Monster Beverage Corporation (MNST)
NASDAQ: MNST · Real-Time Price · USD
53.88
+0.18 (0.33%)
Nov 21, 2024, 1:25 PM EST - Market open

Monster Beverage Cash Flow Statement

Millions USD. 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
1,6051,6311,1921,3771,4101,108
Upgrade
Depreciation & Amortization
78.3668.961.2450.1657.0360.73
Upgrade
Loss (Gain) From Sale of Assets
2.920.17-0.19-1.01-0.35-0.25
Upgrade
Asset Writedown & Restructuring Costs
46.343.042.2-8.7-
Upgrade
Stock-Based Compensation
85.1668.8464.1170.4870.2963.36
Upgrade
Other Operating Activities
4.17-34.355.5220.54-152.935.35
Upgrade
Change in Accounts Receivable
-50.76-163.16-128.98-254.23-119.67-59.94
Upgrade
Change in Inventory
135.217.9-347.71-277.7930.3-85.22
Upgrade
Change in Accounts Payable
-11.38112.7949.77114.318.728.83
Upgrade
Change in Unearned Revenue
-17.8-24.47-19.91-22.66-21.48-24.86
Upgrade
Change in Income Taxes
-64.79-17.09-21.3-3.715.9417.59
Upgrade
Change in Other Net Operating Assets
88.4524.16-18.6882.1948.040.35
Upgrade
Operating Cash Flow
1,9011,718887.71,1561,3641,114
Upgrade
Operating Cash Flow Growth
20.18%93.51%-23.19%-15.28%22.48%-4.14%
Upgrade
Capital Expenditures
-284-221.43-188.73-43.87-48.72-101.66
Upgrade
Sale of Property, Plant & Equipment
2.862.521.311.330.991.24
Upgrade
Cash Acquisitions
--363.39-329.47---
Upgrade
Sale (Purchase) of Intangibles
-25.66-13.3-23.43-13.59-18.55-8.74
Upgrade
Investment in Securities
1,304409.02405.29-924.54-379.79-216.3
Upgrade
Other Investing Activities
12.43-6.83-26.34-11.35-26.42-1.27
Upgrade
Investing Cash Flow
1,010-193.4-161.37-992.02-472.49-326.72
Upgrade
Long-Term Debt Issued
--0.082.93--
Upgrade
Long-Term Debt Repaid
--13.91---3.09-13.57
Upgrade
Net Debt Issued (Repaid)
740.64-13.910.082.93-3.09-13.57
Upgrade
Issuance of Common Stock
126.81130.2764.0245.7272.9492.36
Upgrade
Repurchase of Common Stock
-3,941-658.95-771.03-13.83-595.92-707.3
Upgrade
Other Financing Activities
-2.9-----
Upgrade
Financing Cash Flow
-3,077-542.6-706.9434.82-526.07-628.51
Upgrade
Foreign Exchange Rate Adjustments
17.28.78-38.72-52.4916.851.91
Upgrade
Net Cash Flow
-148.51990.53-19.32146.05382.46160.44
Upgrade
Free Cash Flow
1,6171,496698.971,1121,3151,012
Upgrade
Free Cash Flow Growth
13.95%114.07%-37.14%-15.48%29.97%-7.99%
Upgrade
Free Cash Flow Margin
21.82%20.96%11.08%20.07%28.61%24.09%
Upgrade
Free Cash Flow Per Share
1.571.410.661.041.230.93
Upgrade
Cash Interest Paid
13.920.360.430.130.040.32
Upgrade
Cash Income Tax Paid
486.16423.22380420.52355.51293.81
Upgrade
Levered Free Cash Flow
1,2071,071447.46877.281,076813.92
Upgrade
Unlevered Free Cash Flow
1,2181,071447.47877.291,076813.96
Upgrade
Change in Net Working Capital
-97.1889.6456.17312.634.6883.63
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.