USD 25.12
(-0.59%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -118 Million | 1.01 Billion | 1.54 Billion | 1.74 Billion | 1.18 Billion | 1.11 Billion |
Net Income | 155 Million | -1.19 Billion | 749 Million | -266 Million | 688 Million | 129 Million |
Depreciation & Amortization | 201 Million | 13 Million | 369 Million | 1.08 Billion | 601 Million | 25 Million |
Deferred income taxes | -12 Million | - | -369 Million | -1.08 Billion | -601 Million | - |
Stock-based compensation | 11 Million | 2 Million | 19 Million | 18 Million | 13 Million | 6 Million |
Change in working capital | 12 Million | 107 Million | -46 Million | -105 Million | -44 Million | 21 Million |
Other non-cash items | -485 Million | 2.08 Billion | 818 Million | 2.1 Billion | 523 Million | 932 Million |
Investing Cash Flow | -14.67 Billion | 11.18 Billion | 3.83 Billion | 36.52 Billion | -14.21 Billion | -27.93 Billion |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -63.11 Billion | -55.5 Billion | -69.43 Billion | -83.61 Billion | -75.77 Billion | -54.98 Billion |
Sales/Maturities of investments | 52.95 Billion | 62.69 Billion | 71.99 Billion | 121.67 Billion | 49.59 Billion | 37.59 Billion |
Other Investing Activities | -4.51 Billion | 4 Billion | 1.27 Billion | -1.53 Billion | 11.96 Billion | -10.54 Billion |
Financing Cash Flow | 14.22 Billion | -11.39 Billion | -6.17 Billion | -37.23 Billion | 12.8 Billion | 26.98 Billion |
Debt repayment | -17 Million | -24 Million | -49 Million | -62 Million | -55 Million | -78 Million |
Dividends payments | -1 Billion | -869 Million | -860 Million | -970 Million | -1.13 Billion | -974 Million |
Common Stock Repurchased | - | -51 Million | -281 Million | -378 Million | -278 Million | - |
Common Stock Issuance | 1.08 Billion | 526 Million | - | 439 Million | 190 Million | 2.61 Billion |
Other Financing Activities | 15.24 Billion | -10.97 Billion | -4.98 Billion | -36.25 Billion | 14.08 Billion | 25.42 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | 69 Million | -17 Million | -224 Million | -9 Million | 121 Million |
Inventory | - | - | - | - | - | - |
Other working capital | 12 Million | 38 Million | -29 Million | 119 Million | -35 Million | -100 Million |
Cash at beginning of period | 2.33 Billion | 1.52 Billion | 2.32 Billion | 1.28 Billion | 1.52 Billion | 1.36 Billion |
Cash at end of period | 1.77 Billion | 2.33 Billion | 1.52 Billion | 2.32 Billion | 1.28 Billion | 1.52 Billion |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -563 Million | 809 Million | -799 Million | 1.04 Billion | -238 Million | 157 Million |
Free Cash Flow | -118 Million | 1.01 Billion | 1.54 Billion | 1.74 Billion | 1.18 Billion | 1.11 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 346 Million | -48 Million | 443 Million | 155 Million | 412 Million | -392 Million |
Depreciation & Amortization | 97 Million | - | 37 Million | 201 Million | 81 Million | - |
Deferred income taxes | - | - | - | -12 Million | -12 Million | - |
Stock-based compensation | 5 Million | 6 Million | -1 Million | 11 Million | 5 Million | 3 Million |
Change in working capital | -11 Million | -27 Million | 38 Million | 12 Million | 2 Million | 1 Million |
Other non-cash items | -430 Million | 55 Million | -461 Million | -485 Million | -519 Million | 336 Million |
Investing Cash Flow | -9.61 Billion | -7.06 Billion | 582 Million | -14.67 Billion | 1.5 Billion | -9.94 Billion |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -4.49 Billion | -14.09 Billion | -10.45 Billion | -63.11 Billion | -10.85 Billion | -22.12 Billion |
Sales/Maturities of investments | -8.24 Billion | 6.9 Billion | 10.64 Billion | 52.95 Billion | 14.92 Billion | 12.96 Billion |
Other Investing Activities | 3.11 Billion | 125 Million | 389 Million | -4.51 Billion | -2.57 Billion | -782 Million |
Financing Cash Flow | 9.48 Billion | 7.11 Billion | -500 Million | 14.22 Billion | -1.58 Billion | 10.25 Billion |
Debt repayment | -6.97 Billion | -6.97 Billion | -459 Million | -17 Million | -3 Million | -4 Million |
Dividends payments | -318 Million | -293 Million | -282 Million | -1 Billion | -272 Million | -252 Million |
Common Stock Repurchased | - | - | - | - | -10.04 Billion | - |
Common Stock Issuance | 780 Million | 434 Million | 241 Million | 1.08 Billion | 376 Million | 432 Million |
Other Financing Activities | 16 Billion | 7.41 Billion | -459 Million | 15.24 Billion | -1.3 Billion | 10.51 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | 40 Million |
Inventory | - | - | - | - | - | - |
Other working capital | -11 Million | -27 Million | 38 Million | 12 Million | 2 Million | -39 Million |
Cash at beginning of period | 1.9 Billion | 1.87 Billion | 1.77 Billion | 2.33 Billion | 1.88 Billion | 1.62 Billion |
Cash at end of period | 1.78 Billion | 1.9 Billion | 1.87 Billion | 1.77 Billion | 1.77 Billion | 1.88 Billion |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | -838 Million | -343 Million |
Net cash flow / Change in cash | -120 Million | 33 Million | 102 Million | -563 Million | -111 Million | 259 Million |
Free Cash Flow | 7 Million | -20 Million | 20 Million | -118 Million | -31 Million | -52 Million |
BCTXW
VLTTF
CLE
MS-PF
VIKASLIFE
IPG