Paychex Inc Cash Flow Statement

Cash Flow Statement May2009 May2010 May2011 May2012 May2013 May2014 May2015 May2016 May2017 May2018 May2019 May2020 May2021 May2022 May2023 May2024 May2025
Operating Activities
Net Income 0.53B0.48B0.52B0.55B0.57B0.62B0.67B0.76B0.83B0.96B1.03B1.09B1.08B1.39B1.51B1.66B1.64B
Depreciation and Depletion 0.06B0.07B0.07B0.07B0.08B0.09B0.09B0.10B0.11B0.12B0.13B0.13B0.12B0.13B0.13B0.13B0.12B
Share-based Compensation 0.03B0.03B0.02B0.02B0.02B0.03B0.03B0.03B0.04B0.04B0.05B0.05B0.05B0.05B0.06B0.06B0.11B
Deferred Taxes -0.00B-0.00B0.01B0.01B0.01B-0.00B-0.01B0.01B0.02B-0.04B0.00B-0.00B-0.02B0.00B-0.04B-0.03B-0.02B
Gains from Sales and Divestitures 0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B
Gains from Investment Securities 0.00B0.00B0.00B0.00B0.00B0.01B0.01B0.02B0.02B0.02B0.02B0.02B0.02B0.02B0.01B0.01B0.01B
Asset Writedowns and Impairment 0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.01B0.01B0.01B0.02B0.02B0.02B
Non-cash Items 0.08B0.07B0.09B0.16B0.08B0.00B0.00B0.11B0.00B0.00B
Cash from Operations 0.69B0.61B0.72B0.71B0.68B0.88B0.90B1.02B0.96B1.28B1.27B1.44B1.26B1.59B1.71B1.90B1.90B
Depreciation, Depletion & Amortization
Amortizatization of Intangibles -0.02B-0.04B-0.04B-0.04B-0.06B-0.07B-0.08B-0.08B-0.07B-0.07B-0.05B-0.04B-0.04B-0.03B-0.02B0.01B-0.02B
Amortization of Deferred Charges 0.17B0.17B0.18B0.19B0.19B0.20B0.22B0.23B0.24B
Depreciation & Amortization (CF) 0.09B0.09B0.09B0.10B0.10B0.10B0.11B0.12B0.13B0.14B0.18B0.21B0.19B0.19B0.18B0.18B0.21B
Change in Working Capital
Change in Receivables -0.00B0.01B-0.02B-0.02B-0.01B0.02B0.03B0.04B0.10B-0.02B0.12B-0.06B0.27B0.15B0.14B-0.11B0.13B
Change in Accured Expenses -0.01B-0.01B0.00B-0.03B-0.02B0.05B0.05B0.06B0.04B0.04B0.08B-0.00B0.17B0.11B0.09B-0.13B0.04B
Other Working Capital Changes -0.01B0.00B-0.01B0.01B0.05B-0.02B0.01B0.01B0.03B-0.02B-0.00B0.00B0.02B0.01B0.02B0.03B0.01B
Investing Activities
Capital Expenditures 0.06B0.06B0.10B0.09B0.10B0.08B0.10B0.10B0.09B0.15B0.12B0.13B0.12B0.13B0.14B0.16B0.19B
Sales of Property, Plant and Equipment 0.00B0.00B0.00B0.02B
Acquisitions 0.01B0.13B0.01B0.02B0.01B0.03B0.30B0.18B0.99B0.01B0.02B0.02B0.00B0.21B2.97B
Divestments 0.01B
Change in Acquisitions & Divestments 17.96B1.15B5.60B9.82B27.62B30.08B33.72B11.98B49.90B51.59B34.64B26.13B5.77B16.55B14.94B7.16B14.29B
Cash from Investing Activities 0.40B-0.40B-0.41B-1.24B0.18B-0.32B-0.28B-0.06B-0.66B1.00B-1.63B0.77B-0.46B-1.51B0.21B-0.26B-3.36B
Financing Activities
Other financing activities 0.11B0.05B0.03B0.03B-0.00B0.03B0.02B0.09B0.02B-0.01B0.03B0.05B
Cash from Financing Activities -0.78B-0.40B-0.47B0.53B-0.86B-0.52B-0.59B-0.99B-0.48B-0.42B-1.01B-1.49B-0.64B-0.98B-0.71B-1.87B2.29B
Dividend Payments
Dividends Paid - Common 0.45B0.45B0.45B0.46B0.48B0.51B0.55B0.61B0.66B0.74B0.83B0.89B0.91B1.00B1.18B1.32B1.45B
Additional items
Change in Cash 0.31B-0.19B-0.17B-0.01B-0.00B0.05B0.02B-0.04B-0.18B1.85B-1.37B0.72B0.16B-0.89B1.21B-0.24B0.84B
Beginning Cash Balance 0.16B0.47B0.28B0.12B0.11B0.11B0.15B0.17B0.37B-1.49B2.04B0.18B0.83B1.26B0.02B1.71B0.79B
Free Cash Flow 0.62B0.55B0.61B0.62B0.58B0.80B0.79B0.92B0.87B1.12B1.15B1.31B1.14B1.46B1.56B1.74B1.71B
Net Cash Flow 0.31B-0.19B-0.17B-0.01B-0.00B0.05B0.02B-0.04B-0.18B1.85B-1.37B0.72B0.16B-0.89B1.21B-0.24B0.84B