PayPal Holdings, Inc. (LON:0R9U)
London
· Delayed Price · Currency is GBP · Price in USD 68.50
-0.58 (-0.85%)
At close: May 6, 2025
PayPal Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 4,546 | 4,147 | 4,246 | 2,419 | 4,169 | 4,202 | Upgrade
|
| Depreciation & Amortization | 514 | 534 | 590 | 891 | 899 | 867 | Upgrade
|
| Other Amortization | 498 | 498 | 482 | 426 | 366 | 322 | Upgrade
|
| Loss (Gain) From Sale of Assets | 113 | 125 | -303 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -102 | -50 | -568 | 234 | 27 | -1,914 | Upgrade
|
| Stock-Based Compensation | 1,114 | 1,230 | 1,475 | 1,261 | 1,376 | 1,376 | Upgrade
|
| Other Operating Activities | 1,576 | 1,670 | 910 | 1,036 | 605 | 1,953 | Upgrade
|
| Change in Accounts Receivable | 26 | 85 | -114 | -163 | -222 | -100 | Upgrade
|
| Change in Accounts Payable | 53 | 83 | 7 | -35 | -31 | -4 | Upgrade
|
| Change in Income Taxes | - | - | - | - | - | -230 | Upgrade
|
| Change in Other Net Operating Assets | -1,428 | -726 | -1,207 | -256 | -1,392 | -253 | Upgrade
|
| Operating Cash Flow | 6,693 | 7,450 | 4,843 | 5,813 | 5,797 | 6,219 | Upgrade
|
| Operating Cash Flow Growth | 19.73% | 53.83% | -16.69% | 0.28% | -6.79% | 52.76% | Upgrade
|
| Capital Expenditures | -725 | -683 | -623 | -706 | -908 | -866 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 1 | 45 | 5 | 5 | 120 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -2,763 | -3,609 | Upgrade
|
| Divestitures | - | - | 466 | - | - | - | Upgrade
|
| Investment in Securities | -1,913 | 753 | 2,315 | 3,192 | -418 | -10,605 | Upgrade
|
| Other Investing Activities | 1,201 | 3,053 | -2,913 | -2,552 | 529 | -1,879 | Upgrade
|
| Investing Cash Flow | -3,048 | 1,589 | 752 | -3,328 | -5,149 | -16,545 | Upgrade
|
| Short-Term Debt Issued | - | 656 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,546 | 1,528 | 3,475 | 272 | 6,966 | Upgrade
|
| Total Debt Issued | 3,388 | 2,202 | 1,528 | 3,475 | 272 | 6,966 | Upgrade
|
| Short-Term Debt Repaid | - | -656 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,661 | -1,053 | -1,686 | -361 | -3,000 | Upgrade
|
| Total Debt Repaid | -1,768 | -2,317 | -1,053 | -1,686 | -361 | -3,000 | Upgrade
|
| Net Debt Issued (Repaid) | 1,620 | -115 | 475 | 1,789 | -89 | 3,966 | Upgrade
|
| Issuance of Common Stock | 95 | 95 | 127 | 143 | 162 | 137 | Upgrade
|
| Repurchase of Common Stock | -6,507 | -6,398 | -5,259 | -4,535 | -4,409 | -2,156 | Upgrade
|
| Other Financing Activities | -128 | -1,858 | 1,664 | 1,400 | 3,779 | 10,507 | Upgrade
|
| Financing Cash Flow | -4,920 | -8,276 | -2,993 | -1,203 | -557 | 12,454 | Upgrade
|
| Foreign Exchange Rate Adjustments | -19 | -207 | 76 | -155 | -102 | 169 | Upgrade
|
| Net Cash Flow | -1,294 | 556 | 2,678 | 1,127 | -11 | 2,297 | Upgrade
|
| Free Cash Flow | 5,968 | 6,767 | 4,220 | 5,107 | 4,889 | 5,353 | Upgrade
|
| Free Cash Flow Growth | 19.77% | 60.36% | -17.37% | 4.46% | -8.67% | 58.98% | Upgrade
|
| Free Cash Flow Margin | 18.71% | 21.28% | 14.17% | 18.56% | 19.27% | 24.95% | Upgrade
|
| Free Cash Flow Per Share | 5.85 | 6.51 | 3.81 | 4.41 | 4.12 | 4.51 | Upgrade
|
| Cash Interest Paid | 366 | 366 | 331 | 280 | 231 | 190 | Upgrade
|
| Cash Income Tax Paid | 1,039 | 1,027 | 2,118 | 878 | 474 | 565 | Upgrade
|
| Levered Free Cash Flow | 1,742 | 3,494 | 5,119 | 3,329 | 2,753 | 5,056 | Upgrade
|
| Unlevered Free Cash Flow | 1,991 | 3,733 | 5,335 | 3,519 | 2,898 | 5,187 | Upgrade
|
| Change in Net Working Capital | 3,137 | 1,429 | -322 | 931 | 1,577 | -1,310 | Upgrade
|
Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.