Darden Restaurants, Inc. (LON:0I77)
London
· Delayed Price · Currency is GBP · Price in USD 201.52
+2.30 (1.15%)
At close: Apr 17, 2025
Darden Restaurants Cash Flow Statement
Financials in millions USD. Fiscal year is June - May.
Millions USD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 23, 2025 | May '24 May 26, 2024 | May '23 May 28, 2023 | May '22 May 29, 2022 | May '21 May 30, 2021 | May '20 May 31, 2020 | 2015 - 2019 |
| Net Income | 1,054 | 1,028 | 981.9 | 952.8 | 629.3 | -52.4 | Upgrade
|
| Depreciation & Amortization | 477.9 | 437 | 369.2 | 348.7 | 325.5 | 330.2 | Upgrade
|
| Other Amortization | 22.9 | 22.9 | 18.6 | 19.7 | 25.4 | 25.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | 3.4 | 13.1 | -15.1 | -4.8 | -2.1 | -2.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.9 | -0.7 | 4.5 | 2.8 | 8.7 | 392.6 | Upgrade
|
| Stock-Based Compensation | 75.2 | 68.5 | 67.5 | 60.5 | 72.4 | 53 | Upgrade
|
| Other Operating Activities | 13.5 | -18.7 | -58.5 | -11 | 137.2 | 5.7 | Upgrade
|
| Change in Accounts Receivable | 8.1 | 9.3 | -8.2 | -3.9 | -18.4 | 13.7 | Upgrade
|
| Change in Inventory | -24.7 | 5.6 | -17.3 | -79.8 | 16.1 | -13.9 | Upgrade
|
| Change in Accounts Payable | 5.6 | -11.3 | 40.9 | 43.2 | 48.9 | -68.5 | Upgrade
|
| Change in Unearned Revenue | 6.4 | 12.9 | 14 | 23.8 | 6.2 | 39.4 | Upgrade
|
| Change in Income Taxes | -3.4 | 5.1 | 143.3 | 58.5 | -289.1 | 17.8 | Upgrade
|
| Change in Other Net Operating Assets | 38.1 | 50.4 | 12 | -145.9 | 233.4 | -23.5 | Upgrade
|
| Operating Cash Flow | 1,668 | 1,612 | 1,546 | 1,256 | 1,194 | 711.3 | Upgrade
|
| Operating Cash Flow Growth | 4.42% | 4.29% | 23.05% | 5.20% | 67.86% | -43.42% | Upgrade
|
| Capital Expenditures | -613 | -601.2 | -564.9 | -376.9 | -254.9 | -459.9 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.3 | 3.3 | 25.4 | 10.1 | 5.4 | 5.8 | Upgrade
|
| Cash Acquisitions | -614.9 | -701.1 | - | - | - | -55.8 | Upgrade
|
| Sale (Purchase) of Intangibles | -26.1 | -27.1 | -29.4 | -25.6 | -15.4 | -24.6 | Upgrade
|
| Other Investing Activities | 4.5 | 1.5 | 0.5 | 3.4 | 1.2 | -9.5 | Upgrade
|
| Investing Cash Flow | -1,248 | -1,325 | -568.4 | -389 | -263.7 | -544 | Upgrade
|
| Short-Term Debt Issued | - | 86.8 | - | - | - | 1,020 | Upgrade
|
| Long-Term Debt Issued | - | 1,100 | - | - | - | - | Upgrade
|
| Total Debt Issued | 678.1 | 1,187 | - | - | - | 1,020 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -270 | -750 | Upgrade
|
| Long-Term Debt Repaid | - | -619.9 | -19.8 | -12.9 | -7.1 | -5.2 | Upgrade
|
| Total Debt Repaid | -49.5 | -619.9 | -19.8 | -12.9 | -277.1 | -755.2 | Upgrade
|
| Net Debt Issued (Repaid) | 628.6 | 566.9 | -19.8 | -12.9 | -277.1 | 264.8 | Upgrade
|
| Issuance of Common Stock | 45.5 | 43.6 | 35.4 | 40.2 | 46.2 | 525.9 | Upgrade
|
| Repurchase of Common Stock | -464.5 | -453.9 | -458.7 | -1,071 | -45.4 | -330.3 | Upgrade
|
| Common Dividends Paid | -650.9 | -628.4 | -589.8 | -563 | -202.6 | -322.3 | Upgrade
|
| Other Financing Activities | -7.5 | -11.6 | -0.2 | -2.7 | - | 0.6 | Upgrade
|
| Financing Cash Flow | -448.8 | -483.4 | -1,033 | -1,610 | -478.9 | 138.7 | Upgrade
|
| Net Cash Flow | -29.4 | -196.1 | -55.9 | -742.6 | 451.4 | 306 | Upgrade
|
| Free Cash Flow | 1,055 | 1,011 | 980.7 | 879.2 | 939.1 | 251.4 | Upgrade
|
| Free Cash Flow Growth | 7.41% | 3.06% | 11.54% | -6.38% | 273.55% | -68.78% | Upgrade
|
| Free Cash Flow Margin | 8.97% | 8.87% | 9.35% | 9.13% | 13.05% | 3.22% | Upgrade
|
| Free Cash Flow Per Share | 8.87 | 8.37 | 7.98 | 6.82 | 7.13 | 2.05 | Upgrade
|
| Cash Interest Paid | 152 | 135.1 | 82.4 | 65 | 62.5 | 57.6 | Upgrade
|
| Cash Income Tax Paid | 130.6 | 136.3 | 47.4 | 102.6 | 62.5 | 0.3 | Upgrade
|
| Levered Free Cash Flow | 765.24 | 785.43 | 757.61 | 558.1 | 503.91 | 145.74 | Upgrade
|
| Unlevered Free Cash Flow | 870.68 | 874.93 | 813.3 | 602.23 | 544.66 | 184.61 | Upgrade
|
| Change in Net Working Capital | -72.9 | -145.7 | -207.8 | 149.3 | 10.8 | 13.6 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.