TKO Group Holdings, Inc. (TKO)
NYSE: TKO · Real-Time Price · USD
136.89
+4.10 (3.09%)
Nov 21, 2024, 4:00 PM EST - Market closed

TKO Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20
Net Income
-37.7175.72387.28272.34177.17
Depreciation & Amortization
411.84164.6260.0363.25105.6
Other Amortization
41.6534.3925.1718.518.34
Loss (Gain) From Sale of Investments
----0.89-
Loss (Gain) on Equity Investments
0.270.270.21-6.57
Stock-Based Compensation
95.657.1123.7463.8631.74
Provision & Write-off of Bad Debts
0.190.193.29-0.845.45
Other Operating Activities
-19.238.164.080.120.26
Change in Accounts Receivable
-55.1715.07-26.44.41.3
Change in Accounts Payable
382.5338.1919.6625.999.11
Change in Unearned Revenue
-26.72-17.2110.7329.5425.12
Change in Other Net Operating Assets
-71.73-8.11-6.06-35.02-29.41
Operating Cash Flow
747.3468.38501.72441.24351.24
Operating Cash Flow Growth
100.56%-6.65%13.71%25.62%-
Capital Expenditures
-90.71-48.63-12.4-11.13-20.72
Cash Acquisitions
-381.15---
Sale (Purchase) of Intangibles
-----0.97
Investment in Securities
-20.770.77-0.88-0.5-0.25
Other Investing Activities
11-0.020.150.01
Investing Cash Flow
-100.43333.29-13.26-11.48-21.93
Long-Term Debt Issued
-100-594.3300
Long-Term Debt Repaid
--133.41-82.6-207.9-176.35
Net Debt Issued (Repaid)
-42.47-33.41-82.6386.4123.65
Issuance of Common Stock
12.195.81-53.09-
Repurchase of Common Stock
-265-100---
Common Dividends Paid
-77.87-617.59-1,096-269.08-312.32
Other Financing Activities
-5.66-0.29-2.88-7.91-10.95
Financing Cash Flow
-378.8-745.48-1,181162.51-199.61
Foreign Exchange Rate Adjustments
0.76-0.92-1.190.230.15
Net Cash Flow
268.8255.27-694.11592.49129.85
Free Cash Flow
656.59419.75489.32430.1330.52
Free Cash Flow Growth
83.83%-14.22%13.77%30.13%-
Free Cash Flow Margin
23.65%25.06%42.92%41.68%37.09%
Free Cash Flow Per Share
8.065.075.83--
Cash Interest Paid
256.78226.5118.3284.15103
Cash Income Tax Paid
57.4723.214.7918.5810.18
Levered Free Cash Flow
688.88400.07378.26--
Unlevered Free Cash Flow
840.19538.88454.85--
Change in Net Working Capital
-240.24-62.82-28.7--
Source: S&P Capital IQ. Standard template. Financial Sources.