| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Depreciation | 70,900 | 46,400 | 22,900 | 60,700 |
| Amortization | 149,400 | 98,500 | 48,700 | 145,300 |
| Deferred income taxes | 92,200 | 23,100 | 33,300 | -53,100 |
| Amortization of debt discount and issuance costs | 5,300 | 4,300 | 2,200 | 5,500 |
| Change in fair value of warrant liabilities | 0 | 0 | 0 | 269,200 |
| Stock-based compensation | 38,700 | 24,500 | 11,200 | 25,800 |
| Other | 31,900 | 35,900 | 25,300 | 22,700 |
| Accounts receivable | 339,800 | 380,800 | -81,600 | 190,400 |
| Inventories | 143,100 | 137,500 | 128,600 | 364,800 |
| Other current assets | 40,700 | 23,900 | 29,500 | 47,100 |
| Accounts payable | 362,100 | 269,500 | 86,500 | 258,900 |
| Deferred revenue | 49,400 | 171,500 | 23,400 | 371,700 |
| Accrued expenses and other liabilities | 45,200 | -43,300 | -79,600 | 17,200 |
| Income taxes | -73,800 | 49,300 | 41,400 | 23,700 |
| Total changes in operating working capital | 140,700 | 95,200 | 4,800 | -69,200 |
| Net income (loss) | 887,200 | 488,700 | 164,500 | 348,800 |
| Net cash provided by (used for) operating activities | 1,134,900 | 626,200 | 303,300 | 894,100 |
| Investments in capitalized software | 4,700 | 3,200 | 2,300 | 14,400 |
| Purchase of short-term investments | 539,600 | 98,100 | - | - |
| Acquisition of businesses, net of cash acquired | 221,700 | - | - | - |
| Proceeds from disposition of property, plant and equipment | - | - | - | 0 |
| Capital expenditures | 126,700 | 81,500 | 36,500 | 106,300 |
| Net cash provided by (used for) investing activities | -892,700 | -182,800 | -38,800 | -120,700 |
| Borrowings from abl revolving credit facility and short-term borrowings | 0 | 0 | 0 | 270,000 |
| Repayments of abl revolving credit facility and short-term borrowings | 0 | 0 | 0 | 270,000 |
| Repayment of long-term debt | 15,700 | 10,500 | 5,300 | 15,900 |
| Dividend payment | 42,600 | 28,400 | 14,200 | 28,100 |
| Repurchase of common stock | 0 | 0 | 0 | 599,900 |
| Exercise of employee stock options | 22,000 | 13,000 | 1,300 | 25,000 |
| Employee taxes paid from shares withheld | 8,000 | 7,000 | 6,700 | 21,500 |
| Net cash provided by (used for) financing activities | -44,300 | -32,900 | -24,900 | -640,400 |
| Effect of exchange rate changes on cash and cash equivalents | 14,100 | 13,300 | 4,300 | -4,200 |
| Increase (decrease) in cash, cash equivalents and restricted cash | 212,000 | 423,800 | 243,900 | 128,800 |
| Cash and cash equivalents at beginning of period | 1,232,200 | 1,232,200 | 1,232,200 | 788,600 |
| Cash and cash equivalents at end of period | 1,444,200 | 1,656,000 | 1,476,100 | 917,400 |
Vertiv Holdings Co (VRT)
Vertiv Holdings Co (VRT)