Ajax-Loading

Company Selected - Vertiv 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

1,732,0001,558,4001,332,8001,034,200

Hid Depreciation

387,200344,700308,600291,300

Hid Stock Based Compensation

52,20051,70045,90047,500

Hid Other Non-Cash Items

96,10089,50064,600192,100

Hid [-] Change In Working Capital

1,113,300571,900339,300-95,800

HidHid Change Receivables

-810,900-686,800-547,500-429,700

HidHid Change To Inventory

-1,075,200-420,300-164,700-147,600

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-26,600-38,90022,60090,800

[-] Total Cash From Operating Activities

3,354,2002,577,3002,113,8001,560,100

Hid Capital Expenditures

-430,200-301,600-226,400-194,800

Hid Investments

-455,000-652,300-442,700-973,700

Hid Other Cashflows From Investing Activities

-1,213,500-884,800-831,700194,800

[-] Total Cashflows From Investing Activities

-2,098,700-1,838,700-1,500,800-973,700

Hid Net Borrowings

13,5008,300-20,900-20,900

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

1,800.0014,80027,700593,200

Hid Dividends Paid

-86,000-76,300-66,600-56,700

Hid Other Cashflows From Financing Activities

19,300.0017,700-12,500-571,600

[-] Total Cashflows From Financing Activities

-42,400-35,500-72,300-56,000

Hid Begin Period CashFlow

2,191,2001,789,8001,444,2001,656,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

684,400401,400345,600-211,800

[-] End Period Cash Flow

2,875,6002,191,2001,789,8001,444,200

Free Cash Flow to the Firm (FCFF)

2,979,1202,333,2431,945,4571,432,576

Free Cash Flow to Equity (FCFE)

2,937,5002,284,0001,866,5001,344,400