USD 5.11
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -13.36 Billion | -43.59 Billion | 53.68 Billion | 29.09 Billion | -3.69 Billion | -228 Million |
Net Income | 4.5 Billion | 4.87 Billion | 4.31 Billion | -351 Million | 4.23 Billion | 3.35 Billion |
Depreciation & Amortization | 934 Million | 833 Million | 923 Million | 914 Million | 1.48 Billion | 718 Million |
Deferred income taxes | -51 Million | -60 Million | -49 Million | - | - | - |
Stock-based compensation | 51 Million | 60 Million | - | - | - | - |
Change in working capital | -21.43 Billion | -48.44 Billion | 46.6 Billion | 26.81 Billion | -10.92 Billion | 3.39 Billion |
Other non-cash items | 2.63 Billion | -853 Million | 1.84 Billion | 1.71 Billion | 1.51 Billion | -7.7 Billion |
Investing Cash Flow | -9.39 Billion | 19.05 Billion | 3.06 Billion | 7.54 Billion | -716 Million | -7.95 Billion |
Investments in PPE | -1.55 Billion | -639 Million | -901 Million | -376 Million | -559 Million | -619 Million |
Acquisitions | 5.45 Billion | 5.42 Billion | -3.48 Billion | -70 Million | -84 Million | -481 Million |
Investment purchases | -44.9 Billion | -23.51 Billion | -10.15 Billion | -18.82 Billion | -21.34 Billion | -16.18 Billion |
Sales/Maturities of investments | 46.48 Billion | 36.97 Billion | 16.85 Billion | 25.95 Billion | 19.99 Billion | 9.06 Billion |
Other Investing Activities | -14.87 Billion | 813 Million | 746 Million | 866 Million | 1.28 Billion | 264 Million |
Financing Cash Flow | -15.67 Billion | -10.65 Billion | -2.6 Billion | 90 Million | -1.95 Billion | -6.28 Billion |
Debt repayment | -7.41 Billion | -5.39 Billion | -3.45 Billion | -2.38 Billion | -2.39 Billion | -2.25 Billion |
Dividends payments | -1.7 Billion | -3.2 Billion | -1.01 Billion | -381 Million | -3.42 Billion | -803 Million |
Common Stock Repurchased | -2.41 Billion | -2.05 Billion | -1.8 Billion | -2 Million | -21 Million | -2.82 Billion |
Common Stock Issuance | 14.82 Billion | 44.52 Billion | 937 Million | 2.21 Billion | 17 Million | 166 Million |
Other Financing Activities | -18.96 Billion | -44.52 Billion | 2.73 Billion | 636 Million | 3.86 Billion | -566 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -21.43 Billion | -48.44 Billion | 46.6 Billion | 26.81 Billion | -10.92 Billion | -42.84 Billion |
Cash at beginning of period | 158.44 Billion | 190.7 Billion | 139.19 Billion | 100.58 Billion | 108.93 Billion | 122.6 Billion |
Cash at end of period | 118.82 Billion | 158.44 Billion | 190.7 Billion | 139.19 Billion | 100.58 Billion | 108.81 Billion |
Capital Expenditure | -1.55 Billion | -639 Million | -901 Million | -376 Million | -559 Million | -619 Million |
Effect of forex changes on cash | -1.18 Billion | 2.93 Billion | -2.64 Billion | 1.87 Billion | -1.98 Billion | 676 Million |
Net cash flow / Change in cash | -39.62 Billion | -32.25 Billion | 51.5 Billion | 38.61 Billion | -8.34 Billion | -13.79 Billion |
Free Cash Flow | -14.92 Billion | -44.23 Billion | 52.78 Billion | 28.71 Billion | -4.25 Billion | -847 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 1.25 Billion | 978 Million | 4.5 Billion | 1.28 Billion | 927 Million | 1.08 Billion |
Depreciation & Amortization | - | - | 934 Million | - | - | - |
Deferred income taxes | - | - | -51 Million | - | - | - |
Stock-based compensation | - | - | 51 Million | 51 Million | - | - |
Change in working capital | - | - | -21.43 Billion | - | - | - |
Other non-cash items | -1.25 Billion | -978 Million | 2.63 Billion | -1.34 Billion | -927 Million | -1.08 Billion |
Investing Cash Flow | - | - | -9.39 Billion | - | - | - |
Investments in PPE | - | - | -1.55 Billion | - | - | - |
Acquisitions | - | - | 5.45 Billion | - | - | - |
Investment purchases | - | - | -44.9 Billion | - | - | - |
Sales/Maturities of investments | - | - | 46.48 Billion | - | - | - |
Other Investing Activities | - | - | -14.87 Billion | - | - | - |
Financing Cash Flow | - | - | -15.67 Billion | - | - | - |
Debt repayment | - | - | -7.41 Billion | - | - | - |
Dividends payments | - | - | -1.7 Billion | - | - | - |
Common Stock Repurchased | - | - | -2.41 Billion | - | - | - |
Common Stock Issuance | - | - | 14.82 Billion | - | - | - |
Other Financing Activities | - | - | -18.96 Billion | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -21.43 Billion | - | - | - |
Cash at beginning of period | - | - | 158.44 Billion | - | - | - |
Cash at end of period | - | - | 118.82 Billion | - | - | - |
Capital Expenditure | - | - | -1.55 Billion | - | - | - |
Effect of forex changes on cash | - | - | -1.18 Billion | - | - | - |
Net cash flow / Change in cash | - | - | -39.62 Billion | - | - | - |
Free Cash Flow | - | - | -14.92 Billion | - | - | - |
NIPMY
FITGF
036580
LL
002443
LMPMY