USD 0.92
(6.41%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 68.61 Billion | 35.97 Billion | 47.01 Billion | 31.41 Billion | 88.01 Billion | 38.36 Billion |
Net Income | 93.98 Billion | 78.17 Billion | 135.81 Billion | -57.42 Billion | 56.09 Billion | -65.51 Billion |
Depreciation & Amortization | 10.57 Billion | 2.68 Billion | 2.66 Billion | 2.94 Billion | 4.83 Billion | 735 Million |
Deferred income taxes | -61.87 Billion | -72.72 Billion | 4.26 Billion | 98.77 Billion | 19.59 Billion | 820 Million |
Stock-based compensation | - | - | - | - | 211 Million | 94 Million |
Change in working capital | -40.5 Billion | -5.93 Billion | 42.1 Billion | 27.02 Billion | 11.81 Billion | -4.53 Billion |
Other non-cash items | 66.43 Billion | -10.99 Billion | -92.6 Billion | -71.08 Billion | -4.53 Billion | 106.76 Billion |
Investing Cash Flow | 92.57 Billion | 14.91 Billion | 27.79 Billion | 258.54 Billion | 111.46 Billion | 15.84 Billion |
Investments in PPE | -80.53 Billion | -18.56 Billion | -8.91 Billion | -7.44 Billion | -3.62 Billion | -3.01 Billion |
Acquisitions | 23.78 Billion | -69 Million | -1.46 Billion | -10.12 Billion | -4.65 Billion | -170 Million |
Investment purchases | -553.67 Billion | -55.42 Billion | -58.86 Billion | -61.08 Billion | -34.3 Billion | -59.62 Billion |
Sales/Maturities of investments | 568.41 Billion | 53.08 Billion | 38.99 Billion | 113.03 Billion | 58.05 Billion | 69.18 Billion |
Other Investing Activities | 132.43 Billion | 35.89 Billion | 58.04 Billion | 224.16 Billion | 95.99 Billion | 9.46 Billion |
Financing Cash Flow | -208.52 Billion | -90.74 Billion | -79.79 Billion | -189.64 Billion | -191.05 Billion | -38.65 Billion |
Debt repayment | -37.96 Billion | -115.38 Billion | -98.68 Billion | -354.62 Billion | -82.32 Billion | -17.67 Billion |
Dividends payments | -123.58 Billion | -69.38 Billion | -16.77 Billion | -811.24 Million | -1.22 Billion | -520.2 Million |
Common Stock Repurchased | -13.19 Billion | -6.88 Billion | -323 Million | 119 Billion | - | -1.84 Billion |
Common Stock Issuance | - | 819.49 Million | 36.77 Billion | 44.66 Billion | - | 520.2 Million |
Other Financing Activities | -109.71 Billion | 74.56 Billion | -793 Million | 12.96 Billion | -106.17 Billion | -19.13 Billion |
Accounts receivables | 100.19 Billion | -54.25 Billion | 5.71 Billion | 4.77 Billion | 12.78 Billion | 1.82 Billion |
Accounts payables | - | 18.08 Billion | -8.26 Billion | 745.06 Million | -7.27 Billion | -2.86 Billion |
Inventory | 40.99 Billion | 20.11 Billion | 50.81 Billion | 24.62 Billion | 13.17 Billion | 183 Million |
Other working capital | -181.68 Billion | 10.11 Billion | -6.15 Billion | -3.11 Billion | -6.86 Billion | -3.67 Billion |
Cash at beginning of period | 144.66 Billion | 75.26 Billion | 97.31 Billion | 535.89 Billion | 219.95 Billion | 129.07 Billion |
Cash at end of period | 114.63 Billion | 38.93 Billion | 75.26 Billion | 97.31 Billion | 248.58 Billion | 134.13 Billion |
Capital Expenditure | -80.53 Billion | -18.56 Billion | -8.91 Billion | -7.44 Billion | -3.62 Billion | -3.01 Billion |
Effect of forex changes on cash | 36.69 Billion | 7.16 Billion | -17.06 Billion | -675 Million | 21.3 Billion | -10.14 Billion |
Net cash flow / Change in cash | -30.02 Billion | -36.32 Billion | -22.05 Billion | -438.57 Billion | 28.62 Billion | 5.05 Billion |
Free Cash Flow | -11.92 Billion | 17.4 Billion | 38.09 Billion | 23.96 Billion | 84.38 Billion | 35.35 Billion |
Breakdown | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 119.62 Billion | -53.02 Billion | -25.29 Billion | 78.96 Billion | 41.84 Billion | 78.17 Billion |
Depreciation & Amortization | 3.93 Billion | 3.86 Billion | 3.57 Billion | 931 Million | 1.08 Billion | 2.68 Billion |
Deferred income taxes | 22.45 Billion | -344.77 Billion | -42.89 Billion | 41.24 Billion | -35.31 Billion | -72.72 Billion |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -18.07 Billion | -14.44 Billion | -70.12 Billion | 21.55 Billion | 16.52 Billion | -5.93 Billion |
Other non-cash items | -120.03 Billion | 347.29 Billion | 162.34 Billion | -1.47 Billion | -1.9 Billion | -10.99 Billion |
Investing Cash Flow | -2.78 Billion | 47.98 Billion | 105.16 Billion | 3.05 Billion | -1.51 Billion | 14.91 Billion |
Investments in PPE | -25.96 Billion | -32.64 Billion | -24.68 Billion | -16.39 Billion | -8.07 Billion | -18.56 Billion |
Acquisitions | 3.85 Billion | 24.33 Billion | 26.51 Billion | 8.47 Billion | -49 Million | -69 Million |
Investment purchases | -280.09 Billion | -199.26 Billion | -219.31 Billion | -35.09 Billion | -32.43 Billion | -55.42 Billion |
Sales/Maturities of investments | 245.84 Billion | 256.56 Billion | 320.92 Billion | 31.09 Billion | 27.74 Billion | 53.08 Billion |
Other Investing Activities | 52.78 Billion | -992.39 Million | 1.73 Billion | 14.99 Billion | 11.3 Billion | 35.89 Billion |
Financing Cash Flow | -14.18 Billion | -39.69 Billion | -118.24 Billion | -24.97 Billion | -36.88 Billion | -90.74 Billion |
Debt repayment | -6.26 Billion | -319.45 Billion | -82.14 Billion | -26.15 Billion | -31.53 Billion | -115.38 Billion |
Dividends payments | -20.25 Billion | -57.43 Billion | -202.82 Billion | -356.48 Million | -51.55 Billion | -69.38 Billion |
Common Stock Repurchased | -4.41 Billion | -10.85 Billion | -3.55 Billion | -746 Million | -1.44 Billion | -6.88 Billion |
Common Stock Issuance | - | 3.08 Billion | 5.53 Billion | 2.17 Billion | 135.59 Million | 819.49 Million |
Other Financing Activities | -36.28 Billion | 3.06 Billion | 164.74 Billion | 21 Million | 28.36 Billion | 74.56 Billion |
Accounts receivables | 87.22 Billion | 26.67 Billion | 17.89 Billion | -9.98 Billion | -1.79 Billion | -54.25 Billion |
Accounts payables | - | -72.58 Billion | -63.27 Billion | 36 Billion | 539.11 Million | 18.08 Billion |
Inventory | 30.22 Billion | 28.37 Billion | -19.31 Billion | 4.56 Billion | 17.22 Billion | 20.11 Billion |
Other working capital | -135.52 Billion | 3.09 Billion | -5.42 Billion | -9.03 Billion | -701 Million | 10.11 Billion |
Cash at beginning of period | 103.65 Billion | 101.78 Billion | 78.49 Billion | 52.49 Billion | 30.6 Billion | 75.26 Billion |
Cash at end of period | 114.63 Billion | 103.49 Billion | 101.78 Billion | 67.59 Billion | 38.93 Billion | 38.93 Billion |
Capital Expenditure | -25.96 Billion | -32.64 Billion | -24.68 Billion | -16.39 Billion | -8.07 Billion | -18.56 Billion |
Effect of forex changes on cash | 4.85 Billion | 5.8 Billion | 22.68 Billion | 3.34 Billion | 4.39 Billion | 7.16 Billion |
Net cash flow / Change in cash | 10.98 Billion | 1.7 Billion | 23.28 Billion | 15.09 Billion | 8.32 Billion | -36.32 Billion |
Free Cash Flow | -18.05 Billion | -119 Billion | -68.91 Billion | 19.27 Billion | 21.41 Billion | 17.4 Billion |
COLM
BFUTILITIE
3176
0L8B
HSIC
TSRUF