Hologic, Inc. (LON:0J5Q)
London
· Delayed Price · Currency is GBP · Price in USD 64.47
-0.04 (-0.06%)
At close: Feb 21, 2025
Hologic Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 28, 2024 | Sep '24 Sep 28, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 24, 2022 | Sep '21 Sep 25, 2021 | Sep '20 Sep 26, 2020 | 2019 - 2015 |
| Net Income | 744 | 789.5 | 456 | 1,302 | 1,872 | 1,115 | Upgrade
|
| Depreciation & Amortization | 301.9 | 301.8 | 323.4 | 430.1 | 406.9 | 376 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 51.7 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 33.2 | 52 | 223.8 | 45.1 | - | 30.2 | Upgrade
|
| Stock-Based Compensation | 83.7 | 82.3 | 79.6 | 66.7 | 65 | 83.3 | Upgrade
|
| Other Operating Activities | -73 | -24.5 | -95.1 | -172.4 | -26 | -71.8 | Upgrade
|
| Change in Accounts Receivable | 37.5 | 41 | -1.5 | 272.3 | 110.9 | -427.1 | Upgrade
|
| Change in Inventory | -70.5 | -47.4 | -4.9 | -136.6 | -84.1 | -25.3 | Upgrade
|
| Change in Accounts Payable | 51.2 | 22.2 | -23 | -14.4 | 20.4 | -4.9 | Upgrade
|
| Change in Unearned Revenue | -3.5 | 9.3 | 14.4 | -12.3 | 14 | 15 | Upgrade
|
| Change in Income Taxes | 77.6 | -21.7 | 17.4 | -23.3 | 13 | -3.8 | Upgrade
|
| Change in Other Net Operating Assets | 72.4 | 80.7 | 9.4 | 368.5 | -61.2 | -190.2 | Upgrade
|
| Operating Cash Flow | 1,255 | 1,285 | 1,051 | 2,126 | 2,330 | 896.6 | Upgrade
|
| Operating Cash Flow Growth | 23.26% | 22.26% | -50.55% | -8.78% | 159.92% | 38.04% | Upgrade
|
| Capital Expenditures | -123.8 | -130.2 | -150.2 | -127.2 | -177.7 | -156.4 | Upgrade
|
| Cash Acquisitions | -297.6 | -297.3 | -5 | -158.6 | -1,165 | -119.4 | Upgrade
|
| Divestitures | - | -31.3 | - | - | - | 139.3 | Upgrade
|
| Sale (Purchase) of Intangibles | -25.4 | -10 | - | - | -6.5 | - | Upgrade
|
| Investment in Securities | -249.7 | -310.2 | -10 | - | - | - | Upgrade
|
| Other Investing Activities | -2.3 | -2 | 13.1 | 79.5 | 19.3 | -5.1 | Upgrade
|
| Investing Cash Flow | -698.8 | -781 | -152.1 | -206.3 | -1,330 | -141.6 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 320 | 766 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,491 | 936.3 | - | Upgrade
|
| Total Debt Issued | - | - | - | 1,491 | 1,256 | 766 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -248.5 | -321.5 | -750 | Upgrade
|
| Long-Term Debt Repaid | - | -291.3 | -19 | -1,455 | -1,048 | -47.5 | Upgrade
|
| Total Debt Repaid | -41.2 | -291.3 | -19 | -1,704 | -1,370 | -797.5 | Upgrade
|
| Net Debt Issued (Repaid) | -41.2 | -291.3 | -19 | -212.3 | -113.4 | -31.5 | Upgrade
|
| Issuance of Common Stock | 40.5 | 37.8 | 43 | 33.5 | 51.3 | 65.6 | Upgrade
|
| Repurchase of Common Stock | -698.5 | -852.5 | -498.8 | -565 | -457.3 | -667.9 | Upgrade
|
| Other Financing Activities | -2.6 | -2.6 | -8.4 | -12.2 | -10.4 | -26.1 | Upgrade
|
| Financing Cash Flow | -701.8 | -1,109 | -483.2 | -756 | -529.8 | -659.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.9 | 8.9 | 0.3 | 5.8 | -1.7 | 4.1 | Upgrade
|
| Net Cash Flow | -150 | -595.5 | 416.2 | 1,169 | 469.3 | 99.2 | Upgrade
|
| Free Cash Flow | 1,131 | 1,155 | 901 | 1,998 | 2,153 | 740.2 | Upgrade
|
| Free Cash Flow Growth | 31.68% | 28.19% | -54.92% | -7.16% | 190.83% | 36.97% | Upgrade
|
| Free Cash Flow Margin | 27.99% | 28.66% | 22.36% | 41.10% | 38.22% | 19.60% | Upgrade
|
| Free Cash Flow Per Share | 4.80 | 4.86 | 3.62 | 7.87 | 8.29 | 2.80 | Upgrade
|
| Cash Interest Paid | 117.1 | 117.1 | 105.4 | 99.7 | 93.2 | 109.5 | Upgrade
|
| Cash Income Tax Paid | 137.9 | 137.9 | 296.1 | 36.2 | 615.1 | 265.9 | Upgrade
|
| Levered Free Cash Flow | 902.83 | 808.76 | 812.16 | 1,772 | 1,387 | 711.34 | Upgrade
|
| Unlevered Free Cash Flow | 981.95 | 885.08 | 881.6 | 1,832 | 1,446 | 784.15 | Upgrade
|
| Change in Net Working Capital | -134.8 | -34.8 | -45.3 | -431.9 | 393.9 | 238 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.