USD 14.18
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -80.95 Million | 628.37 Million | 685.07 Million | 494.98 Million | 931.56 Million | 490.98 Million |
Net Income | 462.86 Million | 414.41 Million | 479.48 Million | 238.79 Million | 428.01 Million | 489.52 Million |
Depreciation & Amortization | 91.75 Million | 97.05 Million | 122.12 Million | 127.41 Million | 120.07 Million | 106.64 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -394.06 Million | 169.55 Million | 236.65 Million | 12.42 Million | 335.56 Million | -37.85 Million |
Other non-cash items | -58 Million | -52.64 Million | -153.18 Million | 116.35 Million | 47.9 Million | -67.32 Million |
Investing Cash Flow | -1.98 Billion | -6.73 Billion | -10.27 Billion | -9.32 Billion | -4.12 Billion | -2.23 Billion |
Investments in PPE | -120.51 Million | -90.68 Million | -153.62 Million | -146.15 Million | -158.86 Million | -182.31 Million |
Acquisitions | 62.84 Million | 10.71 Million | 11.73 Million | 1.72 Million | 4.24 Million | 1.4 Million |
Investment purchases | -6 Billion | -7.73 Billion | -13.32 Billion | -23.87 Billion | -13.3 Billion | -10.77 Billion |
Sales/Maturities of investments | 6.33 Billion | 6.75 Billion | 15.43 Billion | 19.39 Billion | 12.79 Billion | 9.62 Billion |
Other Investing Activities | -1.03 Million | -5.67 Billion | -12.24 Billion | -4.7 Billion | -3.46 Billion | -899.03 Million |
Financing Cash Flow | -13.36 Billion | 11.71 Billion | 22.24 Billion | 23.53 Billion | -302.99 Million | 2.55 Billion |
Debt repayment | -13.89 Billion | -9.11 Billion | -12.15 Billion | -7.76 Billion | -3 Billion | -1.66 Billion |
Dividends payments | -166.81 Million | -171.94 Million | -182.89 Million | -182.37 Million | -196.69 Million | -175.3 Million |
Common Stock Repurchased | -48.42 Million | -98.89 Million | -26.7 Million | -9428.85 | -98.88 Million | -90.19 Million |
Common Stock Issuance | 684.63 Thousand | 2.87 Billion | 10.3 Billion | 15.95 Billion | 0.21 | 4.48 Billion |
Other Financing Activities | 743.16 Million | 18.22 Billion | 24.31 Billion | 15.52 Billion | 2.99 Billion | -2.45 Million |
Accounts receivables | -3.54 Billion | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -2199.51 Billion | - | - | - | - | - |
Cash at beginning of period | 6256.94 Billion | 5496.37 Billion | 4074.23 Billion | 2515.2 Billion | 2895.88 Billion | 2806.27 Billion |
Cash at end of period | 4025.9 Billion | 6256.94 Billion | 5496.37 Billion | 4074.23 Billion | 2515.2 Billion | 2895.88 Billion |
Capital Expenditure | -120.51 Million | -90.68 Million | -153.62 Million | -146.15 Million | -158.86 Million | -182.31 Million |
Effect of forex changes on cash | - | 7 Million | 9 Million | 9 Million | -7 Million | 7 Million |
Net cash flow / Change in cash | -2231.03 Billion | 760.56 Billion | 1422.13 Billion | 1559.03 Billion | -380.68 Billion | 89.6 Billion |
Free Cash Flow | -201.46 Million | 537.69 Million | 531.45 Million | 348.82 Million | 772.69 Million | 308.67 Million |
Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 462.86 Million | 13.01 Billion | 16.08 Billion | 17.47 Billion | 20.36 Billion | 414.41 Million |
Depreciation & Amortization | 91.75 Million | - | - | - | - | 97.05 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -394.06 Million | - | - | - | - | 169.55 Million |
Other non-cash items | -58 Million | -13.01 Billion | -16.08 Billion | -17.47 Billion | -20.36 Billion | -52.64 Million |
Investing Cash Flow | -1.98 Billion | - | - | - | - | -6.73 Billion |
Investments in PPE | -120.51 Million | - | - | - | - | -90.68 Million |
Acquisitions | 62.84 Million | - | - | - | - | 10.71 Million |
Investment purchases | -6 Billion | - | - | - | - | -7.73 Billion |
Sales/Maturities of investments | 6.33 Billion | - | - | - | - | 6.75 Billion |
Other Investing Activities | -1.03 Million | - | - | - | - | -5.67 Billion |
Financing Cash Flow | -13.36 Billion | - | - | - | - | 11.71 Billion |
Debt repayment | -13.89 Billion | - | - | - | - | -9.11 Billion |
Dividends payments | -166.81 Million | - | - | - | - | -171.94 Million |
Common Stock Repurchased | -48.42 Million | - | - | - | - | -98.89 Million |
Common Stock Issuance | 684.63 Thousand | - | - | - | - | 2.87 Billion |
Other Financing Activities | - | - | - | - | - | 18.22 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 6256.94 Billion | - | - | - | - | 5496.37 Billion |
Cash at end of period | 4025.9 Billion | - | - | - | - | 6256.94 Billion |
Capital Expenditure | -120.51 Million | - | - | - | - | -90.68 Million |
Effect of forex changes on cash | - | - | - | - | - | 7 Million |
Net cash flow / Change in cash | -2231.03 Billion | - | - | - | - | 760.56 Billion |
Free Cash Flow | -201.46 Million | - | - | - | - | 537.69 Million |
SUUN
SINNAR
1631
1466
PLE
NHHH