Annual Financials for Splunk Inc.
Operating Activities
Fiscal year is February-January. All values USD millions. |
2016 | 2017 | 2018 | 2019 | 2020 |
5-year trend |
Net Income before Extraordinaries |
(278.77M) | (355.19M) | (190.22M) | (275.58M) | (336.67M) | |
Net Income Growth |
- | -27.41% | 46.45% | -44.87% | -22.17% | |
Depreciation, Depletion & Amortization |
19.49M | 32.11M | 40.94M | 52.43M | 67.66M | |
Depreciation and Depletion |
10.3M | 20.21M | 27.44M | 27.23M | - | |
Amortization of Intangible Assets |
9.19M | 11.9M | 13.5M | 25.2M | - | |
Deferred Taxes & Investment Tax Credit |
(11.14M) | (326,000) | (4.82M) | (4.06M) | (6.12M) | |
Deferred Taxes |
(11.14M) | (326,000) | (4.82M) | (4.06M) | (6.12M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
292.72M | 389.56M | 400.18M | 543.07M | 722.35M | |
Funds from Operations |
22.29M | 66.16M | 246.09M | 315.86M | 447.23M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
133.33M | 135.67M | 16.82M | (19.41M) | (734.86M) | |
Receivables |
(53.25M) | (56.62M) | (150.95M) | (65.47M) | (679.89M) | |
Accounts Payable |
965,000 | 2.72M | 3.41M | 9.24M | (5.44M) | |
Other Assets/Liabilities |
150.09M | 150.23M | 109.91M | (75.14M) | (108.24M) | |
Net Operating Cash Flow |
155.62M | 201.83M | 262.9M | 296.45M | (287.64M) | |
Net Operating Cash Flow Growth |
- | 29.70% | 30.26% | 12.76% | -197.03% | |
Net Operating Cash Flow / Sales |
23.28% | 21.25% | 20.08% | 16.44% | -12.19% | |
Investing Activities
|
2016 | 2017 | 2018 | 2019 | 2020 |
5-year trend |
Capital Expenditures |
(51.33M) | (45.35M) | (20.5M) | (23.16M) | (103.71M) | |
Capital Expenditures (Fixed Assets) |
(51.33M) | (45.35M) | (20.5M) | (23.16M) | (101.12M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | (2.59M) | |
Capital Expenditures Growth |
- | 11.66% | 54.79% | -12.96% | -347.79% | |
Capital Expenditures / Sales |
-7.68% | -4.77% | -1.57% | -1.28% | -4.40% | |
Net Assets from Acquisitions |
(142.69M) | - | (59.35M) | (394.91M) | (594.87M) | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
42.04M | (78.61M) | 41.72M | (355.71M) | (5.51M) | |
Purchase of Investments |
(480.61M) | (683.79M) | (645.76M) | (1.11B) | (1.09B) | |
Sale/Maturity of Investments |
522.65M | 605.18M | 687.49M | 754.14M | 1.08B | |
Other Uses |
(1.5M) | (3.5M) | (375,000) | (5.49M) | (3.9M) | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
(153.49M) | (127.46M) | (38.51M) | (779.28M) | (707.98M) | |
Net Investing Cash Flow Growth |
- | 16.96% | 69.79% | -1,923.84% | 9.15% | |
Net Investing Cash Flow / Sales |
-22.96% | -13.42% | -2.94% | -43.22% | -30.01% | |
Financing Activities
|
2016 | 2017 | 2018 | 2019 | 2020 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | - | - | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
34.61M | 35.16M | 38.22M | 48.3M | 63.93M | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
34.61M | 35.16M | 38.22M | 48.3M | 63.93M | |
Proceeds from Stock Options |
- | - | 34.04M | 46.34M | 60.38M | |
Other Proceeds from Sale of Stock |
34.61M | 35.16M | 4.18M | 1.95M | 3.54M | |
Issuance/Reduction of Debt, Net |
- | - | (1.81M) | 2.1B | - | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
- | - | (1.81M) | 2.1B | - | |
Issuance of Long-Term Debt |
- | - | - | 2.11B | - | |
Reduction in Long-Term Debt |
- | - | (1.81M) | (2.52M) | - | |
Other Funds |
874,000 | (113.03M) | (137.83M) | (337.64M) | (164.16M) | |
Other Uses |
- | (113.71M) | (137.83M) | (337.64M) | (164.16M) | |
Other Sources |
874,000 | 682,000 | - | - | - | |
Net Financing Cash Flow |
35.49M | (77.86M) | (101.42M) | 1.81B | (100.23M) | |
Net Financing Cash Flow Growth |
- | -319.42% | -30.25% | 1,888.05% | -105.53% | |
Net Financing Cash Flow / Sales |
5.31% | -8.20% | -7.75% | 100.58% | -4.25% | |
Exchange Rate Effect |
(391,000) | 294,000 | 1.62M | (383,000) | (1.66M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
37.23M | (3.2M) | 124.6M | 1.33B | (1.1B) | |
Free Cash Flow |
104.29M | 156.49M | 242.4M | 273.29M | (388.76M) | |
Free Cash Flow Growth |
- | 50.05% | 54.90% | 12.74% | -242.25% | |
Free Cash Flow Yield |
- | - | - | - | -1.65% | NA |