VMware Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	21.07	21.07	22.36	30.15	34.42	12.88
Depreciation & Amortization	12.68	11.04	6	0.63	0.22	10.77
Other Amortization	2.58	2.58	2.2	1.35	1.3	4.99
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.06
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.26
Stock-Based Compensation	1.05	1.05	0.62	-	-	-
Other Operating Activities	1.86	2.08	-0.41	1.29	0.59	6.96
Change in Accounts Receivable	-2.81	-2.81	-8.09	3.24	-1.81	-
Change in Inventory	0.01	0.01	0.01	0.01	0.02	0.03
Change in Other Net Operating Assets	-1.89	3.81	7.43	-0.29	1.39	10.73
Operating Cash Flow	34.53	38.82	30.11	36.38	36.13	46.68
Operating Cash Flow Growth	-21.32%	28.92%	-17.24%	0.71%	-22.61%	-
Capital Expenditures	-9.75	-11.11	-7.92	-4.64	-1.67	-8.14
Sale of Property, Plant & Equipment	0	0	-	0	0.04	0.24
Cash Acquisitions	-	-0.13	-207.76	-	-	-3.68
Investment in Securities	-	-	-	-0	-	0.01
Other Investing Activities	-	-	-	-	-	0
Investing Cash Flow	-9.75	-11.24	-215.68	-4.64	-1.63	-11.58
Short-Term Debt Issued	-	8	-	-	-	-
Long-Term Debt Issued	-	-	202	5.66	-	10
Total Debt Issued	41.76	8	202	5.66	-	10
Long-Term Debt Repaid	-	-31.17	-11.07	-0.61	-0.23	-18.25
Net Debt Issued (Repaid)	-17.83	-23.17	190.93	5.05	-0.23	-8.25
Common Dividends Paid	-9.61	-12.23	-12.23	-	-	-
Other Financing Activities	-0	-	-	-13.86	-34.27	-
Financing Cash Flow	-27.44	-35.4	178.7	-8.81	-34.5	-8.25
Foreign Exchange Rate Adjustments	-0.14	0.05	-0.21	0.02	-	-0.9
Net Cash Flow	-2.79	-7.77	-7.09	22.95	-	25.95
Free Cash Flow	24.78	27.71	22.19	31.75	34.46	38.54
Free Cash Flow Growth	-25.60%	24.87%	-30.10%	-7.88%	-10.59%	-
Free Cash Flow Margin	16.82%	18.95%	17.02%	28.60%	32.43%	17.50%
Free Cash Flow Per Share	0.14	0.16	0.13	0.18	0.20	0.24
Cash Interest Paid	11.28	11.28	7.18	0.06	0.03	0.54
Cash Income Tax Paid	3.66	3.66	5.5	6.96	9.02	0.07
Levered Free Cash Flow	22.51	16.62	15.94	30.32	-16.36	-
Unlevered Free Cash Flow	28.47	23.77	20.49	30.38	-16.34	-
Change in Net Working Capital	1.3	4.7	3.82	-8.19	43.94	-

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.