USD 97.95
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 80.34 Billion | 67.73 Billion | 53.09 Billion | 65.14 Billion | 42.3 Billion | 45.45 Billion |
Net Income | 55.6 Billion | 74.69 Billion | 73.54 Billion | 70.91 Billion | 68.87 Billion | 62.3 Billion |
Depreciation & Amortization | 1.31 Billion | 1.33 Billion | 1.65 Billion | 2.04 Billion | 2.3 Billion | 2 Billion |
Deferred income taxes | - | -22.91 Billion | -24.45 Billion | -20.11 Billion | -20.04 Billion | -19.45 Billion |
Stock-based compensation | - | 2 Million | 9 Million | 16 Million | 19 Million | 368 Million |
Change in working capital | 19.85 Billion | 13.86 Billion | 1.57 Billion | 11.68 Billion | -9.22 Billion | 672 Million |
Other non-cash items | 3.95 Billion | 752 Million | 763 Million | 597 Million | 370 Million | -92 Million |
Investing Cash Flow | -72.38 Billion | -743 Million | 99.83 Billion | -50.11 Billion | -30.58 Billion | -82.17 Billion |
Investments in PPE | -501 Million | -765 Million | -395 Million | -98 Million | -708 Million | -3.18 Billion |
Acquisitions | 6 Million | 17 Million | 67 Million | -49.95 Billion | -29.9 Billion | -129.99 Billion |
Investment purchases | -72 Billion | - | - | -30 Billion | - | -52 Billion |
Sales/Maturities of investments | - | - | - | 30 Billion | - | 103 Billion |
Other Investing Activities | 107 Million | 5 Million | 100.16 Billion | -66 Million | 27 Million | 4 Million |
Financing Cash Flow | -20.68 Billion | -22.66 Billion | -146.83 Billion | -21.11 Billion | -17.09 Billion | -16.09 Billion |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -20.79 Billion | -20.52 Billion | -146.88 Billion | -19.09 Billion | -17.44 Billion | -15.49 Billion |
Common Stock Repurchased | -1 Million | -2.21 Billion | -5 Million | -2.27 Billion | -6 Million | -943 Million |
Common Stock Issuance | 110 Million | 74 Million | 56 Million | 256 Million | 351 Million | 341 Million |
Other Financing Activities | 1 Million | 1 Million | 1 Million | 256 Million | 1 Million | -1 Million |
Accounts receivables | -181 Million | -172 Million | -569 Million | 5.99 Billion | -2.17 Billion | -3.68 Billion |
Accounts payables | 2.42 Billion | 1.27 Billion | -461 Million | -1.12 Billion | -5.4 Billion | 2.51 Billion |
Inventory | - | -855 Million | -927 Million | -597 Million | -370 Million | 92 Million |
Other working capital | 17.6 Billion | 13.62 Billion | 3.52 Billion | 7.4 Billion | -1.27 Billion | 1.74 Billion |
Cash at beginning of period | 104.53 Billion | 60.14 Billion | 53.96 Billion | 60.09 Billion | 65.5 Billion | 118.32 Billion |
Cash at end of period | 91.9 Billion | 104.53 Billion | 60.14 Billion | 53.96 Billion | 60.09 Billion | 65.5 Billion |
Capital Expenditure | -501 Million | -765 Million | -395 Million | -98 Million | -708 Million | -3.18 Billion |
Effect of forex changes on cash | 108 Million | 66 Million | 83 Million | -41 Million | -41 Million | -3 Million |
Net cash flow / Change in cash | -12.62 Billion | 44.38 Billion | 6.17 Billion | -6.12 Billion | -5.41 Billion | -52.82 Billion |
Free Cash Flow | 79.84 Billion | 66.96 Billion | 52.69 Billion | 65.05 Billion | 41.6 Billion | 42.26 Billion |
Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 55.6 Billion | 15.42 Billion | 13.51 Billion | 13.78 Billion | 12.87 Billion | 74.69 Billion |
Depreciation & Amortization | 1.31 Billion | - | - | 338 Million | 341 Million | 1.33 Billion |
Deferred income taxes | - | - | - | - | - | -22.91 Billion |
Stock-based compensation | - | - | - | - | - | 2 Million |
Change in working capital | 19.85 Billion | - | - | - | - | 13.86 Billion |
Other non-cash items | 3.95 Billion | -15.42 Billion | -13.51 Billion | -13.78 Billion | -12.87 Billion | 752 Million |
Investing Cash Flow | -72.38 Billion | - | - | - | - | -743 Million |
Investments in PPE | -501 Million | - | - | - | - | -765 Million |
Acquisitions | 6 Million | - | - | - | - | 17 Million |
Investment purchases | -72 Billion | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 107 Million | - | - | - | - | 5 Million |
Financing Cash Flow | -20.68 Billion | - | - | - | - | -22.66 Billion |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -20.79 Billion | - | - | - | - | -20.52 Billion |
Common Stock Repurchased | -1 Million | - | - | - | - | -2.21 Billion |
Common Stock Issuance | 110 Million | - | - | - | - | 74 Million |
Other Financing Activities | 1 Million | - | - | - | - | 1 Million |
Accounts receivables | -181 Million | - | - | - | - | -172 Million |
Accounts payables | 2.42 Billion | - | - | - | - | 1.27 Billion |
Inventory | - | - | - | - | - | -855 Million |
Other working capital | 17.6 Billion | - | - | - | - | 13.62 Billion |
Cash at beginning of period | 104.53 Billion | - | - | 107.3 Billion | 104.53 Billion | 60.14 Billion |
Cash at end of period | 91.9 Billion | - | - | 120.34 Billion | 107.3 Billion | 104.53 Billion |
Capital Expenditure | -501 Million | - | - | - | - | -765 Million |
Effect of forex changes on cash | 108 Million | - | - | - | - | 66 Million |
Net cash flow / Change in cash | -12.62 Billion | - | - | 13.04 Billion | 2.77 Billion | 44.38 Billion |
Free Cash Flow | 79.84 Billion | - | - | 676 Million | 682 Million | 66.96 Billion |
MARUF
GBGD
DESP
4098
GTVH
SHIVAMAUTO