USD 23.89
(-1.4%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 9.71 Billion | 8.7 Billion | 921 Million | -13.72 Billion | 23.86 Billion | 20.42 Billion |
Net Income | 8.51 Billion | 11.26 Billion | 21.63 Billion | 9.45 Billion | 8.46 Billion | 10.45 Billion |
Depreciation & Amortization | 4.85 Billion | 2.45 Billion | 2.01 Billion | 1.9 Billion | 1.7 Billion | 1.32 Billion |
Deferred income taxes | -1.36 Billion | -2.41 Billion | 5 Million | -833 Million | -334 Million | -2.64 Billion |
Stock-based compensation | 2.08 Billion | 4.08 Billion | 2.34 Billion | 1.92 Billion | 2.01 Billion | 1.83 Billion |
Change in working capital | -725 Million | -9.39 Billion | -25.43 Billion | -29.27 Billion | 10.96 Billion | 8.93 Billion |
Other non-cash items | -3.66 Billion | 2.71 Billion | 357 Million | 3.09 Billion | 1.04 Billion | 514 Million |
Investing Cash Flow | -17.31 Billion | -75.96 Billion | -30.46 Billion | -34.35 Billion | -24.23 Billion | -22.67 Billion |
Investments in PPE | -2.31 Billion | -3.74 Billion | -4.66 Billion | -6.3 Billion | -8.44 Billion | -7.98 Billion |
Acquisitions | 487 Million | -2.11 Billion | 3.93 Billion | -231 Million | -803 Million | -162 Million |
Investment purchases | -40.25 Billion | -60.53 Billion | -39.91 Billion | -48.67 Billion | -29.77 Billion | -3.79 Billion |
Sales/Maturities of investments | 26.84 Billion | 12.96 Billion | 45.7 Billion | 29.05 Billion | 17.81 Billion | 411 Million |
Other Investing Activities | -2.07 Billion | -22.52 Billion | -35.52 Billion | -8.2 Billion | -3.02 Billion | -11.15 Billion |
Financing Cash Flow | 27.8 Billion | 59.6 Billion | 134.73 Billion | 70.38 Billion | 3.36 Billion | 22.75 Billion |
Debt repayment | -3.57 Billion | -46.21 Billion | -59.19 Billion | -3.86 Billion | -51.61 Billion | -4.16 Billion |
Dividends payments | -4.18 Billion | -3.68 Billion | -2.72 Billion | -2.33 Billion | -2.1 Billion | -1.81 Billion |
Common Stock Repurchased | -5.79 Billion | -3.5 Billion | -7.87 Billion | -2.75 Billion | -6.43 Billion | -4.41 Billion |
Common Stock Issuance | 1.49 Billion | - | 204.03 Billion | 349 Million | 59.91 Billion | 38 Million |
Other Financing Activities | 39.85 Billion | 112.99 Billion | 497 Million | 79.33 Billion | 3.6 Billion | 24.81 Billion |
Accounts receivables | -28.21 Billion | 35.01 Billion | 21.97 Billion | -30.89 Billion | -7.69 Billion | 6.41 Billion |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 27.49 Billion | -44.4 Billion | -47.41 Billion | 1.62 Billion | 18.66 Billion | 8.93 Billion |
Cash at beginning of period | 241.82 Billion | 261.03 Billion | 155.84 Billion | 133.54 Billion | 130.54 Billion | 110.05 Billion |
Cash at end of period | 251.53 Billion | 241.82 Billion | 261.03 Billion | 155.84 Billion | 133.54 Billion | 130.54 Billion |
Capital Expenditure | -2.31 Billion | -3.74 Billion | -4.66 Billion | -6.3 Billion | -8.44 Billion | -7.98 Billion |
Effect of forex changes on cash | 1.85 Billion | -11.56 Billion | -5.37 Billion | 4.8 Billion | - | - |
Net cash flow / Change in cash | 9.71 Billion | -19.21 Billion | 105.19 Billion | 22.29 Billion | 2.99 Billion | 20.49 Billion |
Free Cash Flow | 7.39 Billion | 4.96 Billion | -3.74 Billion | -20.03 Billion | 15.42 Billion | 12.43 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 6.89 Billion | 3.04 Billion | 4.13 Billion | 8.51 Billion | 2 Billion | 2.05 Billion |
Depreciation & Amortization | 1.11 Billion | 646 Million | 627 Million | 4.85 Billion | 780 Million | 568 Million |
Deferred income taxes | -9.3 Billion | -511 Million | 60 Million | -1.36 Billion | -1.36 Billion | -12.2 Billion |
Stock-based compensation | 2.09 Billion | 595 Million | 1.84 Billion | 2.08 Billion | 77 Million | 228 Million |
Change in working capital | 9.11 Billion | 15.24 Billion | -4.59 Billion | -725 Million | -14.89 Billion | 11.97 Billion |
Other non-cash items | -76.24 Billion | 2.16 Billion | 3.41 Billion | -3.66 Billion | 14.16 Billion | -28.16 Billion |
Investing Cash Flow | -30.51 Billion | -18.42 Billion | -38.4 Billion | -17.31 Billion | -18.89 Billion | -8.03 Billion |
Investments in PPE | -332 Million | -542 Million | -497 Million | -2.31 Billion | -546 Million | -507 Million |
Acquisitions | -4.09 Billion | 448 Million | 4.02 Billion | 487 Million | 2.62 Billion | 7.72 Billion |
Investment purchases | -61.42 Billion | -33.18 Billion | -55.35 Billion | -40.25 Billion | -29.61 Billion | -10.74 Billion |
Sales/Maturities of investments | 39.36 Billion | 14.89 Billion | 17.66 Billion | 26.84 Billion | 13.01 Billion | 3.02 Billion |
Other Investing Activities | -4.03 Billion | -8.32 Billion | -7.48 Billion | -2.07 Billion | -4.36 Billion | -7.52 Billion |
Financing Cash Flow | -5.18 Billion | -2.37 Billion | 7.17 Billion | 27.8 Billion | 28.01 Billion | 6.44 Billion |
Debt repayment | -18.9 Billion | -7.28 Billion | -1.42 Billion | -3.57 Billion | -5.09 Billion | -10.28 Billion |
Dividends payments | -1.16 Billion | -1.05 Billion | -1.12 Billion | -4.18 Billion | -1.06 Billion | -1.09 Billion |
Common Stock Repurchased | -3.68 Billion | -4.2 Billion | -1.5 Billion | -5.79 Billion | -1 Billion | -1.5 Billion |
Common Stock Issuance | -18.57 Billion | 2.24 Billion | - | 1.49 Billion | 23.85 Billion | 11.78 Billion |
Other Financing Activities | 37.2 Billion | 827 Million | -924 Million | 39.85 Billion | 11.32 Billion | 7.54 Billion |
Accounts receivables | 9.11 Billion | 4.13 Billion | -1.8 Billion | -28.21 Billion | 14.04 Billion | 11.97 Billion |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 54.52 Billion | -10.42 Billion | -34.48 Billion | 27.49 Billion | -28.93 Billion | -39.32 Billion |
Cash at beginning of period | 239.87 Billion | 209.38 Billion | 241.57 Billion | 241.82 Billion | 239.87 Billion | 270.93 Billion |
Cash at end of period | 154.68 Billion | 206.32 Billion | 209.38 Billion | 251.53 Billion | 241.43 Billion | 239.87 Billion |
Capital Expenditure | -332 Million | -542 Million | -497 Million | -2.31 Billion | -546 Million | -507 Million |
Effect of forex changes on cash | 4.61 Billion | -1.56 Billion | -3.34 Billion | 1.85 Billion | 5.38 Billion | -3.92 Billion |
Net cash flow / Change in cash | -85.19 Billion | -3.05 Billion | -32.19 Billion | 9.71 Billion | 1.56 Billion | -31.05 Billion |
Free Cash Flow | -66.67 Billion | 18.76 Billion | 1.88 Billion | 7.39 Billion | 234 Million | -26.04 Billion |
ABR
3891
FNOXF
FIBRAMQ12
PXCLF
MS