Ceridian hcm holding inc. (CDAY)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Net income

76,100

78,700

78,100

19,600

-50,000

-61,100

-2,400

-27,200

13,300

2,000

0

0

0

Loss from discontinued operations

-

-

-

-

-

-25,800

-18,400

-18,300

-8,600

-6,000

0

0

0

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Deferred income tax expense (benefit)

-63,400

-69,400

-82,600

-14,500

-17,800

-16,100

-66,200

-66,000

-61,100

-61,200

0

0

0

Depreciation and amortization

54,500

57,100

58,100

57,500

57,100

56,600

56,500

55,800

53,600

53,800

0

0

0

Amortization of debt issuance costs and debt discount

1,200

1,200

1,000

1,100

1,400

2,100

2,900

3,500

3,900

3,700

0

0

0

Net periodic pension and postretirement cost

4,700

5,200

4,800

4,100

3,400

2,700

2,400

2,100

1,800

1,500

0

0

0

Non-cash share-based compensation

43,000

36,500

31,200

25,600

26,500

23,200

21,300

20,800

14,300

16,100

0

0

0

Other

100

400

-1,300

-1,200

-300

400

-1,400

200

500

700

0

0

0

Changes in operating assets and liabilities excluding effects of acquisitions and divestitures:
Trade and other receivables

17,100

16,400

18,400

8,100

6,100

3,600

3,000

7,800

-400

-5,700

0

0

0

Prepaid expenses and other current assets

8,500

8,000

3,100

1,600

-6,900

-600

9,900

6,500

10,300

6,300

0

0

0

Accounts payable and other accrued expenses

7,600

3,800

-500

-7,500

-10,200

-6,400

1,000

0

3,600

100

0

0

0

Deferred revenue

3,100

800

4,800

2,400

3,500

7,000

5,700

6,300

7,100

4,500

0

0

0

Employee compensation and benefits

-20,600

-11,100

-12,900

-22,600

-22,000

-22,100

-20,400

-23,000

-23,200

-26,100

0

0

0

Accrued interest

-

-

-

300

800

-15,700

-2,800

-15,200

-4,400

-4,800

0

0

0

Accrued taxes

-2,100

-11,100

-7,200

-3,900

-6,000

8,400

8,800

7,700

8,100

-6,700

0

0

0

Other assets and liabilities

17,400

19,500

16,000

13,300

13,700

16,700

24,700

22,600

23,100

17,200

0

0

0

Net cash provided by (used in) operating activities—continuing operations

-

-

-

-

-

10,700

14,900

-28,100

-7,700

-29,400

0

0

0

Net cash used in operating activities—discontinued operations

-

-

-

-

-

-1,200

-8,100

-8,300

-10,800

-10,400

0

0

0

Net cash provided by (used in) operating activities

60,800

50,600

52,200

54,900

24,100

9,500

6,800

-36,400

-18,500

-39,800

0

0

0

Cash Flows from Investing Activities
Purchase of customer trust funds marketable securities

289,700

408,400

495,500

542,500

477,900

855,200

923,800

956,600

933,400

598,500

0

0

0

Proceeds from sale and maturity of customer trust funds marketable securities

374,200

374,500

414,500

466,900

718,700

844,300

922,200

946,500

651,800

610,200

0

0

0

Net change in restricted cash and other restricted assets held to satisfy customer trust funds obligations

-

-

-

-

-

-

-

-

-

-

0

0

0

Expenditures for property, plant, and equipment

17,200

16,300

12,000

10,800

9,100

8,000

14,700

17,800

17,800

17,500

0

0

0

Expenditures for software and technology

39,700

38,900

37,900

37,000

34,700

32,200

32,500

32,400

34,300

33,100

0

0

0

Acquisition costs, net of cash acquired

-

30,200

0

0

0

-

-

-

-

-

-

-

-

Net proceeds from divestitures

-

-

-

-

-

-

-

-

-

-500

0

0

0

Net cash provided by (used in) investing activities

7,600

-119,300

-160,300

-133,600

186,800

-51,100

-302,600

-24,900

524,800

-39,600

0

0

0

Cash Flows from Financing Activities
Increase in customer trust funds obligations, net

-905,400

529,900

-844,100

232,700

270,600

-1,415,100

9,400

1,600

-325,500

356,100

0

0

0

Proceeds from issuance of common stock under share-based compensation plans

78,300

87,000

0

0

0

-

-

-

-

-

-

-

-

Repayment of long-term debt obligations

8,200

7,200

6,800

5,100

1,135,400

1,134,000

0

0

0

-

-

-

-

Repurchase of stock

-

-

-

-

-

-

-

-

-

1,800

0

0

0

Net cash provided by financing activities

-835,300

609,700

-750,600

303,100

452,800

-1,251,600

151,000

109,500

-273,300

406,800

0

0

0

Effect of exchange rate changes on cash, restricted cash, and equivalents

-7,100

11,300

-3,400

-1,100

-4,400

-12,800

-200

4,100

5,800

11,000

0

0

0

Net increase in cash, restricted cash, and equivalents

-774,000

552,300

-862,100

223,300

659,300

-1,306,000

-145,000

52,300

238,800

338,400

0

0

0

Elimination of cash from discontinued operations

-

-

-

-

-

500

0

0

0

-

-

-

-

Reconciliation of cash, restricted cash, and equivalents to the condensed consolidated balance sheets
Reconciliation of cash, restricted cash, and equivalents to the consolidated balance sheets