image
Financial Services - Financial - Mortgages - NYSE - US
$ 97.68
-1.85 %
$ 5.05 B
Market Cap
14.7
P/E
CASH FLOW STATEMENT
-4.53 B OPERATING CASH FLOW
-186.51%
-1.89 B INVESTING CASH FLOW
-590.83%
5.72 B FINANCING CASH FLOW
290.44%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis PennyMac Financial Services, Inc.
image
6b6b4b4b2b2b00(2b)(2b)(4b)(4b)(6b)(6b)(8b)(8b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 311 M
Depreciation & Amortization 69.7 M
Capital Expenditures -22.1 M
Stock-Based Compensation 20.9 M
Change in Working Capital -210 M
Others -4.85 B
Free Cash Flow -4.56 B

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010
OPERATING CASH FLOW
Net Income 311.4 144.7 475.5 1 003.5 1 646.9 393.0 244.4 311.5 337.0 247.6 196.3 172.2 118.3 14.7 33.0
Depreciation & Amortization 69.7 70.0 50.2 42.9 37.9 609.0 258.8 281.6 306.1 155.6 42.9 30.3 12.8 9.7 0.6
Deferred Income Tax 0 0 0 425.9 (779.6) 35.3 39.5 105.8 35.5 30.2 18.8 0.2 (0.7) 0.1 73 K
Stock Based Compensation 20.9 27.6 42.6 37.8 45.1 24.8 25.3 20.7 16.2 17.5 10.3 3.9 20.3 1.1 1.3
Other Operating Activities (4 725.7) (1 835.7) 5 155.4 1 071.0 (6 653.0) (3 219.5) 31.6 (1 467.2) (1 603.7) (374.6) (795.6) (282.5) (472.8) (97.2) (40.5)
Change in Working Capital (209.5) 11.2 309.5 (18.0) (496.1) (87.7) (27.3) (136.1) (29.6) (23.1) (51.6) (22.5) 14.0 (3.1) (7.0)
Cash From Operations (4 533.3) (1 582.2) 6 033.2 2 563.1 (6 198.9) (2 245.1) 572.4 (883.6) (938.5) 53.1 (579.0) (98.4) (308.1) (74.7) (12.6)
INVESTING CASH FLOW
Capital Expenditures (22.1) (36.2) (83.1) (56.9) (84.2) (263.0) (258.5) (202.3) (30.5) (394.7) (140.2) (202.8) (3.9) (3.4) (12.8)
Other Items (1 865.9) (237.1) (638.5) (247.5) 867.3 411.7 (64.1) (136.9) (4.2) (168.4) 147.0 (82.0) (41.7) (9.0) 5.6
Cash From Investing Activities (1 888.0) (273.3) (721.6) (304.4) 783.0 148.8 (322.6) (339.2) (34.7) (563.1) 6.8 (284.8) (45.5) (12.4) (7.2)
FINANCING CASH FLOW
Common Stock Repurchased 0 (71.5) (406.1) (958.2) (337.5) (1.1) (5.3) (8.6) 0 0 0 0 0 0 0
Total Debt Repaid 875.5 838.5 (3 838.1) 965.4 632.2 (26.1) 343.6 546.8 406.7 620.6 295.0 134.1 350.2 79.5 16.1
Dividends Paid (52.2) (41.4) (54.6) (52.9) (30.9) (9.7) (10.1) 0 0 0 0 0 (15.8) 0 (2.0)
Other Financing Activities 4 898.0 739.8 (24.4) (2 405.7) 5 496.3 2 165.9 (460.3) 623.0 560.4 (81.4) 322.8 37.4 15.1 18.1 8.8
Cash From Financing Activities 5 721.3 1 465.3 (4 323.2) (2 451.4) 5 760.1 2 129.0 (132.0) 1 161.2 967.2 539.2 617.8 401.5 349.4 97.6 22.8
CHANGE IN CASH
Net Change In Cash (699.9) (390.2) 988.4 (192.7) 344.2 32.7 117.8 (61.6) (6.1) 29.2 45.6 18.3 (4.1) 10.5 3.0
FREE CASH FLOW
Free Cash Flow (4 555.4) (1 618.4) 5 950.1 2 506.2 (6 283.2) (2 508.1) 313.9 (1 085.9) (969.1) (341.6) (719.2) (301.2) (311.9) (78.1) (25.5)