Annual Financials for Moderna Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
(255.92M) | (384.73M) | (514.02M) | (747.06M) | 12.2B | |
Net Income Growth |
- | -50.34% | -33.60% | -45.34% | 1,733.33% | |
Depreciation, Depletion & Amortization |
20.54M | 24.86M | 31.02M | 31.25M | 232M | |
Depreciation and Depletion |
20.54M | 24.86M | 31.02M | 31.25M | 232M | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
- | - | - | - | (318M) | |
Deferred Taxes |
- | - | - | - | (318M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
41.14M | 71.59M | 78.67M | 165.73M | 196M | |
Funds from Operations |
(194.24M) | (288.28M) | (404.33M) | (550.08M) | 12.31B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(137.25M) | (42.58M) | (66.31M) | 2.57B | 1.29B | |
Receivables |
106,000 | 832,000 | 7.22M | (1.39B) | (1.78B) | |
Accounts Payable |
(12.77M) | 15.02M | (23.96M) | 11.88M | 204M | |
Other Assets/Liabilities |
(158.96M) | (67.22M) | (46.2M) | 3.6B | 2.4B | |
Net Operating Cash Flow |
(331.48M) | (330.87M) | (470.64M) | 2.02B | 13.6B | |
Net Operating Cash Flow Growth |
- | 0.19% | -42.25% | 528.17% | 575.03% | |
Net Operating Cash Flow / Sales |
-161.05% | -244.96% | -781.68% | 250.83% | 73.88% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(58.4M) | (105.77M) | (31.55M) | (67.45M) | (284M) | |
Capital Expenditures (Fixed Assets) |
(58.4M) | (105.77M) | (31.55M) | (67.45M) | (284M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -81.10% | 70.17% | -113.75% | -321.07% | |
Capital Expenditures / Sales |
-28.37% | -78.31% | -52.41% | -8.40% | -1.54% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
474.5M | (266.71M) | 16.61M | (1.6B) | (8.24B) | |
Purchase of Investments |
(728.47M) | (1.23B) | (1.15B) | (2.96B) | (12.68B) | |
Sale/Maturity of Investments |
1.2B | 961M | 1.16B | 1.35B | 4.44B | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
416.1M | (372.47M) | (14.95M) | (1.67B) | (8.52B) | |
Net Investing Cash Flow Growth |
- | -189.52% | 95.99% | -11,087.21% | -409.77% | |
Net Investing Cash Flow / Sales |
202.16% | -275.77% | -24.82% | -208.11% | -46.29% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(1.48M) | - | - | - | - | |
Common Dividends |
(1.48M) | - | - | - | - | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
212,000 | 1.22B | 50.15M | 2.04B | (733M) | |
Repurchase of Common & Preferred Stk. |
- | (8.18M) | - | - | (857M) | |
Sale of Common & Preferred Stock |
212,000 | 1.23B | 50.15M | 2.04B | 124M | |
Proceeds from Stock Options |
212,000 | 1.23B | - | - | - | |
Other Proceeds from Sale of Stock |
- | - | 50.15M | 2.04B | 124M | |
Issuance/Reduction of Debt, Net |
(1.29M) | (2.18M) | 12.65M | 5.58M | (123M) | |
Change in Current Debt |
- | - | 12.65M | 11.79M | 17M | |
Change in Long-Term Debt |
(1.29M) | (2.18M) | - | (6.22M) | - | |
Issuance of Long-Term Debt |
- | - | - | - | - | |
Reduction in Long-Term Debt |
(1.29M) | (2.18M) | - | (6.22M) | (140M) | |
Other Funds |
2.72M | 11.64M | - | - | - | |
Other Uses |
- | - | - | - | - | |
Other Sources |
2.72M | 11.64M | - | - | - | |
Net Financing Cash Flow |
168,000 | 1.23B | 62.8M | 2.04B | (856M) | |
Net Financing Cash Flow Growth |
- | 730,163.10% | -94.88% | 3,156.50% | -141.86% | |
Net Financing Cash Flow / Sales |
0.08% | 908.31% | 104.30% | 254.54% | -4.65% | |
Exchange Rate Effect |
- | - | - | - | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
84.78M | 523.51M | (422.79M) | 2.39B | 4.22B | |
Free Cash Flow |
(389.89M) | (436.63M) | (502.2M) | 1.95B | 13.32B | |
Free Cash Flow Growth |
- | -11.99% | -15.02% | 487.84% | 583.82% | |
Free Cash Flow Yield |
- | - | - | - | 12.17% | NA |