Anaplan Inc
NYSE:PLAN
Cash Flow Statement
Cash Flow Statement
Anaplan Inc
Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
(74)
|
(79)
|
(118)
|
(131)
|
(142)
|
(162)
|
(145)
|
(149)
|
(152)
|
(147)
|
(149)
|
(154)
|
(166)
|
(181)
|
(186)
|
(204)
|
(210)
|
|
Depreciation & Amortization |
10
|
10
|
11
|
13
|
15
|
17
|
18
|
20
|
22
|
24
|
25
|
26
|
27
|
28
|
28
|
29
|
29
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
|
Other Non-Cash Items |
21
|
20
|
51
|
65
|
83
|
105
|
99
|
112
|
123
|
129
|
138
|
146
|
158
|
175
|
189
|
208
|
214
|
|
Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Change in Working Capital |
20
|
25
|
30
|
7
|
5
|
13
|
(2)
|
3
|
(8)
|
(32)
|
(31)
|
(23)
|
(8)
|
(21)
|
(12)
|
(41)
|
(39)
|
|
Cash from Operating Activities |
(23)
N/A
|
(24)
-2%
|
(26)
-11%
|
(46)
-73%
|
(39)
+15%
|
(27)
+31%
|
(29)
-7%
|
(14)
+50%
|
(14)
+3%
|
(26)
-86%
|
(17)
+37%
|
(5)
+72%
|
11
N/A
|
0
-97%
|
12
+3 344%
|
(15)
N/A
|
(15)
+4%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(23)
|
(22)
|
(22)
|
(23)
|
(18)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(17)
|
(16)
|
(17)
|
(18)
|
(22)
|
(24)
|
(22)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(23)
N/A
|
(22)
+3%
|
(22)
0%
|
(23)
-2%
|
(18)
+19%
|
(13)
+27%
|
(43)
-224%
|
(49)
-12%
|
(50)
-3%
|
(52)
-5%
|
(22)
+58%
|
(16)
+28%
|
(17)
-11%
|
(18)
-4%
|
(22)
-21%
|
(24)
-9%
|
(22)
+7%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
64
|
65
|
369
|
308
|
310
|
320
|
20
|
22
|
23
|
16
|
16
|
19
|
17
|
14
|
14
|
13
|
15
|
|
Net Issuance of Debt |
2
|
1
|
1
|
0
|
8
|
10
|
7
|
6
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
Other |
0
|
0
|
0
|
(28)
|
0
|
(19)
|
(19)
|
19
|
0
|
19
|
19
|
18
|
0
|
20
|
20
|
20
|
0
|
|
Cash from Financing Activities |
66
N/A
|
65
-1%
|
370
+466%
|
280
-24%
|
290
+4%
|
311
+7%
|
7
-98%
|
47
+529%
|
37
-20%
|
27
-27%
|
27
-2%
|
28
+4%
|
25
-9%
|
23
-8%
|
24
+2%
|
23
-2%
|
26
+10%
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
2
|
(0)
|
4
|
4
|
1
|
(1)
|
(6)
|
(9)
|
|
Net Change in Cash |
21
N/A
|
19
-10%
|
320
+1 623%
|
210
-34%
|
231
+10%
|
269
+16%
|
(63)
N/A
|
(17)
+73%
|
(27)
-62%
|
(49)
-78%
|
(12)
+76%
|
11
N/A
|
22
+101%
|
6
-73%
|
13
+126%
|
(22)
N/A
|
(21)
+5%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
(46)
N/A
|
(46)
+0%
|
(49)
-6%
|
(68)
-41%
|
(57)
+16%
|
(40)
+29%
|
(43)
-6%
|
(29)
+31%
|
(30)
-3%
|
(45)
-47%
|
(34)
+24%
|
(20)
+40%
|
(7)
+67%
|
(18)
-163%
|
(10)
+46%
|
(39)
-303%
|
(37)
+6%
|