Ferguson Enterprises Inc. (LON: FERG)
London
· Delayed Price · Currency is GBP · Price in GBX14,000
+30 (0.21%)
Dec 23, 2024, 5:47 PM BST
Ferguson Enterprises Cash Flow Statement
Financials in millions USD. Fiscal year is August - July.
Millions USD. Fiscal year is Aug - Jul.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 30, 2024 | Jul '24 Jul 30, 2024 | Jul '23 Jul 30, 2023 | Jul '22 Jul 30, 2022 | Jul '21 Jul 30, 2021 | Jul '20 Jul 30, 2020 | 2019 - 2015 |
| Net Income | 1,686 | 1,735 | 1,889 | 2,122 | 1,472 | 961 | Upgrade
|
| Depreciation & Amortization | 345 | 335 | 321 | 301 | 298 | 282 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -2 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 125 | 15 | - | - | Upgrade
|
| Stock-Based Compensation | 47 | 49 | 51 | 57 | 77 | 29 | Upgrade
|
| Other Operating Activities | 5 | 13 | 11 | -13 | 152 | 35 | Upgrade
|
| Change in Accounts Receivable | -73 | -98 | -1 | -780 | -756 | 104 | Upgrade
|
| Change in Inventory | -238 | -252 | 607 | -927 | -748 | 16 | Upgrade
|
| Change in Accounts Payable | -185 | 11 | -196 | 436 | 1,012 | -39 | Upgrade
|
| Change in Income Taxes | -53 | -45 | 24 | -103 | 15 | 66 | Upgrade
|
| Operating Cash Flow | 1,661 | 1,873 | 2,723 | 1,149 | 1,382 | 1,545 | Upgrade
|
| Operating Cash Flow Growth | -40.29% | -31.22% | 136.99% | -16.86% | -10.55% | 19.77% | Upgrade
|
| Capital Expenditures | -358 | -372 | -441 | -290 | -241 | -283 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 45 | Upgrade
|
| Cash Acquisitions | -270 | -260 | -616 | -650 | -286 | -271 | Upgrade
|
| Other Investing Activities | 24 | 31 | 3 | 18 | 402 | -62 | Upgrade
|
| Investing Cash Flow | -604 | -601 | -1,054 | -922 | -125 | -571 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 230 | Upgrade
|
| Long-Term Debt Issued | - | 2,255 | 2,775 | 2,019 | 4 | 1,799 | Upgrade
|
| Total Debt Issued | 3,369 | 2,255 | 2,775 | 2,019 | 4 | 2,029 | Upgrade
|
| Short-Term Debt Repaid | - | -16 | -15 | -4 | -213 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2,110 | -2,930 | -575 | -375 | -1,196 | Upgrade
|
| Total Debt Repaid | -3,126 | -2,126 | -2,945 | -579 | -588 | -1,196 | Upgrade
|
| Net Debt Issued (Repaid) | 243 | 129 | -170 | 1,440 | -584 | 833 | Upgrade
|
| Issuance of Common Stock | 17 | 17 | 17 | 13 | 18 | 11 | Upgrade
|
| Repurchase of Common Stock | -782 | -634 | -908 | -1,637 | -400 | -477 | Upgrade
|
| Common Dividends Paid | -632 | -784 | -711 | -538 | -1,036 | -327 | Upgrade
|
| Other Financing Activities | -60 | -41 | -35 | -22 | -49 | -36 | Upgrade
|
| Financing Cash Flow | -1,214 | -1,313 | -1,807 | -744 | -2,051 | 4 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3 | -3 | 22 | -40 | 6 | 4 | Upgrade
|
| Net Cash Flow | -154 | -44 | -116 | -557 | -788 | 982 | Upgrade
|
| Free Cash Flow | 1,303 | 1,501 | 2,282 | 859 | 1,141 | 1,262 | Upgrade
|
| Free Cash Flow Growth | -44.43% | -34.22% | 165.66% | -24.72% | -9.59% | 38.99% | Upgrade
|
| Free Cash Flow Margin | 4.39% | 5.06% | 7.67% | 3.01% | 5.01% | 6.33% | Upgrade
|
| Free Cash Flow Per Share | 6.43 | 7.38 | 11.01 | 3.92 | 5.08 | 5.56 | Upgrade
|
| Cash Interest Paid | 192 | 188 | 182 | 94 | 104 | 114 | Upgrade
|
| Cash Income Tax Paid | 642 | 651 | 656 | 670 | 404 | 225 | Upgrade
|
| Levered Free Cash Flow | 903.5 | 852 | 1,635 | 524.38 | 997.5 | 728.38 | Upgrade
|
| Unlevered Free Cash Flow | 1,016 | 963.88 | 1,750 | 593.75 | 1,059 | 786.5 | Upgrade
|
| Change in Net Working Capital | 623 | 700 | -84 | 1,233 | 294 | 99 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.