VMware Cash Flow Statement

Financials in millions NZD. Fiscal year is July - June.

Millions NZD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Net Income	-3.3	0.3	0.33	-0.62	0.01
Depreciation & Amortization	0.81	0.64	0.6	0.56	0.56
Other Amortization	0	0	0	0	0
Loss (Gain) From Sale of Assets	0.02	-	-	-0	-
Stock-Based Compensation	-	-	-	0	-0
Other Operating Activities	-0.04	-0.25	0.38	-0.02	0.01
Change in Accounts Receivable	-0.17	0.59	-0.93	0.78	-0.16
Change in Inventory	1.22	-0.96	-1.46	-0.1	-1.14
Change in Accounts Payable	-0.61	0.06	0.35	0.08	0.65
Change in Unearned Revenue	0.06	0.12	-	-0.07	-0
Change in Income Taxes	-0.07	0.05	-0	-0	0
Change in Other Net Operating Assets	0.04	0.06	0.12	-0.22	0.1
Operating Cash Flow	-2.03	0.62	-0.62	0.39	0.03
Operating Cash Flow Growth	-	-	-	1043.31%	-
Capital Expenditures	-0.14	-0.61	-0.3	-0.07	-0.25
Sale of Property, Plant & Equipment	0.5	0	-	0.02	-
Sale (Purchase) of Intangibles	-	-	-0.01	-	-
Investing Cash Flow	0.35	-0.6	-0.31	-0.05	-0.25
Long-Term Debt Issued	3	1.39	0.6	-	1.11
Total Debt Issued	3	1.39	0.6	-	1.11
Long-Term Debt Repaid	-1.32	-1.33	-1.06	-0.1	-0.92
Total Debt Repaid	-1.32	-1.33	-1.06	-0.1	-0.92
Net Debt Issued (Repaid)	1.68	0.06	-0.46	-0.1	0.18
Issuance of Common Stock	-	-	-	1.24	-
Financing Cash Flow	1.68	0.06	-0.46	1.14	0.18
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	0.01	0.08	-1.39	1.47	-0.04
Free Cash Flow	-2.17	0.01	-0.92	0.32	-0.22
Free Cash Flow Margin	-25.96%	0.14%	-11.59%	4.76%	-3.45%
Free Cash Flow Per Share	-0.01	0.00	-0.00	0.00	-0.00
Cash Interest Paid	0.59	0.35	0.2	0.19	0.25
Cash Income Tax Paid	0.07	0	0	-	-0
Levered Free Cash Flow	-1.07	0.21	-1.32	0.25	-0.33
Unlevered Free Cash Flow	-0.62	0.48	-1.14	0.42	-0.18
Change in Net Working Capital	-0.49	0.1	1.9	-0.47	0.55

Source: S&P Global Market Intelligence. Standard template. Financial Sources.