USD 64.39
(-1.69%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 190.69 Billion | 477.2 Billion | 581.01 Billion | 921.77 Billion | 171.17 Billion | 183.27 Billion |
Net Income | 751.84 Billion | 496.26 Billion | 386.6 Billion | 326 Billion | 260.36 Billion | 220.56 Billion |
Depreciation & Amortization | 30.92 Billion | 23.48 Billion | 16.81 Billion | 13.86 Billion | 12.8 Billion | 12.24 Billion |
Deferred income taxes | - | 12.28 Billion | -9.88 Billion | -8.26 Billion | -101.2 Million | -8.12 Billion |
Stock-based compensation | 17.31 Billion | 14.01 Billion | 13.87 Billion | 10.6 Billion | 7.47 Billion | 5.34 Billion |
Change in working capital | -497.06 Billion | -156.46 Billion | 58.9 Billion | 472.34 Billion | -230.66 Billion | -126.26 Billion |
Other non-cash items | 141.18 Billion | 87.61 Billion | 114.7 Billion | 107.22 Billion | 121.3 Billion | 79.51 Billion |
Investing Cash Flow | 53.13 Billion | -4392.78 Billion | -3302.27 Billion | -2521.14 Billion | -2150.48 Billion | -1536.98 Billion |
Investments in PPE | -42.86 Billion | -43.62 Billion | -26.32 Billion | -17.8 Billion | -18.29 Billion | -16.35 Billion |
Acquisitions | 95 Billion | - | - | - | - | - |
Investment purchases | - | -1595.29 Billion | -1736.49 Billion | -3217.28 Billion | -2608.67 Billion | -1784.57 Billion |
Sales/Maturities of investments | - | 1031.73 Billion | 1588.66 Billion | 2393.47 Billion | 1867.97 Billion | 1390.85 Billion |
Other Investing Activities | 96 Billion | -3785.59 Billion | -3128.11 Billion | -1679.53 Billion | -1391.49 Billion | -1126.9 Billion |
Financing Cash Flow | -39.83 Billion | 4173.91 Billion | 2912.1 Billion | 1918.36 Billion | 1845.78 Billion | 1517.5 Billion |
Debt repayment | -73.42 Billion | -558.11 Billion | -353.32 Billion | -326.28 Billion | -315.2 Billion | -224.08 Billion |
Dividends payments | -84.04 Billion | -86.39 Billion | -36.23 Billion | -166.6 Million | -66.44 Billion | -41.01 Billion |
Common Stock Repurchased | -2.3 Billion | - | - | - | - | 1546.24 Billion |
Common Stock Issuance | 75.99 Billion | - | - | - | - | 235.89 Billion |
Other Financing Activities | 12.01 Billion | 4818.41 Billion | 3301.67 Billion | 2244.82 Billion | 2227.44 Billion | 459.8 Million |
Accounts receivables | - | -51.39 Billion | -15.64 Billion | -15.8 Billion | -9.75 Billion | -15.06 Billion |
Accounts payables | - | 29.89 Billion | 4.41 Billion | -2.07 Billion | 563.7 Million | 13.77 Billion |
Inventory | - | -47.06 Billion | 21.28 Billion | 101.69 Billion | 6 Billion | -28.42 Billion |
Other working capital | 2842.81 Billion | -87.89 Billion | 48.84 Billion | 388.53 Billion | -227.48 Billion | -96.55 Billion |
Cash at beginning of period | 1971.47 Billion | 1122.03 Billion | 930.69 Billion | 611.96 Billion | 734.87 Billion | 574.15 Billion |
Cash at end of period | 2288.34 Billion | 1387.39 Billion | 1122.03 Billion | 930.69 Billion | 611.96 Billion | 734.87 Billion |
Capital Expenditure | -42.86 Billion | -43.62 Billion | -26.32 Billion | -17.8 Billion | -18.29 Billion | -16.35 Billion |
Effect of forex changes on cash | 1.04 Billion | 7.03 Billion | 490.5 Million | -262.2 Million | 10.61 Billion | -3.06 Billion |
Net cash flow / Change in cash | 316.86 Billion | 265.36 Billion | 191.33 Billion | 318.73 Billion | -122.91 Billion | 160.72 Billion |
Free Cash Flow | 147.82 Billion | 433.58 Billion | 554.69 Billion | 903.96 Billion | 152.88 Billion | 166.91 Billion |
Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 751.84 Billion | 176.22 Billion | 172.57 Billion | 168.11 Billion | 123.7 Billion | 496.26 Billion |
Depreciation & Amortization | 30.92 Billion | - | - | - | - | 23.48 Billion |
Deferred income taxes | - | - | - | - | - | 12.28 Billion |
Stock-based compensation | 17.31 Billion | 17.31 Billion | - | - | - | 14.01 Billion |
Change in working capital | -497.06 Billion | - | - | - | - | -156.46 Billion |
Other non-cash items | 141.18 Billion | -193.54 Billion | -172.57 Billion | -168.11 Billion | -123.7 Billion | 87.61 Billion |
Investing Cash Flow | 53.13 Billion | - | - | - | - | -4392.78 Billion |
Investments in PPE | -42.86 Billion | - | - | - | - | -43.62 Billion |
Acquisitions | 95 Billion | - | - | - | - | - |
Investment purchases | - | - | - | - | - | -1595.29 Billion |
Sales/Maturities of investments | - | - | - | - | - | 1031.73 Billion |
Other Investing Activities | 96 Billion | - | - | - | - | -3785.59 Billion |
Financing Cash Flow | -39.83 Billion | - | - | - | - | 4173.91 Billion |
Debt repayment | -73.42 Billion | - | - | - | - | -558.11 Billion |
Dividends payments | -84.04 Billion | - | - | - | - | -86.39 Billion |
Common Stock Repurchased | -2.3 Billion | - | - | - | - | - |
Common Stock Issuance | 75.99 Billion | - | - | - | - | - |
Other Financing Activities | 12.01 Billion | - | - | - | - | 4818.41 Billion |
Accounts receivables | - | - | - | - | - | -51.39 Billion |
Accounts payables | - | - | - | - | - | 29.89 Billion |
Inventory | - | - | - | - | - | -47.06 Billion |
Other working capital | 2842.81 Billion | - | - | - | - | -87.89 Billion |
Cash at beginning of period | 1971.47 Billion | - | - | - | - | 1122.03 Billion |
Cash at end of period | 2288.34 Billion | - | - | - | - | 1387.39 Billion |
Capital Expenditure | -42.86 Billion | - | - | - | - | -43.62 Billion |
Effect of forex changes on cash | 1.04 Billion | - | - | - | - | 7.03 Billion |
Net cash flow / Change in cash | 316.86 Billion | - | - | - | - | 265.36 Billion |
Free Cash Flow | 147.82 Billion | - | - | - | - | 433.58 Billion |
SZGPY
4I1
UMG
CRZBY
MRC
6MK