Seagate Technology Holdings plc
TechnologyNASDAQ:STX · NASDAQ Global Select
+$71.13 today
Vol 2.13M · Avg 3.92M
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 | $1.5B +338.5% | $335.0M +163.3% | -$529.0M -132.1% | $1.6B +25.5% | $1.3B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $251.0M -4.9% | $264.0M -48.5% | $513.0M +13.7% | $451.0M +13.6% | $397.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$8.0M -110.3% | $78.0M +680.0% | $10.0M +211.1% | -$9.0M -125.0% | -$4.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $200.0M +57.5% | $127.0M +10.4% | $115.0M -20.7% | $145.0M +29.5% | $112.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$965.0M -350.0% | $386.0M -66.8% | $1.2B +280.7% | -$643.0M -346.5% | -$144.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$513.0M -367.2% | $192.0M -78.9% | $911.0M +343.6% | -$374.0M -790.5% | -$42.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$201.0M -103.0% | -$99.0M -123.3% | $425.0M +217.7% | -$361.0M -464.1% | -$64.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$242.0M -206.6% | $227.0M +153.9% | -$421.0M -284.6% | $228.0M +1728.6% | -$14.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$9.0M -113.6% | $66.0M -73.3% | $247.0M +281.6% | -$136.0M -466.7% | -$24.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $136.0M +150.0% | -$272.0M +17.3% | -$329.0M -614.1% | $64.0M +230.6% | -$49.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.1B +18.0% | $918.0M -2.5% | $942.0M -43.2% | $1.7B +1.9% | $1.6B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$265.0M -4.3% | -$254.0M +19.6% | -$316.0M +17.1% | -$381.0M +23.5% | -$498.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$88.0M -127.0% | $326.0M -39.0% | $534.0M +40.2% | $381.0M +9425.0% | $4.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$1.0M +94.4% | -$18.0M -350.0% | -$4.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $51.0M +264.3% | $14.0M +102.6% | -$534.0M -1236.2% | $47.0M +46.9% | $32.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $26.0M -35.0% | $40.0M -92.5% | $534.0M +240.2% | -$381.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$276.0M -319.0% | $126.0M -41.9% | $217.0M +161.6% | -$352.0M +24.5% | -$466.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$678.0M -419.8% | $212.0M +863.6% | $22.0M -95.6% | $499.0M -48.4% | $967.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $72.0M +9.1% | $66.0M -2.9% | $68.0M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$408.0M +77.3% | -$1.8B +12.1% | -$2.0B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$600.0M -2.6% | -$585.0M -0.5% | -$582.0M +4.6% | -$610.0M +6.0% | -$649.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$68.0M +59.0% | -$166.0M -88.6% | -$88.0M -900.0% | $11.0M +121.2% | -$52.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.3B -169.3% | -$473.0M +52.1% | -$988.0M +48.0% | -$1.9B -13.5% | -$1.7B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 -100.0% | $1.0M | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$467.0M -181.6% | $572.0M +234.5% | $171.0M +128.8% | -$594.0M -15.8% | -$513.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $818.0M +23.2% | $664.0M +6.1% | $626.0M -50.9% | $1.3B +13.1% | $1.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Western Digital Corporation
NASDAQ:WDC
$195.73B
Fortinet, Inc.
NASDAQ:FTNT
$106.61B
Datadog, Inc.
NASDAQ:DDOG
$82.86B
Monolithic Power Systems, Inc.
NASDAQ:MPWR
$77.51B
NXP Semiconductors N.V.
NASDAQ:NXPI
$77.18B
Motorola Solutions, Inc.
NYSE:MSI
$68.29B
Electronic Arts Inc.
NASDAQ:EA
$50.89B
Infosys Limited
NYSE:INFY
$47.86B
Autodesk, Inc.
NASDAQ:ADSK
$41.67B
Super Micro Computer, Inc.
NASDAQ:SMCI
$18.36B
SEC Filings
Recent regulatory filings
No filings found.
Does STX generate free cash flow?
Seagate Technology Holdings plc (STX) generated $818.00M of free cash flow in fiscal 2025.
How much operating cash flow does STX produce?
Operating cash flow was $1.08B, before capital expenditures of $265.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.