NetEase, Inc. (HKG:9999)
Hong Kong
· Delayed Price · Currency is HKD 160.00
+1.90 (1.20%)
Feb 21, 2025, 4:08 PM HKT
NetEase Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 29,698 | 29,417 | 20,338 | 16,857 | 12,063 | Upgrade
|
| Depreciation & Amortization | 2,418 | 3,055 | 2,858 | 3,276 | 3,458 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.76 | 5.68 | 3.62 | 54.05 | 6.48 | Upgrade
|
| Loss (Gain) From Sale of Investments | -353.3 | -544.15 | 1,271 | -1,198 | -1,270 | Upgrade
|
| Loss (Gain) on Equity Investments | 155.57 | -473.95 | -1,260 | -1,573 | -302.6 | Upgrade
|
| Stock-Based Compensation | 3,883 | 3,243 | 3,174 | 3,041 | 2,663 | Upgrade
|
| Provision & Write-off of Bad Debts | 68.93 | 61.15 | 61.39 | 265.93 | 40.6 | Upgrade
|
| Other Operating Activities | 160.3 | 192.04 | -1,609 | 1,016 | 3,458 | Upgrade
|
| Change in Accounts Receivable | 716.38 | -1,470 | 554.34 | -1,187 | -530.41 | Upgrade
|
| Change in Inventory | 123.78 | 296.76 | -27.61 | -343.59 | 29.7 | Upgrade
|
| Change in Accounts Payable | 91.14 | -559.42 | 447.67 | -155.26 | -86.35 | Upgrade
|
| Change in Unearned Revenue | 2,022 | 1,162 | 385.4 | 1,351 | 2,343 | Upgrade
|
| Change in Income Taxes | 187.79 | -244.26 | -917.61 | 255.06 | 1,127 | Upgrade
|
| Change in Other Net Operating Assets | 510.34 | 1,191 | 3,055 | 3,267 | 1,889 | Upgrade
|
| Operating Cash Flow | 39,677 | 35,331 | 27,709 | 24,927 | 24,888 | Upgrade
|
| Operating Cash Flow Growth | 12.30% | 27.51% | 11.16% | 0.15% | 44.56% | Upgrade
|
| Capital Expenditures | -1,275 | -2,302 | -2,100 | -1,602 | -1,056 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.53 | 10.3 | 41.47 | 71.52 | 17.54 | Upgrade
|
| Sale (Purchase) of Intangibles | -930.99 | -1,974 | -543.22 | -1,508 | -2,235 | Upgrade
|
| Investment in Securities | 20,515 | -12,354 | -4,444 | -3,771 | -25,759 | Upgrade
|
| Other Investing Activities | -406.63 | -423.93 | -323.78 | -268.65 | -160.67 | Upgrade
|
| Investing Cash Flow | 17,916 | -17,043 | -7,370 | -7,078 | -29,192 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 3,723 | Upgrade
|
| Long-Term Debt Issued | 13,920 | 13,569 | 6,393 | 4,448 | 1,136 | Upgrade
|
| Total Debt Issued | 13,920 | 13,569 | 6,393 | 4,448 | 4,860 | Upgrade
|
| Short-Term Debt Repaid | -6,657 | -13,655 | -1,274 | -442.21 | - | Upgrade
|
| Long-Term Debt Repaid | -14,739 | -8,219 | -273.64 | -2,297 | -818.54 | Upgrade
|
| Total Debt Repaid | -21,396 | -21,874 | -1,548 | -2,739 | -818.54 | Upgrade
|
| Net Debt Issued (Repaid) | -7,476 | -8,305 | 4,845 | 1,708 | 4,041 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 21,912 | Upgrade
|
| Repurchase of Common Stock | -8,830 | -5,234 | -8,328 | -12,911 | -11,491 | Upgrade
|
| Common Dividends Paid | -11,165 | -8,014 | -6,724 | -3,508 | -4,280 | Upgrade
|
| Other Financing Activities | 136.01 | 86.16 | -30.92 | 2,125 | -268.34 | Upgrade
|
| Financing Cash Flow | -27,336 | -21,467 | -10,238 | -12,586 | 9,913 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.75 | -202.46 | 110.4 | -55.35 | 161.89 | Upgrade
|
| Net Cash Flow | 30,268 | -3,382 | 10,212 | 5,208 | 5,771 | Upgrade
|
| Free Cash Flow | 38,401 | 33,030 | 25,609 | 23,325 | 23,833 | Upgrade
|
| Free Cash Flow Growth | 16.26% | 28.98% | 9.79% | -2.13% | 48.89% | Upgrade
|
| Free Cash Flow Margin | 36.47% | 31.92% | 26.54% | 26.62% | 32.35% | Upgrade
|
| Free Cash Flow Per Share | 11.89 | 10.16 | 7.77 | 6.93 | 7.11 | Upgrade
|
| Cash Interest Paid | 489.62 | 779.87 | 588.38 | 187.63 | 246.05 | Upgrade
|
| Cash Income Tax Paid | 5,190 | 4,896 | 5,092 | 3,547 | 2,046 | Upgrade
|
| Levered Free Cash Flow | 26,250 | 18,622 | 18,553 | 16,174 | 16,350 | Upgrade
|
| Unlevered Free Cash Flow | 26,250 | 19,175 | 18,960 | 16,174 | 16,350 | Upgrade
|
| Change in Net Working Capital | -3,666 | 165.58 | -3,303 | -2,706 | -4,433 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.