Commvault systems inc (CVLT)
CashFlow / Yearly
Mar'20Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10Mar'09
Cash flows from operating activities
Net income (loss)

-5,645

3,561

-61,900

-508

1,720

25,650

64,064

53,209

31,940

21,004

18,405

12,328

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization

17,065

12,060

11,785

10,232

11,179

9,046

6,207

4,939

4,484

3,906

3,630

3,691

Noncash stock-based compensation

65,888

80,487

74,129

73,928

64,196

60,663

49,124

30,098

21,426

15,623

14,912

11,299

Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability

-3,783

0

0

-

-

-

-

-

-

-

-

-

Excess tax benefits from stock-based compensation

-

-

-

6,242

6,664

5,057

28,337

23,080

16,009

7,044

3,395

469

Deferred income taxes

-1,783

164

53,737

-11,468

-8,805

4,072

-6,430

-2,094

-4,993

7,798

6,471

3,883

Equity in loss of affiliate

0

0

-3,621

-958

-83

0

0

-

-

-

-

-

Amortization of deferred commissions cost

17,717

17,348

16,587

16,065

11,234

-

-

-

-

-

-

-

Impairment of operating lease assets

2,761

-

-

-

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Trade accounts receivable

-26,096

24,092

25,082

16,372

-1,760

6,581

33,482

17,939

-5,419

14,206

11,801

3,890

Operating lease assets and liabilities, net

-1,226

-

-

-

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

-

-

-

-

-

-

-3,948

2,684

4,198

3,756

786

498

Other current assets and Other assets

1,246

-11,400

6,876

55

-3,867

10,678

160

1,844

3,720

314

97

473

Deferred commissions cost

16,063

18,967

17,984

18,393

12,868

-

-

-

-

-

-

-

Accounts payable

-2,474

1,485

618

-190

-454

-267

-2,695

2,036

204

-261

27

-264

Accrued liabilities

-1,997

5,075

3,496

15,088

1,972

13,221

43,187

32,358

29,038

13,469

8,757

1,924

Deferred revenue

-6,230

21,719

33,971

36,666

16,935

35,818

25,156

38,041

35,599

17,892

19,967

15,154

Other liabilities

-616

-60

-1,933

330

258

-2,040

-1,445

-357

810

-1,701

1,157

424

Net cash provided by operating activities

88,464

110,180

84,169

100,039

84,413

123,847

119,137

112,683

100,000

52,410

57,247

43,109

Cash flows from investing activities
Purchase of short-term investments

43,645

130,338

142,424

96,306

99,071

68,933

28,976

1,948

3,146

2,751

5,293

-

Proceeds from maturity of short-term investments

130,338

131,637

131,480

74,685

49,935

43,973

5,948

3,146

1,150

6,644

250

-

Purchase of equity method investment

-

-

-

-

4,662

0

0

-

-

-

-

-

Purchases for corporate campus headquarters

-

-

-

-

2,111

59,297

62,214

9,209

0

-

-

-

Purchase of property and equipment

3,203

6,560

7,047

6,424

6,280

5,784

4,916

7,821

5,796

3,865

3,370

4,539

Payments to Acquire Businesses, Net of Cash Acquired

157,495

0

0

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-74,005

-5,261

-17,991

-28,045

-62,189

-90,041

-90,158

-15,832

-7,792

28

-8,413

-4,539

Cash flows from financing activities
Repurchase of common stock

77,198

132,697

112,218

49,998

91,477

155,125

50,030

0

45,639

31,506

-

25,229

Debt issuance costs

-

-

-

-

-

1,262

0

0

-

-

-

104

Proceeds from stock-based compensation plans

37,795

41,984

30,114

21,321

14,843

17,690

17,615

18,128

18,123

17,158

10,284

2,726

Excess tax benefits from stock-based compensation

-

-

-

6,242

6,664

5,057

28,337

23,080

16,009

7,044

3,395

469

Net cash used in financing activities

-39,403

-90,713

-82,104

-22,435

-69,970

-133,640

-4,078

41,208

-11,507

-7,304

13,679

-22,138

Effects of exchange rate — changes in cash

-6,966

-16,998

17,219

-8,175

-1,820

-20,226

-1,132

-1,183

-783

2,518

1,800

-2,888

Net increase (decrease) in cash, cash equivalents and restricted cash

-31,910

-2,792

1,293

41,384

-49,566

-120,060

23,769

136,876

79,918

47,652

64,313

13,544

Supplemental disclosures of cash flow information
Interest paid

0

0

592

680

635

475

0

0

57

106

106

175

Income taxes paid

6,002

11,491

6,448

5,413

1,989

15,590

12,442

5,612

9,680

3,894

4,130

4,801

Purchases for corporate campus headquarters in accounts payable and accrued liabilities

-

-

-

-

-

2,111

6,805

953

0

-

-

-