Tencent Music Entertainment Group
NYSE:TME
Cash Flow Statement
Cash Flow Statement
Tencent Music Entertainment Group
Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||
Net Income |
0
|
0
|
2 003
|
0
|
0
|
0
|
4 540
|
0
|
0
|
0
|
4 632
|
0
|
0
|
0
|
3 632
|
0
|
0
|
0
|
4 373
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
369
|
0
|
0
|
0
|
583
|
0
|
0
|
0
|
824
|
0
|
0
|
0
|
1 001
|
0
|
0
|
0
|
1 160
|
0
|
0
|
0
|
1 004
|
|
Stock-Based Compensation |
0
|
0
|
487
|
0
|
0
|
0
|
519
|
0
|
0
|
0
|
569
|
720
|
720
|
720
|
647
|
654
|
654
|
654
|
665
|
0
|
0
|
0
|
649
|
|
Other Non-Cash Items |
0
|
0
|
1 846
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(504)
|
|
Cash Taxes Paid |
319
|
273
|
221
|
0
|
0
|
0
|
564
|
0
|
0
|
0
|
637
|
0
|
0
|
0
|
589
|
0
|
0
|
0
|
733
|
0
|
0
|
0
|
825
|
|
Change in Working Capital |
2 626
|
3 447
|
1 414
|
6 558
|
6 391
|
6 099
|
1 025
|
4 307
|
3 857
|
3 021
|
(495)
|
5 697
|
5 202
|
6 281
|
562
|
5 855
|
6 152
|
5 809
|
2 190
|
6 839
|
7 665
|
0
|
792
|
|
Cash from Operating Activities |
2 626
N/A
|
3 447
+31%
|
5 632
+63%
|
6 558
+16%
|
6 391
-3%
|
6 099
-5%
|
6 200
+2%
|
6 340
+2%
|
5 890
-7%
|
5 054
-14%
|
4 885
-3%
|
5 697
+17%
|
5 202
-9%
|
6 281
+21%
|
5 239
-17%
|
5 855
+12%
|
6 152
+5%
|
5 809
-6%
|
7 481
+29%
|
6 839
-9%
|
7 665
+12%
|
7 854
+2%
|
7 337
-7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||
Capital Expenditures |
(99)
|
(123)
|
(144)
|
0
|
0
|
0
|
(286)
|
0
|
0
|
0
|
(501)
|
0
|
0
|
0
|
(2 758)
|
0
|
0
|
0
|
(1 053)
|
0
|
0
|
0
|
(1 164)
|
|
Other Items |
613
|
131
|
(1 046)
|
(4 455)
|
(1 370)
|
(2 432)
|
(7 816)
|
(8 789)
|
(13 420)
|
(20 635)
|
(13 705)
|
(12 492)
|
(13 341)
|
(7 138)
|
(3 241)
|
(3 946)
|
209
|
658
|
(393)
|
(306)
|
(2 879)
|
(2 778)
|
(699)
|
|
Cash from Investing Activities |
514
N/A
|
8
-98%
|
(1 190)
N/A
|
(4 599)
-286%
|
(1 467)
+68%
|
(2 480)
-69%
|
(8 102)
-227%
|
(8 789)
-8%
|
(13 420)
-53%
|
(20 635)
-54%
|
(14 206)
+31%
|
(12 492)
+12%
|
(13 341)
-7%
|
(7 138)
+46%
|
(5 999)
+16%
|
(3 946)
+34%
|
209
N/A
|
658
+215%
|
(1 446)
N/A
|
(306)
+79%
|
(2 879)
-841%
|
(2 778)
+4%
|
(1 863)
+33%
|
|
Financing Cash Flow | ||||||||||||||||||||||||
Net Issuance of Common Stock |
2 927
|
2 855
|
7 741
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
5 429
|
0
|
0
|
0
|
(3 362)
|
0
|
0
|
0
|
(3 046)
|
0
|
0
|
0
|
(1 140)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(233)
|
|
Other |
7
|
1
|
0
|
16
|
5
|
42
|
(110)
|
(178)
|
(192)
|
5 200
|
(44)
|
5 051
|
3 675
|
(3 405)
|
(127)
|
(3 733)
|
(3 305)
|
(3 322)
|
(128)
|
(3 104)
|
(2 164)
|
(1 345)
|
(165)
|
|
Cash from Financing Activities |
2 934
N/A
|
2 856
-3%
|
7 741
+171%
|
7 757
+0%
|
4 891
-37%
|
4 928
+1%
|
(31)
N/A
|
(178)
-474%
|
(192)
-8%
|
5 200
N/A
|
5 292
+2%
|
5 051
-5%
|
3 675
-27%
|
(3 405)
N/A
|
(3 710)
-9%
|
(3 733)
-1%
|
(3 305)
+11%
|
(3 322)
-1%
|
(3 419)
-3%
|
(3 104)
+9%
|
(2 164)
+30%
|
(1 345)
+38%
|
(1 538)
-14%
|
|
Change in Cash | ||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
7
|
34
|
(1)
|
(186)
|
6
|
(40)
|
3
|
189
|
148
|
(14)
|
(269)
|
(248)
|
(490)
|
(301)
|
(67)
|
(97)
|
166
|
359
|
348
|
347
|
284
|
68
|
76
|
|
Net Change in Cash |
6 081
N/A
|
6 345
+4%
|
12 182
+92%
|
9 530
-22%
|
9 821
+3%
|
8 507
-13%
|
(1 930)
N/A
|
(2 438)
-26%
|
(7 574)
-211%
|
(10 395)
-37%
|
(4 298)
+59%
|
(1 992)
+54%
|
(4 954)
-149%
|
(4 563)
+8%
|
(4 537)
+1%
|
(1 921)
+58%
|
3 222
N/A
|
3 504
+9%
|
2 964
-15%
|
3 776
+27%
|
2 906
-23%
|
3 799
+31%
|
4 012
+6%
|
|
Free Cash Flow | ||||||||||||||||||||||||
Free Cash Flow |
2 527
N/A
|
3 324
+32%
|
5 488
+65%
|
6 558
+19%
|
6 391
-3%
|
6 099
-5%
|
5 914
-3%
|
6 340
+7%
|
5 890
-7%
|
5 054
-14%
|
4 384
-13%
|
5 697
+30%
|
5 202
-9%
|
6 281
+21%
|
2 481
-60%
|
5 855
+136%
|
6 152
+5%
|
5 809
-6%
|
6 428
+11%
|
6 839
+6%
|
7 665
+12%
|
7 854
+2%
|
6 173
-21%
|