Ajax-Loading

Company Selected - Merck & Company Inc - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands09/30/202506/30/202503/31/202512/31/2024View Chart

Hid Net Income

19,045,00016,419,00017,451,00017,133,000

Hid Depreciation

4,569,0004,601,0004,614,0004,499,000

Hid Stock Based Compensation

802,000793,000780,000761,000

Hid Other Non-Cash Items

-4,034,0003,616,0003,414,0003,991,000

Hid [-] Change In Working Capital

-1,855,000-5,244,000-3,997,000-3,667,000

HidHid Change Receivables

- - - -1,148,000.00

HidHid Change To Inventory

- - - -816,000.00

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-1,462,000-1,651,000-1,384,000-1,249,000

[-] Total Cash From Operating Activities

17,065,00018,534,00020,878,00021,468,000

Hid Capital Expenditures

-4,016,000-3,812,000-3,839,000-3,372,000

Hid Investments

-3,984,000-7,546,000-7,845,000-7,734,000

Hid Other Cashflows From Investing Activities

4,016,0003,812,0003,839,0003,372,000

[-] Total Cashflows From Investing Activities

-3,984,000-7,546,000-7,845,000-7,734,000

Hid Net Borrowings

2,985,000-2,992,000-3,412,000-5,563,000

Hid (+)Sale or (-)Purchase Of Stock

-508,000-3,442,000-2,348,000-1,306,000

Hid Dividends Paid

-8,109,000-8,031,000-7,940,000-7,840,000

Hid Other Cashflows From Financing Activities

-4,050,000-280,0003,727,0007,677,000

[-] Total Cashflows From Financing Activities

-9,682,000-14,745,000-9,973,000-7,032,000

Hid Begin Period CashFlow

8,073,0008,732,00013,318,00014,688,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

10,187,000-659,000-4,586,000-1,370,000

[-] End Period Cash Flow

18,260,0008,073,0008,732,00013,318,000

Free Cash Flow to the Firm (FCFF)

13,681,43715,391,13117,699,10818,739,337

Free Cash Flow to Equity (FCFE)

16,034,00011,730,00013,627,00012,533,000