PTC Inc. (FRA:PMTA)
Germany · Delayed Price · Currency is EUR 127.45
-7.45 (-5.52%)
At close: Jan 30, 2026
PTC Inc. Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Net Income | 734 | 376.33 | 245.54 | 313.08 | 476.92 |
Depreciation & Amortization | 135.42 | 141.41 | 137.16 | 122.04 | 122.53 |
Loss (Gain) From Sale of Assets | - | - | - | -29.81 | - |
Loss (Gain) From Sale of Investments | - | - | - | 31.85 | -68.83 |
Stock-Based Compensation | 216.21 | 223.46 | 206.46 | 174.86 | 177.29 |
Other Operating Activities | -29.8 | -40.67 | 12.61 | 38.4 | -159.49 |
Change in Accounts Receivable | -121.05 | -34.63 | -98.61 | -165.01 | -119.42 |
Change in Accounts Payable | -0.64 | -24.37 | 15.92 | 6.96 | 25.1 |
Change in Unearned Revenue | 37.75 | 81.4 | 56.57 | 57.59 | 58.7 |
Change in Income Taxes | 89.86 | 65.01 | 4.64 | -15.33 | 13.98 |
Change in Other Net Operating Assets | -194.04 | -37.96 | 30.57 | -99.32 | -157.98 |
Operating Cash Flow | 867.7 | 749.98 | 610.86 | 435.33 | 368.81 |
Operating Cash Flow Growth | 15.70% | 22.78% | 40.32% | 18.04% | 57.74% |
Capital Expenditures | -11.01 | -14.38 | -23.81 | -19.5 | -24.71 |
Cash Acquisitions | -6.53 | -93.46 | -828.27 | -282.94 | -718.03 |
Divestitures | - | - | - | 32.52 | - |
Sale (Purchase) of Intangibles | - | - | - | -6.45 | -0.55 |
Investment in Securities | - | - | - | 46.91 | 54.47 |
Other Investing Activities | -20.75 | -16.98 | -14.03 | 28.27 | 0.97 |
Investing Cash Flow | -38.29 | -124.81 | -866.12 | -201.2 | -687.86 |
Long-Term Debt Issued | 860 | 1,085 | 1,540 | 264 | 600 |
Long-Term Debt Repaid | -1,413 | -1,039 | -1,197 | -355.3 | -168.35 |
Net Debt Issued (Repaid) | -552.96 | 45.92 | 343 | -91.3 | 431.65 |
Issuance of Common Stock | 26.06 | 25.67 | 21.65 | 21.21 | 21.58 |
Repurchase of Common Stock | -380.2 | -102 | -82.45 | -193.99 | -82.96 |
Other Financing Activities | -1.41 | -620.32 | -13.89 | - | - |
Financing Cash Flow | -908.51 | -650.73 | 268.31 | -264.08 | 370.26 |
Foreign Exchange Rate Adjustments | -2.37 | 3.22 | 2.85 | -24.2 | -0.13 |
Net Cash Flow | -81.48 | -22.33 | 15.91 | -54.16 | 51.09 |
Free Cash Flow | 856.69 | 735.61 | 587.05 | 415.83 | 344.1 |
Free Cash Flow Growth | 16.46% | 25.31% | 41.17% | 20.85% | 61.09% |
Free Cash Flow Margin | 31.27% | 32.00% | 27.99% | 21.51% | 19.04% |
Free Cash Flow Per Share | 7.09 | 6.09 | 4.92 | 3.52 | 2.91 |
Cash Interest Paid | 77.8 | 137 | 89.8 | 48.5 | 45.2 |
Cash Income Tax Paid | 121.7 | 68.6 | 65.9 | 55 | 56 |
Levered Free Cash Flow | 823.15 | 85.9 | 1,212 | 517.52 | 379.67 |
Unlevered Free Cash Flow | 871.29 | 160.68 | 1,293 | 551.43 | 411.22 |
Change in Working Capital | -188.12 | 49.45 | 9.09 | -215.11 | -179.62 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.