BeiGene, Ltd. (BGNE)
NASDAQ: BGNE · Real-Time Price · USD
176.50
+1.78 (1.02%)
At close: Dec 20, 2024, 4:00 PM
177.10
+0.60 (0.34%)
After-hours: Dec 20, 2024, 5:23 PM EST
BeiGene Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
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 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -5,993 | -881.71 | -2,004 | -1,458 | -1,625 | -948.63 | Upgrade
|
| Depreciation & Amortization | 588.77 | 83.94 | 63.05 | 45.49 | 31.79 | 18.62 | Upgrade
|
| Other Amortization | 26.23 | 3.74 | 3.23 | 0.97 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -59.58 | -8.49 | -27.74 | -28.99 | -4.49 | 69 | Upgrade
|
| Loss (Gain) From Sale of Investments | 113.78 | 16.22 | 22 | -7.63 | -11.83 | - | Upgrade
|
| Stock-Based Compensation | 2,579 | 367.62 | 303.16 | 240.71 | 183.48 | 134.15 | Upgrade
|
| Other Operating Activities | 786.12 | -368.23 | 11.11 | 26.89 | -8.03 | -12.58 | Upgrade
|
| Change in Accounts Receivable | -1,321 | -188.31 | 304.11 | -423.02 | 10.36 | -29.82 | Upgrade
|
| Change in Inventory | -988.68 | -140.95 | -56.69 | -153.33 | -58.91 | -12.31 | Upgrade
|
| Change in Accounts Payable | 150.7 | 21.48 | -4.35 | 20.01 | 95.84 | 2.22 | Upgrade
|
| Change in Unearned Revenue | -1,793 | -255.59 | -151.82 | 407.7 | - | -27.98 | Upgrade
|
| Change in Other Net Operating Assets | 1,353 | 192.82 | 41.14 | 30.3 | 103.29 | 57.06 | Upgrade
|
| Operating Cash Flow | -4,559 | -1,157 | -1,497 | -1,299 | -1,283 | -750.27 | Upgrade
|
| Capital Expenditures | -3,800 | -561.9 | -325.43 | -262.94 | -117.51 | -89.61 | Upgrade
|
| Sale (Purchase) of Intangibles | -241.05 | -34.37 | -143.67 | -51.91 | -109.5 | -69 | Upgrade
|
| Investment in Securities | 4,629 | 656.27 | 1,546 | 955.51 | -2,939 | 712.78 | Upgrade
|
| Other Investing Activities | -5,188 | - | - | - | -2.03 | - | Upgrade
|
| Investing Cash Flow | -4,600 | 60 | 1,077 | 640.66 | -3,168 | 554.16 | Upgrade
|
| Short-Term Debt Issued | - | 661.53 | 313.77 | 406.45 | 323.7 | - | Upgrade
|
| Long-Term Debt Issued | - | 22.5 | 37.37 | 16.84 | 110.21 | 67.49 | Upgrade
|
| Total Debt Issued | 5,896 | 684.03 | 351.15 | 423.29 | 433.91 | 67.49 | Upgrade
|
| Short-Term Debt Repaid | - | -309.58 | -417.08 | -321.75 | -12.25 | - | Upgrade
|
| Long-Term Debt Repaid | - | -13.69 | - | - | -132.06 | -32.81 | Upgrade
|
| Total Debt Repaid | -2,338 | -323.27 | -417.08 | -321.75 | -144.31 | -32.81 | Upgrade
|
| Net Debt Issued (Repaid) | 3,558 | 360.77 | -65.94 | 101.53 | 289.6 | 34.68 | Upgrade
|
| Issuance of Common Stock | 306.96 | 55.71 | 46.96 | 3,535 | 4,325 | 47 | Upgrade
|
| Other Financing Activities | -1.15 | - | - | - | 588.11 | 4 | Upgrade
|
| Financing Cash Flow | 3,863 | 416.48 | -18.97 | 3,637 | 5,203 | 85.68 | Upgrade
|
| Foreign Exchange Rate Adjustments | -113.12 | -8.08 | -69.38 | 14.04 | 18.23 | -9.51 | Upgrade
|
| Net Cash Flow | -5,408 | -689.05 | -507.85 | 2,993 | 769.23 | -119.94 | Upgrade
|
| Free Cash Flow | -8,358 | -1,719 | -1,822 | -1,562 | -1,401 | -839.88 | Upgrade
|
| Free Cash Flow Margin | -35.56% | -69.93% | -128.68% | -132.76% | -453.57% | -196.14% | Upgrade
|
| Free Cash Flow Per Share | -80.08 | -16.47 | -17.67 | -16.83 | -16.78 | -13.99 | Upgrade
|
| Cash Interest Paid | 138.56 | 19.75 | 25.17 | 29.97 | 44.13 | 4.32 | Upgrade
|
| Cash Income Tax Paid | 860.47 | 56 | 29.5 | 15.7 | 10.6 | 8.98 | Upgrade
|
| Levered Free Cash Flow | -5,262 | -1,271 | -944.2 | -1,204 | -752.29 | -578 | Upgrade
|
| Unlevered Free Cash Flow | -5,195 | -1,269 | -932.26 | -1,186 | -741.06 | -571.56 | Upgrade
|
| Change in Net Working Capital | 461.17 | 372.47 | -286.45 | 259.47 | -306.73 | -34.21 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.