USD 53.43
(-2.39%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 31.72 Billion | 16.94 Billion | -12.8 Billion | 56.66 Billion | -12.02 Billion | 17.81 Billion |
Net Income | 7.52 Billion | 10.17 Billion | 9.95 Billion | 6.85 Billion | 8.79 Billion | 8.72 Billion |
Depreciation & Amortization | 1.82 Billion | 1.53 Billion | 1.51 Billion | 1.54 Billion | 1.05 Billion | 848 Million |
Deferred income taxes | 2.22 Billion | 2.75 Billion | 2.87 Billion | 1.54 Billion | 2.47 Billion | 2.38 Billion |
Stock-based compensation | 14 Million | 10 Million | 7 Million | 5 Million | 7 Million | 6 Million |
Change in working capital | 15.41 Billion | 3.06 Billion | -26.18 Billion | 43.71 Billion | -24.26 Billion | 5.75 Billion |
Other non-cash items | 4.71 Billion | -594 Million | -967 Million | 3 Billion | -90 Million | 93 Million |
Investing Cash Flow | -30.04 Billion | -11.29 Billion | 14.69 Billion | -56.45 Billion | 15.21 Billion | -13.72 Billion |
Investments in PPE | -442 Million | -571 Million | -462 Million | -771 Million | -186 Million | -416 Million |
Acquisitions | 895 Million | -549 Million | -717 Million | 3.93 Billion | 20 Million | -3.86 Billion |
Investment purchases | -100.91 Billion | -97.73 Billion | -72.25 Billion | -147.62 Billion | -89.01 Billion | -91.89 Billion |
Sales/Maturities of investments | 94.87 Billion | 63.13 Billion | 103.76 Billion | 119.03 Billion | 86.95 Billion | 84.33 Billion |
Other Investing Activities | -24.44 Billion | 24.43 Billion | -15.63 Billion | -31.03 Billion | 17.44 Billion | -1.88 Billion |
Financing Cash Flow | -2.76 Billion | -4.57 Billion | -2.77 Billion | 28.12 Billion | -1.28 Billion | -2.87 Billion |
Debt repayment | -1.04 Billion | -1.59 Billion | -1.09 Billion | -354 Million | -1.77 Billion | -233 Million |
Dividends payments | -5.42 Billion | -5.11 Billion | -4.6 Billion | -4.55 Billion | -4.44 Billion | -4.17 Billion |
Common Stock Repurchased | - | -3.37 Billion | -1.25 Billion | -414 Million | -1.37 Billion | -1.32 Billion |
Common Stock Issuance | 1.4 Billion | 137 Million | 268 Million | 1.74 Billion | 255 Million | 1.83 Billion |
Other Financing Activities | 210 Million | 5.37 Billion | 3.91 Billion | 33.45 Billion | 6.04 Billion | 1.03 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 15.41 Billion | 3.06 Billion | -26.18 Billion | 43.71 Billion | -24.26 Billion | 5.75 Billion |
Cash at beginning of period | 11.06 Billion | 9.69 Billion | 11.12 Billion | 10.9 Billion | 8.99 Billion | 7.82 Billion |
Cash at end of period | 10.17 Billion | 11.06 Billion | 9.69 Billion | 11.12 Billion | 10.9 Billion | 8.99 Billion |
Capital Expenditure | -442 Million | -571 Million | -462 Million | -771 Million | -186 Million | -416 Million |
Effect of forex changes on cash | 190 Million | 301 Million | -543 Million | -129 Million | 2 Million | -44 Million |
Net cash flow / Change in cash | -892 Million | 1.37 Billion | -1.43 Billion | 219 Million | 1.9 Billion | 1.17 Billion |
Free Cash Flow | 31.28 Billion | 16.37 Billion | -13.26 Billion | 55.89 Billion | -12.21 Billion | 17.39 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 1.91 Billion | 2.06 Billion | 2.17 Billion | 7.52 Billion | 1.38 Billion | 2.21 Billion |
Depreciation & Amortization | 428 Million | 410 Million | 421 Million | 1.82 Billion | 590 Million | 412 Million |
Deferred income taxes | 451 Million | 537 Million | 533 Million | 2.22 Billion | 138 Million | 497 Million |
Stock-based compensation | 1 Million | - | 10 Million | 14 Million | 2 Million | 1 Million |
Change in working capital | 3.63 Billion | -4.9 Billion | 2.78 Billion | 15.41 Billion | 1.4 Billion | 19.08 Billion |
Other non-cash items | -4.86 Billion | 1.94 Billion | 710 Million | 4.71 Billion | 1.23 Billion | 1.11 Billion |
Investing Cash Flow | -5.45 Billion | 4.28 Billion | -13.4 Billion | -30.04 Billion | -6.31 Billion | -20.41 Billion |
Investments in PPE | -134 Million | -88 Million | -146 Million | -442 Million | -153 Million | -217 Million |
Acquisitions | - | - | 20.56 Billion | 895 Million | 895 Million | 217 Million |
Investment purchases | -23.16 Billion | -26.46 Billion | -52.79 Billion | -100.91 Billion | -32.53 Billion | -20.12 Billion |
Sales/Maturities of investments | 18.47 Billion | 26.5 Billion | 19.13 Billion | 94.87 Billion | 26.48 Billion | 23.72 Billion |
Other Investing Activities | -242 Million | -310 Million | -167 Million | -24.44 Billion | -1.01 Billion | -24.02 Billion |
Financing Cash Flow | -2.16 Billion | -2.54 Billion | 6.01 Billion | -2.76 Billion | -989 Million | 582 Million |
Debt repayment | -574 Million | -8.41 Billion | -3.48 Billion | -1.04 Billion | -43 Million | -922 Million |
Dividends payments | -1.42 Billion | -1.41 Billion | -1.39 Billion | -5.42 Billion | -1.38 Billion | -1.37 Billion |
Common Stock Repurchased | - | - | -300 Million | - | - | - |
Common Stock Issuance | 483 Million | 467 Million | 1.49 Billion | 1.4 Billion | 482 Million | 467 Million |
Other Financing Activities | -647 Million | -3 Billion | 9.69 Billion | 210 Million | -41 Million | 568 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 7 Billion | -16.54 Billion | 2.78 Billion | 15.41 Billion | 1.4 Billion | 19.08 Billion |
Cash at beginning of period | 9.76 Billion | 9.21 Billion | 10.17 Billion | 11.06 Billion | 12.63 Billion | 9.29 Billion |
Cash at end of period | 9.25 Billion | 9.76 Billion | 9.21 Billion | 10.17 Billion | 10.17 Billion | 12.63 Billion |
Capital Expenditure | -134 Million | -88 Million | -146 Million | -442 Million | -153 Million | -217 Million |
Effect of forex changes on cash | -11 Million | 121 Million | -204 Million | 190 Million | 100 Million | -147 Million |
Net cash flow / Change in cash | -516 Million | 558 Million | -962 Million | -892 Million | -2.46 Billion | 3.34 Billion |
Free Cash Flow | 6.97 Billion | -1.39 Billion | 6.49 Billion | 31.28 Billion | 4.59 Billion | 23.11 Billion |
NNBP
0228
7531
PWSC
WBX
AETHER