VMware Cash Flow Statement

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

Millions CHF. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 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	-102.9	-85.78	-88.8	-38.7	-18.55	-14.87
Depreciation & Amortization	0.46	0.41	0.29	0.3	0.24	0.23
Stock-Based Compensation	11.27	9.78	3.61	0.8	1.2	0.49
Other Operating Activities	24.63	13.93	44.05	6.52	4.08	2.58
Change in Accounts Receivable	-	-	-	-	0.03	0.01
Change in Accounts Payable	-1.71	-1.71	3.73	3.04	0.03	-0.65
Change in Other Net Operating Assets	15.51	15.87	-16.72	2.96	-0.85	0.19
Operating Cash Flow	-52.74	-47.5	-53.85	-25.07	-13.83	-12.03
Capital Expenditures	-0.24	-0.23	-0.05	-0.07	-0.03	-0.02
Sale (Purchase) of Intangibles	-1.09	-	-	-3.48	-	-
Investment in Securities	-65.89	-17.33	-54.16	-	-	-
Investing Cash Flow	-67.55	-17.56	-54.21	-3.55	-0.03	-0.02
Long-Term Debt Repaid	-	-0.27	-0.16	-0.16	-0.1	-0.1
Net Debt Issued (Repaid)	-0.32	-0.27	-0.16	-0.16	-0.1	-0.1
Issuance of Common Stock	166.43	57.2	125.41	0.12	-	-
Other Financing Activities	-8.42	-2.89	4.42	-0.28	-0.8	-0.07
Financing Cash Flow	157.69	54.03	129.67	1.71	55.19	4.86
Foreign Exchange Rate Adjustments	-1.89	0.41	-3.08	0.42	-0.02	-0.01
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-	0
Net Cash Flow	35.51	-10.62	18.54	-26.49	41.33	-7.2
Free Cash Flow	-52.99	-47.73	-53.89	-25.14	-13.85	-12.05
Free Cash Flow Margin	-7074.10%	-6957.58%	-6103.40%	-2756.47%	-1443.02%	-1213.29%
Free Cash Flow Per Share	-1.22	-1.18	-1.80	-7.36	-4.36	-4.67
Cash Interest Paid	0.06	0.05	0.05	0.1	0.12	0.06
Cash Income Tax Paid	0.16	0.15	0.1	0.02	-	-
Levered Free Cash Flow	-18.96	-8.06	-24.09	-20.86	-10.84	-
Unlevered Free Cash Flow	-18.43	-7.66	-23.27	-16.84	-7.64	-
Change in Net Working Capital	-19.83	-28.14	-1.54	-5.84	0.78	-

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.