| Cash Flow | 2025-10-03 | 2025-03-28 | 2024-12-27 | 2024-09-27 |
|---|---|---|---|---|
| Net income | 549 | 981 | 641 | 305 |
| Depreciation and amortization | 72 | 190 | 127 | 64 |
| Share-based compensation | 52 | 141 | 87 | 38 |
| Net loss from debt transactions | - | -4 | 0 | 0 |
| Deferred income taxes | -25 | 8 | 5 | -3 |
| Other non-cash operating activities, net | -15 | -109 | -96 | -23 |
| Accounts receivable, net | 114 | 193 | 158 | 199 |
| Inventories, net | 56 | 233 | 234 | 144 |
| Accounts payable | 84 | -331 | -190 | 10 |
| Accrued employee compensation | -140 | 116 | 85 | 37 |
| Bis settlement penalty | -15 | -45 | -30 | -15 |
| Accrued expenses, income taxes and warranty | 119 | -72 | -42 | 16 |
| Other assets and liabilities | 9 | 100 | 71 | 37 |
| Net cash provided by operating activities | 532 | 575 | 316 | 95 |
| Acquisition of property, equipment and leasehold improvements | 105 | 182 | 139 | 68 |
| Proceeds from the sale of assets | - | 1 | 1 | - |
| Proceeds from sale of investments | - | 10 | - | - |
| Proceeds from business divestiture | 15 | 25 | - | - |
| Net cash used in investing activities | -90 | -146 | -138 | -68 |
| Redemption and repurchase of debt | - | 531 | 0 | 0 |
| Proceeds from issuance of long-term debt | - | 0 | 0 | 0 |
| Dividends to shareholders | 153 | 447 | 295 | 147 |
| Payments for repurchase of common stock | 29 | - | - | - |
| Taxes paid related to net share settlement of equity awards | 50 | 44 | 35 | 28 |
| Proceeds from issuance of ordinary shares under employee stock plans | 22 | 56 | 32 | 29 |
| Other financing activities, net | -11 | -7 | 0 | 0 |
| Net cash used in financing activities | -221 | -973 | -298 | -146 |
| Effect of foreign currency exchange rate changes on cash, cash equivalents and restricted cash | - | 0 | 0 | 0 |
| Increase (decrease) in cash, cash equivalents and restricted cash | 221 | -544 | -120 | -119 |
| Cash and cash equivalents at beginning of period | 893 | 1,360 | 1,360 | 1,360 |
| Cash and cash equivalents at end of period | 1,114 | 816 | 1,240 | 1,241 |
Seagate Technology Holdings plc (STX)
Seagate Technology Holdings plc (STX)