Palo Alto Networks, Inc. (PANW)
NASDAQ: PANW · Real-Time Price · USD
186.78
-2.58 (-1.36%)
At close: Dec 20, 2024, 4:00 PM
187.52
+0.74 (0.40%)
After-hours: Dec 20, 2024, 7:59 PM EST
Palo Alto Networks 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 31, 2024 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 | Jul '20 Jul 31, 2020 | 2019 - 2015 |
| Net Income | 2,734 | 2,578 | 439.7 | -267 | -498.9 | -267 | Upgrade
|
| Depreciation & Amortization | 225.7 | 206.1 | 202.7 | 220.2 | 212.6 | 222.2 | Upgrade
|
| Other Amortization | 531.1 | 526.7 | 499.6 | 431.7 | 488.7 | 359.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | -3.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -60.4 | -60.1 | -52.2 | 13.5 | 13.1 | -6.2 | Upgrade
|
| Stock-Based Compensation | 1,099 | 1,075 | 1,075 | 1,011 | 894.5 | 658.4 | Upgrade
|
| Other Operating Activities | -2,106 | -1,978 | 62.4 | 51.3 | 44.4 | - | Upgrade
|
| Change in Accounts Receivable | 281.2 | -154.3 | -320.3 | -902 | -172.4 | -435.6 | Upgrade
|
| Change in Accounts Payable | 82.2 | -15 | 1 | 69.3 | -11.8 | -12.8 | Upgrade
|
| Change in Unearned Revenue | 1,618 | 2,181 | 2,302 | 1,970 | 1,196 | 893.3 | Upgrade
|
| Change in Other Net Operating Assets | -1,163 | -1,101 | -1,432 | -613.4 | -663.3 | -373.1 | Upgrade
|
| Operating Cash Flow | 3,241 | 3,258 | 2,778 | 1,985 | 1,503 | 1,036 | Upgrade
|
| Operating Cash Flow Growth | 5.69% | 17.29% | 39.95% | 32.05% | 45.12% | -1.89% | Upgrade
|
| Capital Expenditures | -164.1 | -156.8 | -146.3 | -192.8 | -116 | -214.4 | Upgrade
|
| Cash Acquisitions | -1,111 | -610.6 | -204.5 | -37 | -777.3 | -583.5 | Upgrade
|
| Investment in Securities | -650 | -742.5 | -1,683 | -703.6 | -587.3 | 1,086 | Upgrade
|
| Investing Cash Flow | -1,925 | -1,510 | -2,034 | -933.4 | -1,481 | 288 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 1,979 | Upgrade
|
| Long-Term Debt Repaid | - | -1,034 | -1,692 | -0.6 | -0.9 | - | Upgrade
|
| Net Debt Issued (Repaid) | -1,307 | -1,034 | -1,692 | -0.6 | -0.9 | 1,979 | Upgrade
|
| Issuance of Common Stock | 318.2 | 283.9 | 258.8 | 136.6 | 104 | 84 | Upgrade
|
| Repurchase of Common Stock | -532.5 | -593.3 | -293.1 | -942.6 | -1,207 | -1,221 | Upgrade
|
| Other Financing Activities | - | - | - | - | -0.2 | -169.3 | Upgrade
|
| Financing Cash Flow | -1,521 | -1,343 | -1,726 | -806.6 | -1,104 | 673 | Upgrade
|
| Net Cash Flow | -204.5 | 404.6 | -982.6 | 244.7 | -1,082 | 1,997 | Upgrade
|
| Free Cash Flow | 3,077 | 3,101 | 2,631 | 1,792 | 1,387 | 821.3 | Upgrade
|
| Free Cash Flow Growth | 5.26% | 17.85% | 46.84% | 29.19% | 68.88% | -11.15% | Upgrade
|
| Free Cash Flow Margin | 37.13% | 38.63% | 38.17% | 32.57% | 32.59% | 24.10% | Upgrade
|
| Free Cash Flow Per Share | 4.33 | 4.38 | 3.84 | 3.03 | 2.40 | 1.41 | Upgrade
|
| Cash Interest Paid | 5.6 | 5.6 | 20.2 | 20.2 | 20 | 13.5 | Upgrade
|
| Cash Income Tax Paid | 342.3 | 342.3 | 147.1 | 34.6 | 24.9 | 17.2 | Upgrade
|
| Levered Free Cash Flow | 3,113 | 2,499 | 2,107 | 1,374 | 1,722 | 983.29 | Upgrade
|
| Unlevered Free Cash Flow | 3,114 | 2,500 | 2,118 | 1,384 | 1,682 | 964.83 | Upgrade
|
| Change in Net Working Capital | -849.4 | -294 | -238.9 | -36.5 | -502.3 | -118.7 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.