Ajax-Loading

Company Selected - Walt Disney Company - Cashflow Statement















Ajax-Loading
Fiscal Year is From October To September - All Figures are in USD, Thousands09/30/202506/30/202503/31/202512/31/2024View Chart

Hid Net Income

13,301,00012,552,0009,451,0006,266,000

Hid Depreciation

5,326,0005,217,0005,105,0005,023,000

Hid Stock Based Compensation

1,363,0001,334,0001,338,0001,375,000

Hid Other Non-Cash Items

1,280,0002,270,0002,612,0003,014,000

Hid [-] Change In Working Capital

-430,0001,019,00089,00058,000

HidHid Change Receivables

-283,000148,000-776,000-288,000

HidHid Change To Inventory

-114,000-110,000-69,000-46,000

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-2,739,000-3,247,000-517,000-745,000

[-] Total Cash From Operating Activities

18,101,00019,145,00018,078,00014,991,000

Hid Capital Expenditures

-8,024,000-7,597,000-7,182,000-6,579,000

Hid Investments

-8,043,000-8,171,000-8,801,000-8,210,000

Hid Other Cashflows From Investing Activities

8,024,0007,597,0007,182,0006,579,000

[-] Total Cashflows From Investing Activities

-8,043,000-8,171,000-8,801,000-8,210,000

Hid Net Borrowings

-3,621,000-5,590,000-3,577,000-3,298,000

Hid (+)Sale or (-)Purchase Of Stock

-3,500,000-2,965,000-3,776,000-3,786,000

Hid Dividends Paid

-2,708,000-2,627,000-1,722,000-1,366,000.00

Hid Other Cashflows From Financing Activities

-397,000-334,000-802,000311,000.00

[-] Total Cashflows From Financing Activities

-10,366,000-11,656,000-10,017,000-8,279,000

Hid Begin Period CashFlow

5,477,0005,958,0005,582,0006,102,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

322,000-481,000376,000-520,000

[-] End Period Cash Flow

5,799,0005,477,0005,958,0005,582,000

Free Cash Flow to the Firm (FCFF)

11,483,74512,965,50612,421,2489,940,259

Free Cash Flow to Equity (FCFE)

6,456,0005,958,0007,319,0005,114,000