USD 2.75
(-4.84%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 547.1 Billion | 1490.35 Billion | 412.89 Billion | 755.86 Billion | 743.71 Billion | 735.52 Billion |
Net Income | 633.45 Billion | 1252.08 Billion | 85.15 Billion | -50.86 Billion | 296.15 Billion | 361.7 Billion |
Depreciation & Amortization | 266.12 Billion | 238.27 Billion | 213.95 Billion | 234.05 Billion | 240.96 Billion | 215.18 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | - | - |
Other non-cash items | 179.77 Billion | -1490.35 Billion | 113.78 Billion | 572.67 Billion | 206.59 Billion | -576.89 Billion |
Investing Cash Flow | -120.85 Billion | 455.57 Billion | -736.55 Billion | -554.65 Billion | -311.53 Billion | -1881.56 Billion |
Investments in PPE | -662.42 Billion | -937.56 Billion | -786.07 Billion | -554.31 Billion | -321.07 Billion | -300.53 Billion |
Acquisitions | 33.97 Billion | 1204.55 Billion | 11.72 Billion | 39.5 Billion | -7.36 Billion | -1624.32 Billion |
Investment purchases | -55.86 Billion | -31.35 Billion | -4.79 Billion | -6.03 Billion | -7.68 Billion | -1.47 Billion |
Sales/Maturities of investments | 563.45 Billion | 25.29 Billion | 11.6 Billion | 22.22 Million | 2.73 Billion | 352.73 Million |
Other Investing Activities | 550.61 Billion | 194.64 Billion | 30.98 Billion | -33.83 Billion | 21.85 Billion | 44.42 Billion |
Financing Cash Flow | -741.06 Billion | -628.65 Billion | 293.23 Billion | -127.66 Billion | -440.43 Billion | 966.57 Billion |
Debt repayment | -323.1 Billion | -516.65 Billion | -39.79 Billion | -155.81 Billion | -319.82 Billion | -821.41 Billion |
Dividends payments | -401.59 Billion | -39.6 Billion | -231.06 Billion | -312.71 Billion | -236.47 Billion | -231.39 Billion |
Common Stock Repurchased | - | - | - | - | - | -72.38 Billion |
Common Stock Issuance | - | - | - | - | - | 665.82 Billion |
Other Financing Activities | 2.05 Billion | -72.38 Billion | 564.09 Billion | 340.86 Billion | 115.86 Billion | 1425.94 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 875.21 Billion | 309.97 Billion | 332.03 Billion | 235.68 Billion | 245.17 Billion | 419.45 Billion |
Cash at end of period | 563.29 Billion | -173.08 Billion | 309.97 Billion | 332.03 Billion | 235.68 Billion | 245.17 Billion |
Capital Expenditure | -662.42 Billion | -937.56 Billion | -786.07 Billion | -554.31 Billion | -321.07 Billion | -300.53 Billion |
Effect of forex changes on cash | 2.88 Billion | -6.45 Billion | 8.36 Billion | 22.8 Billion | -1.23 Billion | 5.17 Billion |
Net cash flow / Change in cash | -311.92 Billion | -483.06 Billion | -22.06 Billion | 96.35 Billion | -9.48 Billion | -174.28 Billion |
Free Cash Flow | -115.32 Billion | 552.79 Billion | -373.18 Billion | 201.55 Billion | 422.63 Billion | 434.98 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | - | 102.25 Billion | 148.56 Billion | 633.45 Billion | 357.79 Billion | 161.91 Billion |
Depreciation & Amortization | - | 76.82 Billion | 73.86 Billion | 266.12 Billion | 73.35 Billion | 70.85 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | - | - |
Other non-cash items | - | 32.23 Billion | 77.56 Billion | 179.77 Billion | 42.52 Billion | 82.55 Billion |
Investing Cash Flow | -130.23 Billion | -203.07 Billion | -228.98 Billion | -120.85 Billion | 424.88 Billion | -134.46 Billion |
Investments in PPE | - | -199.44 Billion | -239.49 Billion | -662.42 Billion | -114.09 Billion | -141.93 Billion |
Acquisitions | - | - | - | 33.97 Billion | 5.31 Billion | 1.24 Billion |
Investment purchases | - | -4.21 Billion | -2.15 Billion | -55.86 Billion | -5.89 Billion | -5.19 Billion |
Sales/Maturities of investments | - | 1.15 Billion | 6.21 Billion | 563.45 Billion | 539.56 Billion | 5.42 Billion |
Other Investing Activities | -130.23 Billion | -565.03 Million | 26.74 Million | 550.61 Billion | 534.94 Billion | 5.99 Billion |
Financing Cash Flow | -59.84 Billion | -9.44 Billion | -76.5 Billion | -741.06 Billion | -482.04 Billion | -345.96 Billion |
Debt repayment | - | -5.86 Billion | -430 Million | -323.1 Billion | -474.34 Billion | -100.34 Billion |
Dividends payments | - | -293.8 Billion | -46.23 Billion | -401.59 Billion | -4.56 Billion | -201.84 Billion |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -59.84 Billion | -15.12 Billion | -1.29 Billion | 2.05 Billion | 1.48 Billion | -43.77 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | - | 441.92 Billion | 563.29 Billion | 875.21 Billion | 293.91 Billion | 427.09 Billion |
Cash at end of period | -190.07 Billion | 288.48 Billion | -305.49 Billion | 563.29 Billion | 563.29 Billion | -480.42 Billion |
Capital Expenditure | - | -199.44 Billion | -239.49 Billion | -662.42 Billion | -114.09 Billion | -141.93 Billion |
Effect of forex changes on cash | - | 1.41 Billion | 13.16 Billion | 2.88 Billion | -440.49 Million | 1.24 Billion |
Net cash flow / Change in cash | -190.07 Billion | -153.44 Billion | -868.78 Billion | -311.92 Billion | 269.37 Billion | -907.51 Billion |
Free Cash Flow | - | -141.78 Billion | -87.23 Billion | -115.32 Billion | 212.86 Billion | 173.38 Billion |
VOC
036540
5468
MKKGY
CJR-B
3154