Name: TPGXL Cash Flow - Tpg Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

TPGXL - Tpg Inc.

USD | NASDAQ | Financial Services

TPGXL Cash Flow - Tpg Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21
Net Income
Net Income	(1.5)	77.1	67.1	14.9	25.4	13.0	9.0	(14.0)	15.5	13.2	14.7	27.2	25.1	23.6	37.4	(9.9)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Net Income
Net Income	157.7	184.6	23.5	80.1	92.4	0.0	0.0
Cash From Operating Activities
Depreciation & Amortization	154.9	144.5	135.4	47.7	33.0	21.2	7.1
Amortization Of Intangibles	134.3	124.8	115.8	41.2	28.4	19.8	0.1
Stock-Based Compensation	863.0	813.7	1,006.3	654.9	627.7	0.0	0.0
Deffered Income Tax	-	29.8	5.4	20.1	(27.1)	0.1	(0.9)
Asset Impairments	-	-	-	0.0	0.0	0.0	-
Gains & Losses On Investments	(1.9)	(2.8)	(29.3)	6.6	(110.1)	353.2	(5.8)
Change In Accounts Receivable	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-
Change In Accounts Payable	-	(4.9)	52.6	(231.5)	(14.2)	51.1	42.1
Change In Other Working Capital	-	-	-	-	-	-	-
Other Operating Activities	-	(1.4)	(7.3)	(29.1)	3.1	(45.7)	(31.3)
Cash From Operating Activities	-	1,032.4	532.1	720.5	1,375.9	1,474.8	95.4
Cash From Investing Activities
Capital Expenditures	-	-	-	-	-	-	-
Acquisitions	-	-	16.3	356.8	0.0	(24.8)
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-
Debt Repaid	-	-	-	-	-	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-
Net Change In Cash	-	18.1	142.8	(442.3)	134.8	114.5
Free Cash Flow
Free Cash Flow	-	-	-	-	-	-	-
Free Cash Flow To Equity	-	-	-	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	41.8	41.3	41.0	30.8	31.4	37.9	32.4	32.1	33.0	23.4	7.7	8.3	8.2	8.4	7.4	8.6	8.7	16.1	2.3	1.5	1.4
Amortization Of Intangibles	36.1	36.4	36.0	25.8	26.6	33.0	27.6	27.6	27.6	20.5	6.5	7.1	7.1	-	-	-	-
Stock-Based Compensation	255.1	239.9	158.4	209.6	205.8	308.5	242.4	227.5	227.9	205.8	136.7	155.2	157.3	153.5	143.1	145.1	185.9
Deffered Income Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Asset Impairments	-	-	-	-	-	-	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-	-	-	-	-
Gains & Losses On Investments	(1.1)	(0.2)	0.2	(0.8)	(2.1)	1.0	(8.5)	(16.7)	(5.2)	(4.9)	(4.2)	0.8	14.8	-	-	-	6.6
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	28.1	-	-	-	28.0	-	-	-	106.0	-	-	-	51.6	-	-	-	74.4
Change In Other Working Capital	14.8	-	-	-	4.5	-	-	-	4.1	-	-	-	-	-	-	-
Other Operating Activities	15.2	-	-	-	(2.1)	-	-	-	1.2	-	-	-	(9.6)	-	-	-	(16.6)
Cash From Operating Activities	176.5	-	-	-	198.2	-	-	-	436.7	-	-	-	35.8	-	-

Cash From Investing Activities
Capital Expenditures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Acquisitions	-	-	-	-	0.0	-	-	-	15.7	-	-	-	0.0	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Investing Activities	(516.3)	-	-	-	(6.3)	-	-	-	(25.3)	-	-	-	(0.9)	-	-

Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-	-	-	49.8
Common Stock Repurchased	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Financing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Financing Activities	365.1	-	-	-	(177.8)	-	-	-	14.3	-	-	-	(210.3)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	25.4	-	-	-	14.1	-	-	-	425.7	-	-	-	(175.4)	-	-	-	481.9	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement