Palo Alto Networks, Inc.
NASDAQ:PANW · NASDAQ Global Select
+$3.71 today
Vol 11.49M · Avg 8.40M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.1B -56.0% | $2.6B +486.2% | $439.7M +264.7% | -$267.0M +46.5% | -$498.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $302.3M +6.7% | $283.3M +0.4% | $282.2M -0.1% | $282.6M -7.3% | $304.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$349.9M +82.8% | -$2.0B -206.5% | $1.9B +61716.1% | -$3.1M -123.7% | $13.1M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $1.3B +20.4% | $1.1B +0.1% | $1.1B +6.3% | $1.0B +13.0% | $894.5M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $922.8M +1.4% | $910.3M +65.3% | $550.8M +5.8% | $520.8M +49.4% | $348.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$154.2M +84.9% | -$1.0B +3.7% | -$1.1B -17.4% | -$902.0M -423.2% | -$172.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 +100.0% | -$327.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $106.8M +812.0% | -$15.0M -1600.0% | $1.0M -98.6% | $69.3M +687.3% | -$11.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $970.2M -50.1% | $1.9B +20.9% | $1.6B +18.9% | $1.4B +57.3% | $860.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $411.8M -7.4% | $444.7M +130.1% | -$1.5B -436.1% | $440.3M -0.1% | $440.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $3.7B +14.1% | $3.3B +17.3% | $2.8B +39.9% | $2.0B +32.0% | $1.5B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$246.2M -57.0% | -$156.8M -7.2% | -$146.3M +24.1% | -$192.8M -66.2% | -$116.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$1.1B -72.7% | -$610.6M -198.6% | -$204.5M -452.7% | -$37.0M +95.2% | -$777.3M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$3.7B -4.1% | -$3.6B +35.0% | -$5.5B -140.4% | -$2.3B -16.0% | -$2.0B | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $2.8B -0.6% | $2.8B -25.6% | $3.8B +140.9% | $1.6B +14.3% | $1.4B | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$2.2B -46.0% | -$1.5B +25.8% | -$2.0B -117.9% | -$933.4M +37.0% | -$1.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$965.6M +6.6% | -$1.0B +38.9% | -$1.7B -281900.0% | -$600.0K +33.3% | -$900.0K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $370.5M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$566.7M -107.8% | -$272.7M +69.4% | -$892.3M +24.3% | -$1.2B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$183.8M -171.4% | $257.3M +7.9% | $238.4M +176.2% | $86.3M +15.1% | $75.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$778.9M +42.0% | -$1.3B +22.2% | -$1.7B -114.0% | -$806.6M +26.9% | -$1.1B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $732.4M +81.0% | $404.6M +141.2% | -$982.6M -501.6% | $244.7M +122.6% | -$1.1B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $3.5B +11.9% | $3.1B +17.8% | $2.6B +46.8% | $1.8B +29.2% | $1.4B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
KLA Corporation
NASDAQ:KLAC
$341.52B
Texas Instruments Incorporated
NASDAQ:TXN
$292.11B
Amphenol Corporation
NYSE:APH
$203.44B
CrowdStrike Holdings, Inc.
NASDAQ:CRWD
$172.49B
Sony Group Corporation
NYSE:SONY
$119.24B
Fortinet, Inc.
NASDAQ:FTNT
$107.20B
ServiceNow, Inc.
NYSE:NOW
$98.48B
Synopsys, Inc.
NASDAQ:SNPS
$87.48B
Adobe Inc.
NASDAQ:ADBE
$79.04B
Accenture plc
NYSE:ACN
$78.43B
SEC Filings
Recent regulatory filings
No filings found.
Does PANW generate free cash flow?
Palo Alto Networks, Inc. (PANW) generated $3.47B of free cash flow in fiscal 2025.
How much operating cash flow does PANW produce?
Operating cash flow was $3.72B, before capital expenditures of $246.20M.
Explore More
Continue the stock analysis
Jump to another research area for this company.