USD 79.58
(-5.24%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 443.59 Billion | 194.96 Billion | 321.08 Billion | 382.38 Billion | 313.19 Billion | 270.3 Billion |
Net Income | 228.77 Billion | 192.86 Billion | 180.3 Billion | 136.7 Billion | 145.88 Billion | 152.74 Billion |
Depreciation & Amortization | 284.93 Billion | 257.76 Billion | 223.73 Billion | 209.83 Billion | 208.31 Billion | 185.95 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -73.6 Billion | -258.83 Billion | -85.82 Billion | 39.36 Billion | -53.42 Billion | -63.31 Billion |
Other non-cash items | 677.03 Billion | 3.17 Billion | 2.86 Billion | -3.51 Billion | 12.43 Billion | 432.82 Billion |
Investing Cash Flow | 47.9 Billion | -427.64 Billion | -229.8 Billion | -404.16 Billion | -182.59 Billion | -395 Billion |
Investments in PPE | -348.92 Billion | -289.97 Billion | -237.37 Billion | -222.36 Billion | -216 Billion | -225.62 Billion |
Acquisitions | 13.8 Billion | -18.93 Billion | 981 Million | 14.58 Billion | 7.65 Billion | 6.78 Billion |
Investment purchases | -816.45 Billion | -921.09 Billion | -936.86 Billion | -4.45 Billion | -2.68 Billion | -44.12 Billion |
Sales/Maturities of investments | 1236.58 Billion | 832.35 Billion | 961.89 Billion | 3 Million | 2.12 Billion | 757 Million |
Other Investing Activities | -37.1 Billion | -29.99 Billion | -18.43 Billion | -191.93 Billion | 26.3 Billion | -132.79 Billion |
Financing Cash Flow | -209.49 Billion | 183.69 Billion | -92.11 Billion | -105.47 Billion | -7.09 Billion | 40.46 Billion |
Debt repayment | -117.5 Billion | -162.37 Billion | -117.79 Billion | -45.55 Billion | -42.6 Billion | -86.3 Billion |
Dividends payments | -62.09 Billion | -55.88 Billion | -49.67 Billion | -46.57 Billion | -49.67 Billion | -48.12 Billion |
Common Stock Repurchased | -24 Million | -5 Million | -18 Million | -14 Million | -9 Million | -12 Million |
Common Stock Issuance | - | - | - | - | - | 172.61 Billion |
Other Financing Activities | 14.98 Billion | 77.2 Billion | 75.37 Billion | -104.44 Billion | -8 Million | 2.29 Billion |
Accounts receivables | -82.98 Billion | -225.48 Billion | -81.24 Billion | -40.03 Billion | -55.6 Billion | -86.53 Billion |
Accounts payables | 7.69 Billion | 29.61 Billion | 93.53 Billion | 73.86 Billion | 24.18 Billion | 42.54 Billion |
Inventory | -28.39 Billion | -70.2 Billion | -110.61 Billion | -20.67 Billion | -20.2 Billion | -22.02 Billion |
Other working capital | 30.08 Billion | 7.24 Billion | 12.49 Billion | 26.2 Billion | -1.8 Billion | 2.69 Billion |
Cash at beginning of period | 202.73 Billion | 247.08 Billion | 238.24 Billion | 358.14 Billion | 239.14 Billion | 323.83 Billion |
Cash at end of period | 496.84 Billion | 202.73 Billion | 247.08 Billion | 238.24 Billion | 358.14 Billion | 239.14 Billion |
Capital Expenditure | -348.92 Billion | -289.97 Billion | -237.37 Billion | -222.36 Billion | -216 Billion | -225.62 Billion |
Effect of forex changes on cash | 12.11 Billion | 4.63 Billion | 9.67 Billion | 7.35 Billion | -4.5 Billion | -464 Million |
Net cash flow / Change in cash | 294.11 Billion | -44.35 Billion | 8.83 Billion | -119.89 Billion | 119 Billion | -84.69 Billion |
Free Cash Flow | 94.66 Billion | -95.01 Billion | 83.71 Billion | 160.02 Billion | 97.19 Billion | 44.68 Billion |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -2.02 Billion | 228.77 Billion | 91.99 Billion | 51.83 Billion | 86.97 Billion | 192.86 Billion |
Depreciation & Amortization | 76.39 Billion | 284.93 Billion | 71.78 Billion | 70.15 Billion | 66.6 Billion | 257.76 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 32.21 Billion | -73.6 Billion | -16.48 Billion | -20.04 Billion | -69.28 Billion | -258.83 Billion |
Other non-cash items | 162.76 Billion | 677.03 Billion | -1.06 Billion | 164.63 Billion | 188.9 Billion | 3.17 Billion |
Investing Cash Flow | 32.19 Billion | 47.9 Billion | 27.12 Billion | 26.66 Billion | -38.08 Billion | -427.64 Billion |
Investments in PPE | -102.69 Billion | -348.92 Billion | -88.47 Billion | -80.39 Billion | -77.36 Billion | -289.97 Billion |
Acquisitions | 8.53 Billion | 13.8 Billion | -3.92 Billion | 4.65 Billion | 4.54 Billion | -18.93 Billion |
Investment purchases | -211.05 Billion | -816.45 Billion | -238.75 Billion | -170.52 Billion | -196.11 Billion | -921.09 Billion |
Sales/Maturities of investments | 350.89 Billion | 1236.58 Billion | 368.15 Billion | 280.58 Billion | 236.95 Billion | 832.35 Billion |
Other Investing Activities | -13.48 Billion | -37.1 Billion | -9.87 Billion | -7.64 Billion | -6.1 Billion | -29.99 Billion |
Financing Cash Flow | -119.94 Billion | -209.49 Billion | -45.46 Billion | -25.71 Billion | -18.37 Billion | 183.69 Billion |
Debt repayment | -109.93 Billion | -117.5 Billion | -439 Million | -14.27 Billion | -17 Billion | -162.37 Billion |
Dividends payments | - | -62.09 Billion | -31.04 Billion | - | -31.04 Billion | -55.88 Billion |
Common Stock Repurchased | -9 Million | -24 Million | -7 Million | -5 Million | -3 Million | -5 Million |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | 3.72 Billion | 14.98 Billion | -14.85 Billion | -1.94 Billion | 7.12 Billion | 77.2 Billion |
Accounts receivables | -49.89 Billion | -82.98 Billion | 5.67 Billion | -16.5 Billion | -22.26 Billion | -225.48 Billion |
Accounts payables | 26.87 Billion | 7.69 Billion | -16.59 Billion | 4.79 Billion | -7.38 Billion | 29.61 Billion |
Inventory | 8.93 Billion | -28.39 Billion | -7.31 Billion | -10.57 Billion | -19.42 Billion | -70.2 Billion |
Other working capital | 46.3 Billion | 30.08 Billion | 1.74 Billion | 2.24 Billion | -20.21 Billion | 7.24 Billion |
Cash at beginning of period | 476.9 Billion | 202.73 Billion | 352.49 Billion | 245.29 Billion | 202.73 Billion | 247.08 Billion |
Cash at end of period | 496.84 Billion | 496.84 Billion | 476.9 Billion | 352.49 Billion | 245.29 Billion | 202.73 Billion |
Capital Expenditure | -102.69 Billion | -348.92 Billion | -88.47 Billion | -80.39 Billion | -77.36 Billion | -289.97 Billion |
Effect of forex changes on cash | 5.21 Billion | 12.11 Billion | -3.46 Billion | 2.26 Billion | 8.09 Billion | 4.63 Billion |
Net cash flow / Change in cash | 19.94 Billion | 294.11 Billion | 124.41 Billion | 107.2 Billion | 42.56 Billion | -44.35 Billion |
Free Cash Flow | -220 Million | 94.66 Billion | 57.74 Billion | 23.58 Billion | 13.55 Billion | -95.01 Billion |
9568
WARRIX
XBRAF
INOD
CM
1319