Ajax-Loading

Company Selected - Graham Holdings Co - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

550,250308,297303,267743,974

Hid Depreciation

195,335198,066182,255196,471

Hid Stock Based Compensation

5,7205,6685,7186,405

Hid Other Non-Cash Items

-413,784-176,565-268,009-861,920

Hid [-] Change In Working Capital

-125,233-68,49923,820109,804

HidHid Change Receivables

8,89720,721-11,19813,078

HidHid Change To Inventory

-25,155-2,67635,28739,084

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

106,85294,29192,489240,474

[-] Total Cash From Operating Activities

319,140361,258339,540435,208

Hid Capital Expenditures

-78,829-75,570-71,881-73,850

Hid Investments

-35,747-33,476-98,362-125,012

Hid Other Cashflows From Investing Activities

-82,388-41,305-9,19873,850

[-] Total Cashflows From Investing Activities

-196,964-150,351-179,441-125,012

Hid Net Borrowings

17,805-113,00780,832-99,805

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

-128,921-44,547-13,872-26,335

Hid Dividends Paid

-32,011-31,747-31,360-30,929

Hid Other Cashflows From Financing Activities

1,114870-193,663-198,400

[-] Total Cashflows From Financing Activities

-142,013-188,431-158,063-355,469

Hid Begin Period CashFlow

233,957311,405237,103229,348

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-25,849-77,44874,3027,755

[-] End Period Cash Flow

208,108233,957311,405237,103

Free Cash Flow to the Firm (FCFF)

275,677322,225350,605477,920

Free Cash Flow to Equity (FCFE)

258,116172,681348,491261,553