Box, Inc. (BOX)
NYSE: BOX · Real-Time Price · USD
31.53
+0.03 (0.10%)
Jan 17, 2025, 4:00 PM EST - Market closed
Box, Inc. Cash Flow Statement
Financials in millions USD. Fiscal year is February - January.
Millions USD. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 31, 2024 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 | Jan '20 Jan 31, 2020 | 2019 - 2015 |
| Net Income | 149.85 | 129.03 | 26.78 | -41.46 | -43.43 | -144.35 | Upgrade
|
| Depreciation & Amortization | 11.56 | 34.64 | 48.29 | 60.93 | 75.48 | 59.42 | Upgrade
|
| Other Amortization | 69.4 | 70.83 | 71.22 | 63.17 | 36.05 | 25.92 | Upgrade
|
| Stock-Based Compensation | 209.12 | 198.78 | 185.63 | 178.97 | 154.29 | 145.99 | Upgrade
|
| Other Operating Activities | -67.9 | -72.81 | 3.96 | 1.02 | 1.07 | -0.15 | Upgrade
|
| Change in Accounts Receivable | -24.39 | -21.88 | -8.93 | -27.22 | -18.88 | -34.3 | Upgrade
|
| Change in Accounts Payable | -2.56 | -1.18 | -1.9 | 17.61 | -2.82 | -5.95 | Upgrade
|
| Change in Unearned Revenue | 23.04 | 32.71 | 38.03 | 63.1 | 41.76 | 48.81 | Upgrade
|
| Change in Other Net Operating Assets | -48.69 | -51.4 | -65.1 | -81.3 | -46.69 | -50.68 | Upgrade
|
| Operating Cash Flow | 319.42 | 318.73 | 297.98 | 234.82 | 196.83 | 44.71 | Upgrade
|
| Operating Cash Flow Growth | -0.67% | 6.96% | 26.90% | 19.30% | 340.22% | -19.18% | Upgrade
|
| Capital Expenditures | 0.67 | -1.84 | -4.43 | -4.7 | -9.05 | -5.44 | Upgrade
|
| Sale of Property, Plant & Equipment | 6.72 | - | - | - | - | - | Upgrade
|
| Cash Acquisitions | -2.73 | -2.73 | - | -59.4 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -23.23 | -16.56 | -12.06 | -5.79 | -7.44 | -7.96 | Upgrade
|
| Investment in Securities | -23.79 | -61.47 | 137.91 | -170 | - | - | Upgrade
|
| Other Investing Activities | -3.53 | -0.19 | -0.82 | 0.51 | 0.11 | 0.11 | Upgrade
|
| Investing Cash Flow | -45.88 | -82.79 | 120.6 | -239.37 | -16.38 | -13.3 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 366.38 | - | Upgrade
|
| Long-Term Debt Repaid | - | -30.18 | -40.35 | -50.39 | -100.02 | -38.54 | Upgrade
|
| Net Debt Issued (Repaid) | 221.05 | -30.18 | -40.35 | -50.39 | 266.36 | -38.54 | Upgrade
|
| Issuance of Common Stock | 42.27 | 28.2 | 32.19 | 25.37 | 28.86 | 29.39 | Upgrade
|
| Repurchase of Common Stock | -264.3 | -251.78 | -368.08 | -618.95 | -48.76 | -43.33 | Upgrade
|
| Preferred Dividends Paid | -15 | -14.94 | -15.06 | -9.62 | - | - | Upgrade
|
| Dividends Paid | -15 | -14.94 | -15.06 | -9.62 | - | - | Upgrade
|
| Other Financing Activities | -24.4 | -4.2 | -5.19 | -4.35 | -27.77 | -0.94 | Upgrade
|
| Financing Cash Flow | -40.39 | -272.9 | -396.5 | -172.86 | 218.68 | -53.42 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.58 | -7.82 | -9.94 | -1.21 | 0.8 | -0.17 | Upgrade
|
| Net Cash Flow | 231.58 | -44.78 | 12.15 | -178.62 | 399.93 | -22.17 | Upgrade
|
| Free Cash Flow | 320.1 | 316.88 | 293.55 | 230.12 | 187.78 | 39.27 | Upgrade
|
| Free Cash Flow Growth | 1.55% | 7.95% | 27.57% | 22.54% | 378.19% | -3.08% | Upgrade
|
| Free Cash Flow Margin | 29.82% | 30.54% | 29.63% | 26.32% | 24.36% | 5.64% | Upgrade
|
| Free Cash Flow Per Share | 2.17 | 2.13 | 1.95 | 1.48 | 1.20 | 0.27 | Upgrade
|
| Cash Interest Paid | 1.68 | 1.68 | 2.75 | 4.69 | 7.48 | 5.55 | Upgrade
|
| Cash Income Tax Paid | 8.45 | 8.45 | 7.04 | 2.01 | 1.47 | 2.84 | Upgrade
|
| Levered Free Cash Flow | 324.21 | 285.5 | 330.02 | 353.13 | 237.34 | 126.42 | Upgrade
|
| Unlevered Free Cash Flow | 324.24 | 285.99 | 331.34 | 356.96 | 237.34 | 127.24 | Upgrade
|
| Change in Net Working Capital | -4.93 | 31.58 | -19.72 | -71.87 | -10.66 | 3.53 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.