+78%
|
217
N/A
|
330
+52%
|
475
+44%
|
610
+28%
|
515
-16%
|
660
+28%
|
979
+48%
|
839
-14%
|
713
-15%
|
1 054
+48%
|
401
-62%
|
371
-8%
|
364
-2%
|
(259)
N/A
|
(65)
+75%
|
|
Change in Cash | |||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
3
|
2
|
0
|
2
|
(1)
|
0
|
0
|
(0)
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
|
Net Change in Cash |
52
N/A
|
16
-68%
|
23
+38%
|
21
-7%
|
2
-91%
|
(79)
N/A
|
(73)
+7%
|
(67)
+8%
|
(40)
+40%
|
29
N/A
|
161
+465%
|
538
+233%
|
560
+4%
|
502
-10%
|
811
+61%
|
250
-69%
|
151
-39%
|
142
-6%
|
(295)
N/A
|
(30)
+90%
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
21
N/A
|
24
+12%
|
30
+28%
|
31
+3%
|
14
-57%
|
(293)
N/A
|
(404)
-38%
|
(545)
-35%
|
(652)
-20%
|
(487)
+25%
|
(500)
-3%
|
(441)
+12%
|
(280)
+37%
|
(186)
+34%
|
(101)
+46%
|
(10)
+90%
|
(77)
-678%
|
(103)
-34%
|
(33)
+68%
|
37
N/A
|