Ping Identity Holding Corp
NYSE:PING
Cash Flow Statement
Cash Flow Statement
Ping Identity Holding Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
15
|
(13)
|
(18)
|
(11)
|
(6)
|
(2)
|
(1)
|
(5)
|
(6)
|
(12)
|
(24)
|
(32)
|
(42)
|
(64)
|
(69)
|
(106)
|
|
Depreciation & Amortization |
30
|
31
|
39
|
31
|
32
|
33
|
34
|
35
|
36
|
37
|
39
|
40
|
42
|
44
|
47
|
50
|
|
Change in Deffered Taxes |
(12)
|
3
|
2
|
2
|
(2)
|
(9)
|
(10)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(20)
|
(20)
|
(17)
|
(12)
|
|
Other Non-Cash Items |
18
|
19
|
21
|
11
|
15
|
18
|
20
|
24
|
24
|
25
|
39
|
52
|
61
|
65
|
57
|
55
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
|
Cash Interest Paid |
14
|
14
|
17
|
15
|
15
|
12
|
9
|
6
|
2
|
2
|
2
|
2
|
2
|
2
|
5
|
2
|
|
Change in Working Capital |
(23)
|
(16)
|
(17)
|
(16)
|
(32)
|
(34)
|
(28)
|
(21)
|
(23)
|
(13)
|
(4)
|
2
|
0
|
17
|
(5)
|
7
|
|
Cash from Operating Activities |
28
N/A
|
23
-18%
|
27
+17%
|
18
-33%
|
8
-57%
|
6
-24%
|
15
+167%
|
19
+23%
|
17
-9%
|
22
+29%
|
33
+47%
|
45
+37%
|
41
-10%
|
42
+3%
|
14
-66%
|
(6)
N/A
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(8)
|
(10)
|
(13)
|
(12)
|
(15)
|
(19)
|
(20)
|
(21)
|
(19)
|
(16)
|
(16)
|
(18)
|
(20)
|
(23)
|
(24)
|
(25)
|
|
Other Items |
(17)
|
(17)
|
0
|
1
|
0
|
(1)
|
(5)
|
(5)
|
(5)
|
(32)
|
(28)
|
(68)
|
(108)
|
(80)
|
(80)
|
(41)
|
|
Cash from Investing Activities |
(25)
N/A
|
(27)
-6%
|
(30)
-13%
|
(12)
+60%
|
(15)
-25%
|
(20)
-32%
|
(25)
-29%
|
(26)
-1%
|
(24)
+7%
|
(48)
-102%
|
(44)
+9%
|
(85)
-93%
|
(128)
-50%
|
(103)
+19%
|
(104)
-1%
|
(65)
+37%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
1
|
176
|
202
|
203
|
207
|
35
|
10
|
11
|
6
|
3
|
3
|
2
|
9
|
|
Net Issuance of Debt |
79
|
79
|
78
|
(3)
|
(172)
|
(197)
|
(98)
|
(98)
|
73
|
98
|
(110)
|
(30)
|
(30)
|
150
|
260
|
179
|
|
Other |
(11)
|
(12)
|
(12)
|
(2)
|
(3)
|
(8)
|
(9)
|
(8)
|
(10)
|
(5)
|
(5)
|
(10)
|
(9)
|
(18)
|
(16)
|
(11)
|
|
Cash from Financing Activities |
68
N/A
|
67
-2%
|
66
-1%
|
(4)
N/A
|
1
N/A
|
(2)
N/A
|
96
N/A
|
101
+5%
|
98
-4%
|
103
+5%
|
(104)
N/A
|
(34)
+68%
|
(36)
-7%
|
136
N/A
|
246
+82%
|
177
-28%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
0
|
1
|
(0)
|
|
Net Change in Cash |
71
N/A
|
63
-11%
|
63
0%
|
2
-96%
|
(7)
N/A
|
(16)
-141%
|
86
N/A
|
94
+10%
|
91
-3%
|
78
-14%
|
(114)
N/A
|
(73)
+36%
|
(122)
-68%
|
74
N/A
|
158
+112%
|
105
-33%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
20
N/A
|
13
-35%
|
14
+3%
|
6
-59%
|
(7)
N/A
|
(13)
-79%
|
(5)
+65%
|
(2)
+67%
|
(2)
-6%
|
7
N/A
|
17
+154%
|
27
+65%
|
20
-25%
|
19
-9%
|
(10)
N/A
|
(31)
-218%
|