Tencent Holdings Limited (LON: 0Z4S)
London flag London · Delayed Price · Currency is GBP · Price in HKD
414.75
-4.18 (-1.00%)
Dec 19, 2024, 10:44 AM BST

Tencent Holdings Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
169,774115,216188,243224,822159,84793,310
Upgrade
Depreciation & Amortization
27,78327,38730,13727,79423,05816,234
Upgrade
Other Amortization
28,04331,62131,07929,87627,71628,439
Upgrade
Loss (Gain) From Sale of Assets
-126-126-108-35-120-85
Upgrade
Asset Writedown & Restructuring Costs
13413417,4288,7044,872234
Upgrade
Loss (Gain) From Sale of Investments
3,9313,931-137,419-149,453-56,657-15,827
Upgrade
Loss (Gain) on Equity Investments
-5,800-5,80016,12916,444-3,6721,681
Upgrade
Stock-Based Compensation
21,07321,07324,94921,62512,63410,127
Upgrade
Other Operating Activities
-5,6169,293-5,875-5,482-982-853
Upgrade
Change in Accounts Receivable
-1,010-1,0104,336-4,026-7,530-6,037
Upgrade
Change in Inventory
1,8821,882-1,2011,297-95-394
Upgrade
Change in Accounts Payable
8,0448,044-6,51820,59813,0336,445
Upgrade
Change in Unearned Revenue
3,8213,821-6,6372,29318,18412,054
Upgrade
Change in Other Net Operating Assets
6,4966,496-8,452-19,2713,8313,262
Upgrade
Operating Cash Flow
258,429221,962146,091175,186194,119148,590
Upgrade
Operating Cash Flow Growth
26.92%51.93%-16.61%-9.75%30.64%33.94%
Upgrade
Capital Expenditures
-44,821-21,008-22,679-29,302-34,070-22,766
Upgrade
Sale of Property, Plant & Equipment
257257376191-4
Upgrade
Cash Acquisitions
-7,633-7,633-12,267-21,944-15,097-428
Upgrade
Divestitures
141433-15-
Upgrade
Sale (Purchase) of Intangibles
-26,399-26,399-28,171-32,863-32,529-34,222
Upgrade
Investment in Securities
-79,791-79,791-49,543-90,552-105,907-50,237
Upgrade
Other Investing Activities
71,1269,3997,380-4,0795,633-8,521
Upgrade
Investing Cash Flow
-87,247-125,161-104,871-178,549-181,955-116,170
Upgrade
Short-Term Debt Issued
-29,8097,70123,1035,09018,375
Upgrade
Long-Term Debt Issued
-33,64122,53560,40874,27195,277
Upgrade
Total Debt Issued
63,45063,45030,23683,51179,361113,652
Upgrade
Short-Term Debt Repaid
--9,889-15,378-22,944-8,512-22,058
Upgrade
Long-Term Debt Repaid
--50,909-14,420-5,200-29,896-71,033
Upgrade
Total Debt Repaid
-60,798-60,798-29,798-28,144-38,408-93,091
Upgrade
Net Debt Issued (Repaid)
2,6522,65243855,36740,95320,561
Upgrade
Issuance of Common Stock
1,4961,0709951,0431,716272
Upgrade
Repurchase of Common Stock
-98,443-48,387-32,189-4,997-1,865-2,452
Upgrade
Common Dividends Paid
-29,964-20,983-12,952-12,503-10,339-8,315
Upgrade
Other Financing Activities
-46,838-16,925-16,245-17,290-16,818-8,394
Upgrade
Financing Cash Flow
-171,097-82,573-59,95321,62013,6471,672
Upgrade
Foreign Exchange Rate Adjustments
-1,0931,3537,506-3,089-6,0041,085
Upgrade
Net Cash Flow
-1,00815,581-11,22715,16819,80735,177
Upgrade
Free Cash Flow
213,608200,954123,412145,884160,049125,824
Upgrade
Free Cash Flow Growth
20.73%62.83%-15.40%-8.85%27.20%37.98%
Upgrade
Free Cash Flow Margin
33.22%33.00%22.25%26.05%33.20%33.35%
Upgrade
Free Cash Flow Per Share
22.5720.9112.7315.0516.5913.10
Upgrade
Cash Interest Paid
11,47811,4789,3427,5257,0767,047
Upgrade
Cash Income Tax Paid
34,72934,72927,66928,52620,32217,228
Upgrade
Levered Free Cash Flow
158,447147,51171,02794,338100,28081,564
Upgrade
Unlevered Free Cash Flow
166,024154,93977,26899,286104,93686,371
Upgrade
Change in Net Working Capital
-34,560-20,42327,3474,441-25,308-25,024
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.