Envestnet Inc
NYSE:ENV
Cash Flow Statement
Cash Flow Statement
Envestnet Inc
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
4
|
6
|
9
|
11
|
14
|
14
|
13
|
12
|
4
|
(9)
|
(20)
|
(27)
|
(56)
|
(58)
|
(56)
|
(54)
|
(3)
|
18
|
18
|
22
|
4
|
(22)
|
(16)
|
(21)
|
(17)
|
(6)
|
(12)
|
(7)
|
(3)
|
20
|
17
|
26
|
13
|
(17)
|
(33)
|
(53)
|
(86)
|
(114)
|
(112)
|
(99)
|
(246)
|
|
Depreciation & Amortization |
15
|
17
|
18
|
18
|
19
|
20
|
21
|
23
|
28
|
39
|
50
|
61
|
64
|
64
|
62
|
61
|
63
|
67
|
70
|
74
|
78
|
78
|
85
|
93
|
101
|
110
|
111
|
113
|
114
|
114
|
116
|
117
|
118
|
121
|
123
|
127
|
131
|
132
|
133
|
134
|
130
|
|
Change in Deffered Taxes |
(3)
|
(2)
|
(1)
|
(1)
|
(5)
|
(3)
|
(4)
|
(5)
|
(11)
|
(9)
|
(8)
|
(21)
|
6
|
5
|
9
|
23
|
(5)
|
(25)
|
(28)
|
(33)
|
(24)
|
(6)
|
(36)
|
(39)
|
(40)
|
(41)
|
(12)
|
(2)
|
(2)
|
(4)
|
8
|
5
|
(0)
|
(16)
|
(17)
|
(12)
|
(4)
|
21
|
4
|
(1)
|
(1)
|
|
Stock-Based Compensation |
9
|
9
|
10
|
11
|
11
|
12
|
12
|
13
|
15
|
23
|
27
|
31
|
33
|
29
|
30
|
31
|
31
|
32
|
35
|
37
|
40
|
45
|
49
|
54
|
60
|
64
|
62
|
63
|
60
|
58
|
61
|
64
|
68
|
76
|
82
|
80
|
80
|
78
|
76
|
76
|
71
|
|
Other Non-Cash Items |
7
|
7
|
7
|
8
|
4
|
(6)
|
(6)
|
(4)
|
24
|
44
|
52
|
61
|
46
|
44
|
45
|
48
|
44
|
46
|
50
|
54
|
59
|
66
|
70
|
78
|
73
|
72
|
71
|
71
|
76
|
76
|
76
|
74
|
80
|
84
|
100
|
101
|
107
|
110
|
101
|
100
|
284
|
|
Cash Taxes Paid |
5
|
4
|
2
|
1
|
2
|
3
|
3
|
3
|
2
|
(0)
|
0
|
(1)
|
1
|
0
|
1
|
3
|
3
|
5
|
5
|
6
|
6
|
9
|
9
|
9
|
8
|
4
|
4
|
6
|
8
|
9
|
9
|
9
|
8
|
7
|
10
|
10
|
12
|
13
|
10
|
18
|
16
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
8
|
10
|
9
|
12
|
12
|
14
|
16
|
15
|
15
|
13
|
13
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
16
|
15
|
20
|
|
Change in Working Capital |
6
|
4
|
4
|
14
|
25
|
23
|
19
|
21
|
(4)
|
(7)
|
(11)
|
(6)
|
23
|
24
|
33
|
25
|
9
|
(6)
|
4
|
3
|
1
|
(10)
|
(26)
|
(14)
|
(9)
|
(4)
|
14
|
4
|
(15)
|
5
|
8
|
(13)
|
41
|
32
|
11
|
4
|
(32)
|
(69)
|
(23)
|
(25)
|
(12)
|
|
Cash from Operating Activities |
29
N/A
|
31
+9%
|
37
+17%
|
49
+34%
|
56
+14%
|
47
-16%
|
43
-9%
|
47
+10%
|
42
-11%
|
58
+39%
|
63
+9%
|
68
+7%
|
83
+22%
|
78
-6%
|
92
+18%
|
102
+11%
|
108
+6%
|
99
-9%
|
114
+15%
|
120
+6%
|
117
-2%
|
106
-10%
|
79
-25%
|
96
+22%
|
109
+13%
|
130
+20%
|
171
+31%
|
179
+4%
|
170
-5%
|
211
+24%
|
224
+6%
|
208
-7%
|
251
+20%
|
204
-19%
|
184
-10%
|
167
-9%
|
117
-30%
|
80
-31%
|
104
+29%
|
110
+6%
|
155
+41%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(9)
|
(11)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(15)
|
(15)
|
(16)
|
(21)
|
(23)
|
(26)
|
(30)
|
(26)
|
(28)
|
(31)
|
(33)
|
(42)
|
(45)
|
(47)
|
(49)
|
(50)
|
(54)
|
(55)
|
(60)
|
(63)
|
(67)
|
(101)
|
(106)
|
(108)
|
(114)
|
(107)
|
(113)
|
(120)
|
(120)
|
(118)
|
(129)
|
(126)
|
(130)
|
|
Other Items |
(9)
|
0
|
0
|
(1)
|
(60)
|
(62)
|
(83)
|
(87)
|
(330)
|
(347)
|
(327)
|
(322)
|
(35)
|
0
|
(16)
|
(16)
|
(2)
|
(180)
|
(190)
|
(195)
|
(197)
|
(31)
|
(332)
|
(327)
|
(322)
|
(342)
|
(31)
|
(31)
|
(33)
|
(4)
|
(41)
|
(44)
|
(62)
|
(65)
|
(52)
|
(148)
|
(131)
|
(146)
|
(121)
|
(24)
|
(24)
|
|
Cash from Investing Activities |
(18)
N/A
|
(20)
-8%
|
(22)
-10%
|
(12)
+46%
|
(69)
-486%
|
(72)
-4%
|
(93)
-29%
|
(100)
-7%
|
(345)
-246%
|
(362)
-5%
|
(342)
+5%
|
(343)
0%
|
(58)
+83%
|
(41)
+29%
|
(45)
-9%
|
(42)
+6%
|
(29)
+31%
|
(211)
-628%
|
(223)
-5%
|
(237)
-6%
|
(242)
-2%
|
(78)
+68%
|
(381)
-389%
|
(377)
+1%
|
(376)
+0%
|
(397)
-6%
|
(91)
+77%
|
(94)
-4%
|
(100)
-6%
|
(105)
-5%
|
(147)
-40%
|
(152)
-4%
|
(176)
-16%
|
(172)
+2%
|
(165)
+4%
|
(268)
-63%
|
(251)
+6%
|
(264)
-5%
|
(250)
+5%
|
(150)
+40%
|
(154)
-3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6
|
7
|
6
|
4
|
5
|
8
|
10
|
10
|
8
|
6
|
5
|
3
|
4
|
4
|
4
|
6
|
8
|
9
|
8
|
9
|
128
|
129
|
130
|
130
|
11
|
11
|
12
|
12
|
11
|
6
|
3
|
2
|
(2)
|
0
|
(9)
|
(7)
|
(83)
|
(93)
|
(83)
|
(85)
|
(8)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
29
|
171
|
0
|
0
|
143
|
150
|
150
|
146
|
144
|
(8)
|
(17)
|
(40)
|
(45)
|
(63)
|
126
|
236
|
244
|
264
|
84
|
145
|
100
|
260
|
290
|
130
|
418
|
258
|
228
|
243
|
0
|
0
|
(13)
|
(15)
|
(15)
|
62
|
74
|
71
|
81
|
10
|
|
Other |
3
|
2
|
4
|
(1)
|
(3)
|
3
|
4
|
3
|
(14)
|
(26)
|
(32)
|
(30)
|
(18)
|
(20)
|
(20)
|
(21)
|
(17)
|
(17)
|
(31)
|
(33)
|
(40)
|
(40)
|
(30)
|
(31)
|
(210)
|
(210)
|
(207)
|
(221)
|
(35)
|
(37)
|
(45)
|
(27)
|
(27)
|
(31)
|
(25)
|
(27)
|
(106)
|
(103)
|
(120)
|
(156)
|
(75)
|
|
Cash from Financing Activities |
9
N/A
|
9
-6%
|
10
+11%
|
32
+226%
|
173
+442%
|
182
+5%
|
185
+1%
|
155
-16%
|
145
-7%
|
130
-10%
|
118
-9%
|
117
-1%
|
(22)
N/A
|
(32)
-45%
|
(56)
-73%
|
(60)
-7%
|
(72)
-20%
|
117
N/A
|
214
+83%
|
220
+3%
|
352
+60%
|
173
-51%
|
246
+42%
|
198
-19%
|
61
-70%
|
91
+51%
|
(64)
N/A
|
208
N/A
|
233
+12%
|
197
-16%
|
200
+2%
|
(25)
N/A
|
(29)
-16%
|
(43)
-48%
|
(49)
-13%
|
(49)
+0%
|
(127)
-162%
|
(122)
+4%
|
(133)
-9%
|
(160)
-20%
|
(73)
+54%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(2)
|
(1)
|
1
|
1
|
|
Net Change in Cash |
20
N/A
|
20
+2%
|
25
+21%
|
69
+180%
|
160
+131%
|
157
-2%
|
135
-14%
|
102
-24%
|
(158)
N/A
|
(173)
-10%
|
(161)
+7%
|
(158)
+2%
|
3
N/A
|
5
+69%
|
(9)
N/A
|
0
N/A
|
8
N/A
|
5
-37%
|
105
+2 079%
|
103
-1%
|
227
+121%
|
200
-12%
|
(56)
N/A
|
(82)
-45%
|
(207)
-152%
|
(177)
+14%
|
14
N/A
|
291
+1 923%
|
302
+4%
|
303
+0%
|
277
-9%
|
31
-89%
|
45
+45%
|
(12)
N/A
|
(32)
-158%
|
(153)
-385%
|
(267)
-75%
|
(307)
-15%
|
(279)
+9%
|
(198)
+29%
|
(71)
+64%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
20
N/A
|
21
+5%
|
24
+16%
|
39
+62%
|
46
+20%
|
37
-20%
|
33
-12%
|
35
+6%
|
27
-21%
|
44
+59%
|
48
+10%
|
47
-2%
|
61
+29%
|
53
-13%
|
63
+19%
|
76
+22%
|
81
+6%
|
68
-16%
|
81
+20%
|
79
-3%
|
73
-7%
|
58
-20%
|
30
-48%
|
46
+54%
|
55
+18%
|
75
+37%
|
112
+49%
|
115
+3%
|
103
-11%
|
110
+7%
|
118
+8%
|
100
-16%
|
136
+36%
|
97
-29%
|
71
-26%
|
47
-34%
|
(3)
N/A
|
(38)
-1 039%
|
(25)
+34%
|
(16)
+37%
|
25
N/A
|