Solarwinds Corp (SWI)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2024 | 12-2023 | 12-2022 | 12-2021 | 12-2020 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 111,903 | -9,109 | -929,413 | -64,470 | 116,064 |
| Depreciation Amortization | 82,956 | 92,916 | 1,010,387 | 239,238 | 230,572 |
| Income taxes - deferred | -49,031 | -1,140 | -6,741 | -40,567 | -172,920 |
| Accounts receivable | -12,869 | -1,568 | -6,846 | -9,926 | 12,497 |
| Accounts payable and accrued liabilities | -2,194 | -4,357 | 6,751 | -4,915 | -214 |
| Other Working Capital | -38,778 | 13,890 | 6,955 | -73,794 | 33,537 |
| Other Operating Activity | 96,311 | 92,833 | 73,413 | 72,526 | 53,910 |
| Operating Cash Flow | $188,298 | $183,465 | $154,506 | $118,092 | $273,446 |
| Cash Flows From Investing Activities | |||||
| Change In Deposits | -2,581 | 22,147 | -27,500 | N/A | N/A |
| PPE Investments | -20,012 | -18,027 | -20,500 | -13,658 | -16,882 |
| Net Acquisitions | N/A | N/A | -6,500 | 447 | -141,907 |
| Purchase Sale Intangibles | -466 | -244 | -250 | -258 | -5,198 |
| Other Investing Activity | -466 | 320 | 187 | -258 | -5,198 |
| Investing Cash Flow | $-23,059 | $4,440 | $-54,313 | $-13,469 | $-163,987 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | 10,001 | 0 | 0 | N/A | N/A |
| Debt Repayment | -15,658 | -9,338 | -701,275 | -21,274 | -19,900 |
| Common Stock Issued | 3,311 | 3,520 | 3,210 | 6,274 | 6,467 |
| Common Stock Repurchased | -26,499 | -18,830 | -11,130 | -14,228 | -12,123 |
| Dividend Paid | -168,162 | N/A | N/A | -237,214 | N/A |
| Other Financing Activity | 0 | 0 | 0 | 505,580 | 0 |
| Financing Cash Flow | $-197,007 | $-24,648 | $-709,195 | $239,138 | $-25,556 |
| Exchange Rate Effect | -1,077 | -300 | -1,376 | -4,355 | 12,493 |
| Beginning Cash Position | 284,695 | 121,738 | 732,116 | 370,498 | 173,372 |
| End Cash Position | 251,850 | 284,695 | 121,738 | 732,116 | 370,498 |
| Net Cash Flow | $-32,845 | $162,957 | $-610,378 | $361,618 | $197,126 |
| Free Cash Flow | |||||
| Operating Cash Flow | 188,298 | 183,465 | 154,506 | 118,092 | 273,446 |
| Capital Expenditure | -20,012 | -18,027 | -20,500 | -13,658 | -16,882 |
| Free Cash Flow | 168,286 | 165,438 | 134,006 | 104,434 | 256,564 |