Fabrinet (FN)
NYSE: FN · Real-Time Price · USD
196.07
+0.85 (0.44%)
Feb 28, 2025, 10:07 AM EST - Market open
Fabrinet Cash Flow Statement
Financials in millions USD. Fiscal year is July - June.
Millions USD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 27, 2024 | Jun '24 Jun 28, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 24, 2022 | Jun '21 Jun 25, 2021 | Jun '20 Jun 26, 2020 | 2019 - 2015 |
| Net Income | 326.01 | 296.18 | 247.91 | 200.38 | 148.34 | 113.48 | Upgrade
|
| Depreciation & Amortization | 49.73 | 48.02 | 42.53 | 38.74 | 36.25 | 30.88 | Upgrade
|
| Other Amortization | 0.9 | 1 | 1.3 | - | 0.03 | 0.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.14 | 0.06 | -1.51 | -0.1 | 0.01 | 0.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 2.2 | - | - | 3.51 | Upgrade
|
| Loss (Gain) From Sale of Investments | -4.29 | -3.62 | -0.22 | 2.77 | 0.61 | -0.15 | Upgrade
|
| Stock-Based Compensation | 30.78 | 28.37 | 28.13 | 28.05 | 25.46 | 22.2 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.5 | 0.66 | -0.31 | 1.17 | -0.34 | 0.24 | Upgrade
|
| Other Operating Activities | -5.48 | 1.13 | -2.68 | -1.6 | -4.78 | 2.61 | Upgrade
|
| Change in Accounts Receivable | -94.58 | -61.28 | -76.92 | -105.55 | -62.31 | -13.07 | Upgrade
|
| Change in Inventory | -74.4 | 56.37 | 37.45 | -135.01 | -112.35 | -16.17 | Upgrade
|
| Change in Accounts Payable | 155.29 | 60.04 | -58.6 | 93.5 | 96.31 | -5.99 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | -0.68 | Upgrade
|
| Change in Income Taxes | 0.81 | -1.96 | 2.98 | -0.76 | 1.35 | 0.44 | Upgrade
|
| Change in Other Net Operating Assets | -0.39 | -11.84 | -8.97 | 2.67 | -6.43 | 13.01 | Upgrade
|
| Operating Cash Flow | 383.02 | 413.15 | 213.31 | 124.25 | 122.16 | 150.66 | Upgrade
|
| Operating Cash Flow Growth | 13.51% | 93.68% | 71.68% | 1.71% | -18.92% | 2.22% | Upgrade
|
| Capital Expenditures | -68.44 | -47.53 | -61.36 | -89.59 | -46.06 | -42.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.76 | 2.69 | 0.13 | 0.26 | 0.09 | 1.63 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.6 | -0.89 | -0.91 | -1 | -1.92 | -1.18 | Upgrade
|
| Investment in Securities | -115.69 | -124.03 | -36.57 | -45.22 | 14.64 | -5.06 | Upgrade
|
| Other Investing Activities | - | - | - | - | 24.31 | -24.31 | Upgrade
|
| Investing Cash Flow | -183.97 | -169.75 | -98.72 | -135.54 | -8.93 | -71.25 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 60.94 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 60.94 | Upgrade
|
| Long-Term Debt Repaid | - | -12.19 | -15.24 | -12.2 | -12.29 | -70.48 | Upgrade
|
| Total Debt Repaid | -6.09 | -12.19 | -15.24 | -12.2 | -12.29 | -70.48 | Upgrade
|
| Net Debt Issued (Repaid) | -6.09 | -12.19 | -15.24 | -12.2 | -12.29 | -9.54 | Upgrade
|
| Repurchase of Common Stock | -123.36 | -52.67 | -65.74 | -80.74 | -30.47 | -25.61 | Upgrade
|
| Other Financing Activities | - | - | - | - | - | -0.15 | Upgrade
|
| Financing Cash Flow | -129.45 | -64.85 | -80.98 | -92.93 | -42.75 | -35.31 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0.06 | -0.61 | -0.53 | -0.18 | 0.48 | Upgrade
|
| Net Cash Flow | 69.61 | 178.61 | 33 | -104.76 | 70.29 | 44.59 | Upgrade
|
| Free Cash Flow | 314.58 | 365.62 | 151.95 | 34.66 | 76.1 | 108.33 | Upgrade
|
| Free Cash Flow Growth | 12.97% | 140.62% | 338.43% | -54.46% | -29.76% | -15.85% | Upgrade
|
| Free Cash Flow Margin | 10.07% | 12.68% | 5.74% | 1.53% | 4.05% | 6.60% | Upgrade
|
| Free Cash Flow Per Share | 8.62 | 10.00 | 4.12 | 0.93 | 2.03 | 2.88 | Upgrade
|
| Cash Interest Paid | 0.31 | 0.31 | 2.38 | 2.24 | 2.44 | 1.69 | Upgrade
|
| Cash Income Tax Paid | 16.45 | 16.45 | 14.16 | 9.3 | 7.95 | 8.47 | Upgrade
|
| Levered Free Cash Flow | 184.84 | 238.47 | 60.17 | -44.09 | 59.41 | 36.13 | Upgrade
|
| Unlevered Free Cash Flow | 184.87 | 238.55 | 61.09 | -43.82 | 60.06 | 38 | Upgrade
|
| Change in Net Working Capital | 16.46 | -35.83 | 110.43 | 147.93 | 47.93 | 47.35 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.