Zendesk Inc
NYSE:ZEN
Cash Flow Statement
Cash Flow Statement
Zendesk 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
(23)
|
(27)
|
(43)
|
(56)
|
(67)
|
(76)
|
(76)
|
(77)
|
(84)
|
(92)
|
(97)
|
(104)
|
(98)
|
(96)
|
(96)
|
(96)
|
(102)
|
(106)
|
(114)
|
(123)
|
(131)
|
(146)
|
(167)
|
(167)
|
(170)
|
(168)
|
(178)
|
(184)
|
(218)
|
(224)
|
(218)
|
(232)
|
(224)
|
(242)
|
(278)
|
(283)
|
|
Depreciation & Amortization |
5
|
6
|
8
|
9
|
11
|
14
|
16
|
17
|
20
|
22
|
24
|
26
|
28
|
29
|
30
|
32
|
32
|
34
|
34
|
35
|
37
|
35
|
36
|
37
|
39
|
41
|
43
|
43
|
42
|
41
|
39
|
38
|
38
|
38
|
39
|
38
|
|
Other Non-Cash Items |
5
|
7
|
15
|
25
|
32
|
41
|
43
|
46
|
54
|
61
|
67
|
74
|
86
|
91
|
97
|
102
|
100
|
109
|
126
|
144
|
162
|
180
|
197
|
207
|
215
|
225
|
220
|
237
|
284
|
305
|
341
|
363
|
361
|
369
|
406
|
423
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
5
|
3
|
2
|
3
|
3
|
5
|
5
|
5
|
4
|
6
|
8
|
9
|
11
|
11
|
11
|
12
|
12
|
|
Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
5
|
4
|
8
|
8
|
8
|
8
|
8
|
8
|
|
Change in Working Capital |
16
|
18
|
19
|
25
|
26
|
20
|
20
|
11
|
16
|
24
|
21
|
18
|
8
|
3
|
6
|
7
|
13
|
15
|
18
|
17
|
11
|
12
|
10
|
3
|
5
|
(31)
|
(86)
|
(84)
|
(82)
|
(59)
|
(22)
|
12
|
(5)
|
(19)
|
3
|
(53)
|
|
Cash from Operating Activities |
4
N/A
|
3
-33%
|
(1)
N/A
|
3
N/A
|
2
-32%
|
(2)
N/A
|
2
N/A
|
(3)
N/A
|
5
N/A
|
15
+184%
|
15
-3%
|
14
-3%
|
25
+72%
|
27
+11%
|
38
+38%
|
45
+21%
|
42
-7%
|
51
+21%
|
65
+26%
|
73
+13%
|
79
+8%
|
81
+3%
|
76
-7%
|
80
+6%
|
89
+12%
|
68
-24%
|
(1)
N/A
|
12
N/A
|
26
+115%
|
63
+137%
|
140
+124%
|
181
+29%
|
170
-6%
|
147
-13%
|
170
+15%
|
126
-26%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(12)
|
(13)
|
(22)
|
(28)
|
(30)
|
(29)
|
(22)
|
(22)
|
(28)
|
(28)
|
(29)
|
(27)
|
(27)
|
(29)
|
(28)
|
(29)
|
(24)
|
(26)
|
(36)
|
(38)
|
(42)
|
(44)
|
(35)
|
(40)
|
(47)
|
(50)
|
(52)
|
(47)
|
(39)
|
(33)
|
(30)
|
(30)
|
(29)
|
(32)
|
(34)
|
(30)
|
|
Other Items |
(12)
|
(1)
|
(2)
|
(38)
|
(42)
|
(43)
|
(43)
|
(2)
|
(45)
|
(46)
|
(148)
|
(200)
|
(155)
|
(153)
|
(66)
|
(37)
|
(46)
|
(62)
|
(175)
|
(510)
|
(547)
|
(538)
|
(400)
|
(48)
|
(20)
|
(7)
|
31
|
(335)
|
(344)
|
(420)
|
(463)
|
(63)
|
(130)
|
(68)
|
(49)
|
24
|
|
Cash from Investing Activities |
(24)
N/A
|
(14)
+41%
|
(25)
-73%
|
(66)
-168%
|
(71)
-8%
|
(72)
-1%
|
(65)
+10%
|
(24)
+63%
|
(73)
-206%
|
(74)
-2%
|
(177)
-139%
|
(227)
-28%
|
(182)
+20%
|
(182)
+0%
|
(94)
+48%
|
(65)
+31%
|
(70)
-7%
|
(88)
-26%
|
(211)
-140%
|
(548)
-160%
|
(590)
-8%
|
(582)
+1%
|
(436)
+25%
|
(89)
+80%
|
(67)
+25%
|
(56)
+16%
|
(21)
+63%
|
(382)
-1 716%
|
(382)
0%
|
(453)
-19%
|
(493)
-9%
|
(93)
+81%
|
(159)
-71%
|
(100)
+37%
|
(83)
+17%
|
(7)
+92%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
4
|
109
|
109
|
115
|
309
|
207
|
210
|
210
|
19
|
25
|
36
|
36
|
47
|
44
|
37
|
46
|
42
|
44
|
46
|
38
|
43
|
46
|
53
|
58
|
55
|
57
|
66
|
70
|
75
|
83
|
72
|
71
|
80
|
69
|
65
|
|
Net Issuance of Debt |
23
|
27
|
7
|
6
|
(17)
|
(22)
|
(8)
|
(8)
|
(7)
|
(6)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
498
|
498
|
498
|
498
|
(1)
|
(0)
|
0
|
0
|
0
|
504
|
503
|
503
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(6)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
|
Cash from Financing Activities |
25
N/A
|
30
+18%
|
116
+289%
|
114
-1%
|
96
-16%
|
287
+199%
|
198
-31%
|
201
+2%
|
203
+1%
|
13
-94%
|
25
+94%
|
35
+43%
|
36
+2%
|
46
+29%
|
42
-9%
|
35
-16%
|
43
+23%
|
536
+1 143%
|
536
0%
|
539
+1%
|
529
-2%
|
35
-93%
|
39
+12%
|
44
+12%
|
48
+11%
|
46
-5%
|
553
+1 096%
|
561
+2%
|
564
+0%
|
568
+1%
|
72
-87%
|
60
-16%
|
59
-2%
|
70
+18%
|
60
-14%
|
57
-5%
|
|
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
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Net Change in Cash |
5
N/A
|
18
+260%
|
90
+397%
|
51
-43%
|
27
-48%
|
213
+704%
|
136
-36%
|
175
+29%
|
136
-22%
|
(46)
N/A
|
(138)
-196%
|
(178)
-29%
|
(123)
+31%
|
(108)
+12%
|
(15)
+86%
|
15
N/A
|
16
+4%
|
500
+3 057%
|
390
-22%
|
64
-83%
|
18
-72%
|
(466)
N/A
|
(321)
+31%
|
35
N/A
|
71
+102%
|
58
-19%
|
531
+822%
|
192
-64%
|
208
+8%
|
177
-15%
|
(281)
N/A
|
147
N/A
|
69
-53%
|
117
+68%
|
146
+25%
|
176
+20%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(8)
N/A
|
(11)
-35%
|
(23)
-123%
|
(25)
-6%
|
(28)
-11%
|
(30)
-10%
|
(20)
+34%
|
(25)
-24%
|
(22)
+10%
|
(13)
+44%
|
(14)
-15%
|
(12)
+14%
|
(2)
+81%
|
(2)
+27%
|
9
N/A
|
17
+82%
|
18
+9%
|
25
+35%
|
29
+17%
|
35
+20%
|
36
+4%
|
38
+4%
|
40
+7%
|
40
-1%
|
42
+6%
|
18
-57%
|
(53)
N/A
|
(34)
+34%
|
(12)
+65%
|
30
N/A
|
110
+272%
|
151
+37%
|
141
-7%
|
115
-18%
|
135
+17%
|
95
-30%
|