BeiGene, Ltd. (BGNE)
NASDAQ: BGNE · IEX Real-Time Price · USD
162.54
-0.73 (-0.45%)
At close: Jul 26, 2024, 4:00 PM
162.55
+0.01 (0.01%)
After-hours: Jul 26, 2024, 7:12 PM EDT
BeiGene Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2013 |
|---|---|---|---|---|---|---|---|
| Net Income | -5,827.85 | -881.71 | -2,003.82 | -1,457.82 | -1,624.97 | -948.63 | Upgrade
|
| Depreciation & Amortization | 606.06 | 83.94 | 63.05 | 45.49 | 31.79 | 18.62 | Upgrade
|
| Other Amortization | 27 | 3.74 | 3.23 | 0.97 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -61.33 | -8.49 | -27.74 | -28.99 | -4.49 | 69 | Upgrade
|
| Loss (Gain) From Sale of Investments | 117.12 | 16.22 | 22 | -7.63 | -11.83 | - | Upgrade
|
| Stock-Based Compensation | 2,654 | 367.62 | 303.16 | 240.71 | 183.48 | 134.15 | Upgrade
|
| Other Operating Activities | -2,015.13 | -368.23 | 11.11 | 26.89 | -8.03 | -12.58 | Upgrade
|
| Change in Accounts Receivable | -1,359.66 | -188.31 | 304.11 | -423.02 | 10.36 | -29.82 | Upgrade
|
| Change in Inventory | -1,017.72 | -140.95 | -56.69 | -153.33 | -58.91 | -12.31 | Upgrade
|
| Change in Accounts Payable | 155.13 | 21.48 | -4.35 | 20.01 | 95.84 | 2.22 | Upgrade
|
| Change in Unearned Revenue | -1,845.47 | -255.59 | -151.82 | 407.7 | - | -27.98 | Upgrade
|
| Change in Other Net Operating Assets | 1,392 | 192.82 | 41.14 | 30.3 | 103.29 | 57.06 | Upgrade
|
| Operating Cash Flow | -7,175.22 | -1,157.45 | -1,496.62 | -1,298.72 | -1,283.46 | -750.27 | Upgrade
|
| Capital Expenditures | -4,390.07 | -561.9 | -325.43 | -262.94 | -117.51 | -89.61 | Upgrade
|
| Sale (Purchase) of Intangibles | -248.13 | -34.37 | -143.67 | -51.91 | -109.5 | -69 | Upgrade
|
| Investment in Securities | 4,133 | 656.27 | 1,546 | 955.51 | -2,939.33 | 712.78 | Upgrade
|
| Other Investing Activities | -0.37 | - | - | - | -2.03 | - | Upgrade
|
| Investing Cash Flow | -506.03 | 60 | 1,077 | 640.66 | -3,168.37 | 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 | 6,029 | 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 | -2,002.24 | -323.27 | -417.08 | -321.75 | -144.31 | -32.81 | Upgrade
|
| Net Debt Issued (Repaid) | 4,027 | 360.77 | -65.94 | 101.53 | 289.6 | 34.68 | Upgrade
|
| Issuance of Common Stock | 317.84 | 55.71 | 46.96 | 3,535 | 4,325 | 47 | Upgrade
|
| Other Financing Activities | 13.76 | - | - | - | 588.11 | 4 | Upgrade
|
| Financing Cash Flow | 4,358 | 416.48 | -18.97 | 3,637 | 5,203 | 85.68 | Upgrade
|
| Foreign Exchange Rate Adjustments | -61.9 | -8.08 | -69.38 | 14.04 | 18.23 | -9.51 | Upgrade
|
| Net Cash Flow | -3,384.74 | -689.05 | -507.85 | 2,993 | 769.23 | -119.94 | Upgrade
|
| Free Cash Flow | -11,565.29 | -1,719.35 | -1,822.05 | -1,561.67 | -1,400.97 | -839.88 | Upgrade
|
| Free Cash Flow Margin | -57.69% | -69.93% | -128.68% | -132.76% | -453.57% | -196.14% | Upgrade
|
| Free Cash Flow Per Share | -110.76 | -16.47 | -17.67 | -16.83 | -16.78 | -13.99 | Upgrade
|
| Cash Interest Paid | 142.63 | 19.75 | 25.17 | 29.97 | 44.13 | 4.32 | Upgrade
|
| Cash Income Tax Paid | 418.28 | 56 | 29.5 | 15.7 | 10.6 | 8.98 | Upgrade
|
| Levered Free Cash Flow | -5,477.89 | -1,271.43 | -944.2 | -1,203.99 | -752.29 | -578 | Upgrade
|
| Unlevered Free Cash Flow | -5,458.8 | -1,268.78 | -932.26 | -1,186.36 | -741.06 | -571.56 | Upgrade
|
| Change in Net Working Capital | -966.8 | 372.47 | -286.45 | 259.47 | -306.73 | -34.21 | Upgrade
|
Source: S&P Capital IQ. Standard template.