SailPoint Technologies Holdings Inc
NYSE:SAIL
Cash Flow Statement
Cash Flow Statement
SailPoint Technologies Holdings Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||
Net Income |
(3)
|
(3)
|
(6)
|
(10)
|
(8)
|
(11)
|
(13)
|
4
|
4
|
1
|
(2)
|
(9)
|
(9)
|
(9)
|
4
|
(1)
|
(11)
|
(18)
|
(37)
|
(57)
|
(62)
|
(79)
|
(92)
|
|
Depreciation & Amortization |
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
12
|
13
|
15
|
16
|
17
|
18
|
18
|
18
|
20
|
22
|
22
|
23
|
23
|
|
Change in Deffered Taxes |
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(3)
|
0
|
(3)
|
|
Other Non-Cash Items |
1
|
2
|
2
|
1
|
7
|
12
|
17
|
28
|
31
|
33
|
35
|
32
|
34
|
41
|
48
|
57
|
66
|
67
|
70
|
74
|
77
|
85
|
93
|
|
Cash Taxes Paid |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
|
Cash Interest Paid |
6
|
7
|
10
|
12
|
17
|
15
|
13
|
17
|
5
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
1
|
7
|
5
|
9
|
12
|
19
|
27
|
4
|
(7)
|
(5)
|
(11)
|
12
|
17
|
8
|
(11)
|
(22)
|
(8)
|
(31)
|
(34)
|
(19)
|
(35)
|
(35)
|
(33)
|
|
Cash from Operating Activities |
7
N/A
|
13
+96%
|
8
-37%
|
8
+1%
|
22
+167%
|
30
+39%
|
42
+40%
|
46
+9%
|
38
-19%
|
39
+5%
|
33
-17%
|
47
+43%
|
50
+7%
|
49
-2%
|
50
+2%
|
45
-11%
|
58
+29%
|
29
-49%
|
11
-61%
|
13
+12%
|
(1)
N/A
|
(9)
-876%
|
(13)
-34%
|
|
Investing Cash Flow | ||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(11)
|
(13)
|
(13)
|
(12)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(32)
|
(32)
|
(32)
|
0
|
(71)
|
(71)
|
(71)
|
(71)
|
0
|
0
|
|
Cash from Investing Activities |
(1)
N/A
|
(1)
+12%
|
(2)
-53%
|
(2)
-34%
|
(3)
-11%
|
(3)
-10%
|
(3)
+0%
|
(5)
-66%
|
(11)
-136%
|
(13)
-16%
|
(13)
-3%
|
(12)
+9%
|
(39)
-226%
|
(37)
+5%
|
(37)
+1%
|
(36)
+1%
|
(4)
+89%
|
(76)
-1 809%
|
(76)
+0%
|
(75)
+0%
|
(75)
+1%
|
(4)
+95%
|
(6)
-49%
|
|
Financing Cash Flow | ||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
172
|
172
|
173
|
173
|
5
|
6
|
9
|
9
|
9
|
9
|
10
|
12
|
13
|
14
|
15
|
16
|
18
|
17
|
18
|
|
Net Issuance of Debt |
0
|
0
|
50
|
45
|
(40)
|
0
|
(150)
|
(150)
|
(70)
|
0
|
(10)
|
390
|
400
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(3)
|
0
|
(55)
|
(52)
|
(3)
|
0
|
49
|
49
|
(1)
|
(2)
|
(1)
|
(47)
|
(47)
|
(46)
|
(46)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
Cash from Financing Activities |
(2)
N/A
|
(2)
-10%
|
(4)
-87%
|
(6)
-48%
|
79
N/A
|
79
+0%
|
21
-73%
|
22
+2%
|
(66)
N/A
|
(65)
+0%
|
(2)
+97%
|
352
N/A
|
362
+3%
|
363
+0%
|
364
+0%
|
11
-97%
|
13
+16%
|
2
-88%
|
1
-3%
|
1
-11%
|
1
+13%
|
12
+690%
|
13
+11%
|
|
Change in Cash | ||||||||||||||||||||||||
Net Change in Cash |
3
N/A
|
10
+187%
|
2
-76%
|
(0)
N/A
|
98
N/A
|
106
+9%
|
61
-43%
|
64
+4%
|
(39)
N/A
|
(38)
+1%
|
17
N/A
|
387
+2 124%
|
373
-4%
|
375
+1%
|
378
+1%
|
19
-95%
|
67
+243%
|
(45)
N/A
|
(63)
-40%
|
(61)
+2%
|
(74)
-21%
|
(1)
+98%
|
(5)
-301%
|
|
Free Cash Flow | ||||||||||||||||||||||||
Free Cash Flow |
5
N/A
|
12
+119%
|
6
-46%
|
6
-7%
|
19
+230%
|
27
+43%
|
40
+44%
|
42
+5%
|
27
-36%
|
27
+0%
|
20
-27%
|
35
+77%
|
44
+25%
|
45
+3%
|
46
+3%
|
41
-11%
|
54
+32%
|
25
-54%
|
7
-73%
|
8
+23%
|
(5)
N/A
|
(13)
-164%
|
(18)
-36%
|