New Relic Inc
NYSE:NEWR
Cash Flow Statement
Cash Flow Statement
New Relic 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
(44)
|
(40)
|
(50)
|
(41)
|
(45)
|
(50)
|
(55)
|
(61)
|
(63)
|
(68)
|
(71)
|
(70)
|
(65)
|
(61)
|
(59)
|
(60)
|
(53)
|
(45)
|
(35)
|
(29)
|
(31)
|
(42)
|
(52)
|
(62)
|
(80)
|
(91)
|
(105)
|
(134)
|
(160)
|
(193)
|
(241)
|
(247)
|
(257)
|
(250)
|
(222)
|
(215)
|
(179)
|
(180)
|
(167)
|
(144)
|
|
Depreciation & Amortization |
4
|
5
|
6
|
6
|
8
|
9
|
11
|
13
|
14
|
15
|
16
|
17
|
17
|
19
|
20
|
22
|
23
|
23
|
30
|
36
|
45
|
54
|
58
|
66
|
71
|
76
|
81
|
82
|
86
|
89
|
91
|
91
|
90
|
86
|
81
|
75
|
70
|
63
|
52
|
41
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
0
|
6
|
8
|
10
|
14
|
12
|
14
|
18
|
21
|
23
|
26
|
29
|
30
|
32
|
34
|
36
|
38
|
41
|
42
|
46
|
50
|
56
|
66
|
76
|
87
|
100
|
110
|
122
|
132
|
135
|
146
|
148
|
150
|
153
|
146
|
148
|
151
|
160
|
172
|
176
|
|
Other Non-Cash Items |
13
|
7
|
9
|
8
|
10
|
12
|
15
|
19
|
22
|
26
|
28
|
31
|
33
|
33
|
35
|
37
|
39
|
42
|
47
|
55
|
63
|
72
|
79
|
90
|
101
|
116
|
131
|
145
|
156
|
163
|
173
|
174
|
181
|
175
|
158
|
160
|
164
|
202
|
233
|
243
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
3
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
7
|
8
|
7
|
3
|
12
|
16
|
21
|
25
|
30
|
31
|
36
|
34
|
26
|
28
|
37
|
32
|
26
|
16
|
27
|
15
|
2
|
32
|
17
|
9
|
(12)
|
(8)
|
(15)
|
3
|
20
|
10
|
22
|
(24)
|
(32)
|
(7)
|
20
|
17
|
(25)
|
(31)
|
(29)
|
(45)
|
|
Cash from Operating Activities |
(20)
N/A
|
(21)
-2%
|
(28)
-36%
|
(24)
+13%
|
(16)
+33%
|
(14)
+17%
|
(8)
+39%
|
(5)
+46%
|
3
N/A
|
4
+54%
|
10
+138%
|
12
+25%
|
11
-12%
|
19
+80%
|
33
+76%
|
32
-5%
|
34
+6%
|
36
+6%
|
68
+92%
|
77
+13%
|
79
+2%
|
116
+47%
|
102
-12%
|
103
+1%
|
80
-22%
|
93
+16%
|
92
-1%
|
96
+4%
|
103
+7%
|
70
-32%
|
45
-36%
|
(5)
N/A
|
(18)
-234%
|
4
N/A
|
37
+914%
|
36
-1%
|
31
-16%
|
54
+75%
|
89
+66%
|
94
+6%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(17)
|
(16)
|
(21)
|
(18)
|
(22)
|
(22)
|
(22)
|
(22)
|
(18)
|
(19)
|
(16)
|
(18)
|
(25)
|
(26)
|
(31)
|
(31)
|
(26)
|
(26)
|
(27)
|
(28)
|
(39)
|
(49)
|
(57)
|
(66)
|
(69)
|
(65)
|
(59)
|
(50)
|
(36)
|
(32)
|
(25)
|
(22)
|
(19)
|
(18)
|
(18)
|
(20)
|
(21)
|
(20)
|
(20)
|
(18)
|
|
Other Items |
(1)
|
(1)
|
(1)
|
0
|
(39)
|
(97)
|
(127)
|
(126)
|
(91)
|
(40)
|
1
|
11
|
4
|
7
|
(8)
|
(14)
|
7
|
3
|
(44)
|
(418)
|
(434)
|
(422)
|
(400)
|
(19)
|
(45)
|
0
|
(32)
|
(37)
|
(58)
|
(111)
|
(41)
|
(43)
|
26
|
(1)
|
(16)
|
179
|
227
|
300
|
344
|
227
|
|
Cash from Investing Activities |
(19)
N/A
|
(17)
+8%
|
(22)
-26%
|
(18)
+16%
|
(61)
-236%
|
(119)
-95%
|
(149)
-25%
|
(148)
+1%
|
(109)
+26%
|
(58)
+47%
|
(15)
+74%
|
(7)
+53%
|
(21)
-199%
|
(19)
+13%
|
(39)
-113%
|
(45)
-14%
|
(19)
+57%
|
(24)
-23%
|
(71)
-199%
|
(446)
-530%
|
(473)
-6%
|
(471)
+0%
|
(457)
+3%
|
(84)
+82%
|
(115)
-36%
|
(65)
+44%
|
(91)
-41%
|
(87)
+5%
|
(94)
-9%
|
(143)
-51%
|
(66)
+54%
|
(65)
+2%
|
7
N/A
|
(20)
N/A
|
(34)
-73%
|
159
N/A
|
206
+29%
|
280
+36%
|
324
+16%
|
210
-35%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
60
|
0
|
98
|
98
|
98
|
99
|
3
|
8
|
11
|
15
|
17
|
20
|
19
|
22
|
30
|
30
|
31
|
32
|
27
|
26
|
25
|
29
|
25
|
24
|
24
|
25
|
24
|
25
|
23
|
21
|
25
|
25
|
46
|
44
|
41
|
44
|
24
|
23
|
24
|
27
|
|
Net Issuance of Debt |
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
426
|
426
|
426
|
426
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(500)
|
(500)
|
|
Other |
0
|
0
|
0
|
(1)
|
121
|
120
|
0
|
121
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
60
N/A
|
0
-100%
|
97
+32 100%
|
97
+0%
|
219
+126%
|
218
0%
|
123
-43%
|
128
+4%
|
10
-92%
|
15
+46%
|
17
+15%
|
20
+20%
|
19
-6%
|
22
+16%
|
30
+35%
|
30
+1%
|
31
+2%
|
32
+6%
|
452
+1 296%
|
455
+1%
|
455
0%
|
458
+1%
|
29
-94%
|
25
-14%
|
25
+2%
|
26
+5%
|
25
-3%
|
25
N/A
|
23
-8%
|
21
-9%
|
25
+16%
|
25
+2%
|
46
+81%
|
44
-4%
|
41
-7%
|
44
+6%
|
24
-45%
|
23
-3%
|
(476)
N/A
|
(473)
+1%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
21
N/A
|
(38)
N/A
|
47
N/A
|
54
+16%
|
141
+161%
|
86
-39%
|
(34)
N/A
|
(24)
+30%
|
(96)
-306%
|
(39)
+59%
|
11
N/A
|
25
+120%
|
8
-67%
|
22
+170%
|
24
+5%
|
17
-29%
|
45
+168%
|
44
-2%
|
450
+913%
|
86
-81%
|
61
-30%
|
102
+69%
|
(327)
N/A
|
43
N/A
|
(9)
N/A
|
55
N/A
|
26
-53%
|
34
+33%
|
32
-7%
|
(52)
N/A
|
3
N/A
|
(45)
N/A
|
35
N/A
|
28
-20%
|
44
+56%
|
239
+447%
|
261
+9%
|
357
+37%
|
(63)
N/A
|
(169)
-169%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(38)
N/A
|
(37)
+2%
|
(49)
-32%
|
(43)
+12%
|
(38)
+11%
|
(35)
+8%
|
(30)
+14%
|
(26)
+13%
|
(15)
+43%
|
(15)
+4%
|
(6)
+57%
|
(6)
+3%
|
(14)
-134%
|
(7)
+54%
|
2
N/A
|
1
-72%
|
7
+1 360%
|
10
+30%
|
41
+336%
|
50
+20%
|
39
-21%
|
67
+70%
|
44
-34%
|
37
-17%
|
11
-70%
|
29
+157%
|
33
+15%
|
46
+41%
|
67
+45%
|
38
-44%
|
19
-49%
|
(27)
N/A
|
(37)
-38%
|
(15)
+60%
|
19
N/A
|
16
-12%
|
10
-40%
|
34
+243%
|
69
+104%
|
77
+11%
|