International Business Machines Corporation (FRA:IBM)
Germany
· Delayed Price · Currency is EUR 202.95
-13.25 (-6.13%)
Last updated: Apr 24, 2025
FRA:IBM Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 5,473 | 6,023 | 7,502 | 1,639 | 5,743 | 5,590 | Upgrade
|
| Depreciation & Amortization | 4,712 | 4,667 | 4,396 | 4,802 | 6,417 | 6,695 | Upgrade
|
| Loss (Gain) From Sale of Assets | -652 | -652 | -170 | -363 | -136 | -70 | Upgrade
|
| Stock-Based Compensation | 1,392 | 1,311 | 1,133 | 987 | 982 | 937 | Upgrade
|
| Other Operating Activities | 784 | 783 | -1,114 | 3,168 | -2,001 | -3,204 | Upgrade
|
| Change in Accounts Receivable | -374 | -374 | 725 | -539 | 1,372 | 5,297 | Upgrade
|
| Change in Inventory | -166 | -166 | 390 | 71 | 138 | -209 | Upgrade
|
| Change in Accounts Payable | -13 | -13 | 65 | 213 | 85 | 138 | Upgrade
|
| Change in Other Net Operating Assets | 2,491 | 1,866 | 1,004 | 457 | 196 | 3,023 | Upgrade
|
| Operating Cash Flow | 13,647 | 13,445 | 13,931 | 10,435 | 12,796 | 18,197 | Upgrade
|
| Operating Cash Flow Growth | -4.73% | -3.49% | 33.50% | -18.45% | -29.68% | 23.20% | Upgrade
|
| Capital Expenditures | -1,008 | -1,048 | -1,245 | -1,346 | -2,062 | -2,618 | Upgrade
|
| Sale of Property, Plant & Equipment | 557 | 557 | 321 | 111 | 387 | 188 | Upgrade
|
| Cash Acquisitions | -10,305 | -3,289 | -5,082 | -2,348 | -3,293 | -336 | Upgrade
|
| Divestitures | -6 | 698 | -4 | 1,272 | 114 | 503 | Upgrade
|
| Sale (Purchase) of Intangibles | -637 | -637 | -565 | -626 | -706 | -612 | Upgrade
|
| Investment in Securities | -2,308 | -1,218 | -496 | -1,265 | -414 | -628 | Upgrade
|
| Other Investing Activities | 1 | - | 1 | - | -1 | - | Upgrade
|
| Investing Cash Flow | -13,706 | -4,937 | -7,070 | -4,202 | -5,975 | -3,028 | Upgrade
|
| Short-Term Debt Issued | - | 30 | - | 217 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 5,705 | 9,586 | 7,804 | 522 | 10,504 | Upgrade
|
| Total Debt Issued | 9,445 | 5,735 | 9,586 | 8,021 | 522 | 10,504 | Upgrade
|
| Short-Term Debt Repaid | - | - | -7 | - | -40 | -853 | Upgrade
|
| Long-Term Debt Repaid | - | -6,615 | -5,082 | -6,800 | -8,597 | -13,365 | Upgrade
|
| Total Debt Repaid | -6,615 | -6,615 | -5,089 | -6,800 | -8,637 | -14,218 | Upgrade
|
| Net Debt Issued (Repaid) | 2,830 | -880 | 4,497 | 1,221 | -8,115 | -3,714 | Upgrade
|
| Issuance of Common Stock | 745 | 745 | 414 | 279 | - | - | Upgrade
|
| Repurchase of Common Stock | -651 | -651 | -402 | -407 | -319 | -302 | Upgrade
|
| Common Dividends Paid | -6,174 | -6,147 | -6,040 | -5,948 | -5,869 | -5,797 | Upgrade
|
| Other Financing Activities | -263 | -146 | -238 | -103 | 949 | 92 | Upgrade
|
| Financing Cash Flow | -3,513 | -7,079 | -1,769 | -4,958 | -13,354 | -9,721 | Upgrade
|
| Foreign Exchange Rate Adjustments | -33 | -359 | 9 | -244 | -185 | -87 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | 1 | - | - | - | - | Upgrade
|
| Net Cash Flow | -3,604 | 1,071 | 5,101 | 1,031 | -6,718 | 5,361 | Upgrade
|
| Free Cash Flow | 12,639 | 12,397 | 12,686 | 9,089 | 10,734 | 15,579 | Upgrade
|
| Free Cash Flow Growth | -3.82% | -2.28% | 39.57% | -15.32% | -31.10% | 24.79% | Upgrade
|
| Free Cash Flow Margin | 20.11% | 19.75% | 20.51% | 15.02% | 18.72% | 28.23% | Upgrade
|
| Free Cash Flow Per Share | 13.44 | 13.23 | 13.76 | 9.96 | 11.87 | 17.38 | Upgrade
|
| Cash Interest Paid | 1,978 | 1,978 | 1,668 | 1,401 | 1,512 | 1,830 | Upgrade
|
| Cash Income Tax Paid | 1,723 | 1,723 | 1,564 | 1,865 | 2,103 | 2,253 | Upgrade
|
| Levered Free Cash Flow | 10,631 | 9,326 | 10,823 | 9,681 | 4,627 | 14,880 | Upgrade
|
| Unlevered Free Cash Flow | 11,715 | 10,396 | 11,827 | 10,441 | 5,348 | 15,685 | Upgrade
|
| Change in Net Working Capital | -930 | 15 | -1,918 | -1,922 | 2,772 | -8,369 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.