Wayfair Cash Flow Statement (2013-2025) | W

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -3.03M-4.16M-28.03M-23.38M-24.14M-72.55M-27.14M-19.33M-15.47M-15.49M-41.20M-48.27M-60.92M-43.91M-56.54M-38.88M-76.43M-72.74M-107.78M-100.77M-151.73M-143.80M-200.39M-181.94M-272.06M-330.64M-285.87M273.88M173.17M23.82M18.00M131.00M-78.00M-202.00M-319.00M-378.00M-283.00M-351.00M-355.00M-46.00M-163.00M-174.00M-248.00M-42.00M-74.00M-128.00M-113.00M15.00M-99.00M
Share-based Compensation 4.55M0.97M55.30M7.64M6.59M7.51M9.27M9.71M10.75M14.73M14.21M13.63M14.83M18.28M21.10M24.40M29.81M33.94M39.42M47.06M53.19M61.77M64.99M59.45M67.63M70.12M78.80M75.00M79.00M83.00M107.00M104.00M129.00M122.00M158.00M144.00M164.00M139.00M158.00M119.00M95.00M95.00M86.00M64.00M100.00M88.00M
Gains from Sales and Divestitures 3.02M0.42M0.72M
Gains from Investment Securities 0.38M3.41M-0.40M0.00M-3.58M-0.30M-0.45M-0.65M6.09M0.16M-0.56M1.41M0.25M-1.11M-0.04M-0.28M0.27M0.13M-0.00M-2.84M0.07M18.75M-0.98M0.63M-0.10M-12.60M-0.94M2.00M-2.00M-5.00M-1.00M-4.00M-28.00M12.00M-21.00M3.00M-3.00M3.00M1.00M7.00M-3.00M-4.00M-12.00M-20.00M86.00M
Asset Writedowns and Impairment 12.00M40.00M-1.00M13.00M1.00M1.00M1.00M35.00M23.00M
Non-cash Items 7.60M0.41M11.70M
Cash from Operations 40.84M-24.43M-15.34M-11.07M54.96M-35.20M28.45M51.50M90.37M-51.20M24.90M15.62M73.49M-46.10M18.10M24.75M36.88M-13.08M47.60M7.80M42.53M-81.35M-2.73M-76.44M-36.48M-256.29M1,135.25M331.03M207.01M177.00M275.00M-131.00M89.00M-226.00M-115.00M-431.00M98.00M-147.00M217.00M121.00M158.00M-139.00M245.00M49.00M162.00M-96.00M273.00M155.00M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 0.87M4.96M4.28M5.07M4.35M8.89M12.46M10.56M17.72M21.26M19.53M26.96M31.74M55.77M2.00M2.00M2.00M1.00M2.00M2.00M3.00M1.00M1.00M2.00M3.00M2.00M3.00M2.00M2.00M2.00M3.00M2.00M2.00M
Depreciation & Amortization (CF) 3.74M4.20M4.69M5.55M7.57M6.74M7.40M9.21M9.10M10.49M12.58M15.46M17.04M20.35M19.32M22.91M24.43M25.96M28.92M32.54M36.12M39.58M44.34M50.25M57.83M66.84M69.11M72.58M77.47M81.00M77.00M82.00M82.00M85.00M91.00M94.00M101.00M104.00M102.00M106.00M105.00M104.00M99.00M94.00M90.00M81.00M78.00M75.00M
Change in Working Capital
Change in Receivables -1.74M0.70M-1.34M2.13M-0.93M2.63M0.20M1.94M2.28M2.56M2.44M2.65M2.07M3.97M9.47M-6.01M2.95M6.21M9.63M11.57M16.08M-2.34M23.69M16.22M8.48M-9.80M0.11M-3.00M23.00M38.00M60.00M45.00M41.00M27.00M-65.00M-91.00M-53.00M4.00M8.00M-9.00M46.00M-3.00M1.00M-16.00M-33.00M16.00M
Change in Inventory -1.49M0.63M4.21M1.31M-1.32M0.24M1.31M1.23M-2.65M-2.14M-0.37M1.79M-0.64M-4.09M0.14M3.99M9.42M6.49M-3.75M5.02M10.56M-2.43M1.89M23.26M-7.72M-5.02M-13.80M11.23M-2.40M8.00M-1.00M8.00M2.00M11.00M18.00M6.00M-14.00M-8.00M-5.00M2.00M-5.00M7.00M-3.00M3.00M-5.00M14.00M-3.00M-18.00M
Change in Accured Expenses 31.76M-6.48M3.17M2.20M60.63M-16.80M19.24M57.90M75.52M-29.10M38.84M43.70M72.57M-22.41M22.27M44.83M59.49M34.06M61.69M91.99M197.91M46.63M81.98M87.17M177.21M-118.47M796.01M-80.36M-65.17M58.00M-1.00M-190.00M146.00M-26.00M8.00M-276.00M117.00M-172.00M66.00M12.00M76.00M-152.00M163.00M-64.00M91.00M-143.00M7.00M2.00M
Other Working Capital Changes 1.09M9.59M3.61M-0.48M7.42M15.33M4.21M8.89M1.09M8.64M3.01M0.84M3.69M28.20M3.02M-3.44M11.35M17.22M5.14M15.02M27.82M10.54M11.90M7.22M2.35M-7.80M122.10M-21.24M-32.05M64.00M-12.00M-14.00M-10.00M20.00M-24.00M-35.00M12.00M-19.00M27.00M-27.00M3.00M-34.00M23.00M8.00M-7.00M-21.00M3.00M
Investing Activities
Capital Expenditures 2.32M11.36M12.97M6.84M0.69M12.05M13.15M11.49M7.95M23.93M37.51M20.41M14.86M11.95M33.60M30.98M23.92M21.36M39.73M49.41M48.70M60.63M54.71M68.63M88.03M59.96M44.85M41.49M39.70M26.00M23.00M29.00M23.00M40.00M53.00M43.00M50.00M34.00M37.00M30.00M47.00M20.00M16.00M17.00M20.00M7.00M11.00M27.00M
Change in Acquisitions & Divestments 43.03M9.98M40.02M9.96M65.06M10.00M27.00M41.72M54.88M29.62M38.27M14.16M37.75M18.27M27.76M14.51M10.55M11.39M15.26M19.31M15.11M37.94M44.23M33.30M-0.47M294.81M73.50M98.00M113.69M193.00M357.00M151.00M48.00M130.00M317.00M103.00M339.00M151.00M74.00M4.00M4.00M15.00M12.00M6.00M6.00M44.00M14.00M16.00M
Cash from Investing Activities -15.29M-17.50M-30.99M-46.37M39.43M-110.10M5.46M-4.59M-28.49M-28.25M-46.61M-22.32M1.30M-20.82M-26.68M-51.02M-31.82M-23.39M-39.89M-47.43M-149.57M-44.70M-44.57M-89.91M-675.83M196.35M-8.15M2.01M-426.21M-212.00M16.00M-80.00M-239.00M-201.00M12.00M-22.00M212.00M64.00M-15.00M-79.00M-122.00M-75.00M-52.00M-51.00M-84.00M-17.00M-66.00M-67.00M
Financing Activities
Other financing activities -1.15M0.79M-3.00M-0.79M0.12M0.10M0.16M-0.38M0.04M0.01M-2.06M-1.00M
Cash from Financing Activities 111.72M-0.97M230.40M-4.24M-3.33M-4.96M-6.09M-6.57M-5.67M-6.02M-2.62M-0.54M-0.55M376.31M-0.25M-0.36M-0.20M-0.43M468.46M-0.89M-0.25M788.34M-0.21M100.12M427.52M-75.11M-99.53M-300.00M-2.00M-1.00M-75.00M91.00M77.00M3.00M-72.00M140.00M-200.00M-243.00M
Dividend Payments
Dividends Paid - Common 15.00M24.52M
Additional items
Exchange Rate Effect 0.00M0.02M-0.01M-0.04M0.76M-0.24M-0.09M0.17M-0.29M0.64M-1.12M0.76M-0.67M0.03M0.53M-0.14M0.44M-0.10M-0.09M-0.76M-0.59M-0.17M0.30M-1.72M-0.41M1.54M2.37M3.55M5.54M-8.00M1.00M-9.00M-4.00M-3.00M-1.00M9.00M3.00M-1.00M-1.00M1.00M-6.00M14.00M-9.00M-19.00M
Change in Cash 25.55M69.81M-47.31M-57.47M325.55M-149.78M30.49M42.12M55.49M-85.38M-28.50M-11.96M71.50M-67.43M-8.60M349.91M5.24M-36.93M7.43M-40.82M360.82M-127.10M-47.25M620.27M-712.92M41.73M1,556.99M261.47M-313.19M-43.00M-8.00M-213.00M-160.00M-506.00M-106.00M-363.00M319.00M-80.00M279.00M42.00M35.00M-215.00M197.00M-8.00M20.00M18.00M-12.00M-155.00M
Beginning Cash Balance 39.74M39.74M65.29M135.09M87.78M30.31M355.86M206.08M236.57M278.69M334.18M248.80M220.30M208.34M279.84M212.41M203.81M553.72M558.96M522.03M529.45M489.18M849.46M722.36M675.11M1,295.92M582.75M624.48M2,181.47M2,443.19M2,129.48M2,086.45M2,077.82M1,866.00M1,706.00M1,200.00M1,094.00M731.00M1,050.00M970.00M1,239.00M1,287.00M1,322.00M1,107.00M1,304.00M1,296.00M1,320.00M1,338.00M1,326.00M
Free Cash Flow 38.52M-35.79M-28.31M-17.90M54.27M-47.25M15.30M40.01M82.41M-75.13M-12.61M-4.79M58.63M-58.05M-15.49M-6.23M12.96M-34.44M7.87M-41.61M-6.17M-141.97M-57.45M-145.07M-124.51M-316.25M1,090.40M289.53M167.31M151.00M252.00M-160.00M66.00M-266.00M-168.00M-474.00M48.00M-181.00M180.00M91.00M111.00M-159.00M229.00M32.00M142.00M-103.00M262.00M128.00M
Net Cash Flow 25.54M69.79M-47.30M-57.44M324.79M-149.53M30.58M41.95M55.78M-86.02M-27.38M-12.71M72.17M-67.46M-9.13M350.05M4.80M-36.83M7.51M-40.06M361.42M-126.93M-47.55M622.00M-712.51M40.19M1,554.62M257.92M-318.73M-35.00M-9.00M-213.00M-151.00M-502.00M-103.00M-362.00M310.00M-83.00M279.00M42.00M36.00M-214.00M196.00M-2.00M6.00M27.00M7.00M-155.00M