Ajax-Loading

Company Selected - Laureate Education Inc - 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

265,718279,777281,662203,425

Hid Depreciation

125,688118,261110,789104,168

Hid Stock Based Compensation

17,02913,45313,30010,433

Hid Other Non-Cash Items

108,811112,455116,68674,471

Hid [-] Change In Working Capital

-102,983-133,439-141,096-70,637

HidHid Change Receivables

-5,340-62,171-93,064-44,096

HidHid Change To Inventory

- - - -

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-16,694-20,160-15,149-8,359

[-] Total Cash From Operating Activities

397,569370,347366,192313,501

Hid Capital Expenditures

-110,822-106,761-103,043-73,397

Hid Investments

-17,964.00-31,153.00-35,709.00-62,766

Hid Other Cashflows From Investing Activities

18,186.0031,453.0036,065.0073,397

[-] Total Cashflows From Investing Activities

-110,702-106,391-102,646-62,766

Hid Net Borrowings

64,45261,037-2,910-74,605

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

-335,636-290,003-221,327-78,061

Hid Dividends Paid

-1,006-960-1,249-2,508

Hid Other Cashflows From Financing Activities

8528053,0213,108

[-] Total Cashflows From Financing Activities

-271,338-229,121-222,465-152,066

Hid Begin Period CashFlow

162,987152,075246,449142,073

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

4,39510,912-94,374104,376

[-] End Period Cash Flow

167,382162,987152,075246,449

Free Cash Flow to the Firm (FCFF)

292,872268,565267,263243,999

Free Cash Flow to Equity (FCFE)

351,199324,623260,239165,499