Stock Analysis on Net

Ford Motor Co. (NYSE:F)

$24.99

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Ford Motor Co., consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss)
Depreciation and tooling amortization
Other amortization
Provision for (benefit from) credit and insurance losses
Pension and other postretirement employee benefits (OPEB) expense (income)
Equity method investment (earnings) losses and impairments in excess of dividends received
Foreign currency adjustments
Net realized and unrealized (gains) losses on cash equivalents, marketable securities, and other investments
Stock compensation
Provision for (benefit from) deferred income taxes
(Increase) decrease in finance receivables (wholesale and other)
(Increase) decrease in accounts receivable and other assets
(Increase) decrease in inventory
Increase (decrease) in accounts payable and accrued and other liabilities
Cash changes in operating assets and liabilities
Other
Net cash provided by operating activities
Capital spending
Acquisitions of finance receivables and operating leases
Collections of finance receivables and operating leases
Proceeds from sale of business
Purchases of marketable securities and other investments
Sales and maturities of marketable securities and other investments
Settlements of derivatives
Capital contributions to equity method investments
Returns of capital from equity method investments
Other
Net cash (used in) provided by investing activities
Cash payments for dividends and dividend equivalents
Purchases of common stock
Net changes in short-term debt
Proceeds from issuance of long-term debt
Payments of long-term debt
Other
Net cash provided by (used in) financing activities
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
Net increase (decrease) in cash, cash equivalents, and restricted cash
Cash, cash equivalents, and restricted cash at beginning of period
Cash, cash equivalents, and restricted cash at end of period

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

The financial data reflects notable volatility in net income, operating activities, investing activities, and financing activities over the five-year period. The company experienced a significant negative net income of -$1,276 million in 2020, followed by a strong rebound to $17,910 million in 2021. However, this was short-lived, as net income fell again to -$2,152 million in 2022 before steadily rising to $4,329 million in 2023 and $5,894 million in 2024.

Depreciation and tooling amortization remained relatively stable, with a slight downward trend from $8,751 million in 2020 to $7,567 million in 2024. Other amortization showed consistent negative values, deepening in 2024 to -$1,700 million from -$1,167 million in 2023. The provision for credit and insurance losses fluctuated, turning negative in 2021 but increasing to $575 million by 2024. Pension and other postretirement benefits exhibited significant swings, moving from expense to income and back to substantial expense, peaking in 2023 at $3,052 million before falling sharply to $149 million in 2024.

Equity method investment earnings were highly variable, with a notable spike of $3,324 million in 2022, followed by losses in 2023 and 2024. Foreign currency adjustments exhibited mixed effects, with a positive shift in 2021 but fluctuating between negative and positive values subsequently. Gains and losses on marketable securities and other investments showed large swings, particularly a massive gain of $7,518 million in 2022 following significant losses the preceding year.

Stock compensation expenses increased steadily, rising from $199 million in 2020 to $511 million in 2024. Deferred income tax provisions turned increasingly beneficial through 2023 but reversed to a provision of $350 million in 2024. Changes in operating assets and liabilities were volatile, with substantial cash inflows and outflows impacting operating cash flow. Notably, net cash provided by operating activities declined sharply from $24,269 million in 2020 to $6,853 million in 2022, before recovering to approximately $15,400 million by 2024.

Capital spending showed a consistent upward trend, increasing from -$5,742 million in 2020 to -$8,684 million in 2024, indicating ongoing investment in long-term assets. Acquisitions of finance receivables and operating leases remained large and steadily increased in magnitude, exceeding -$59,000 million by 2024. Collections of these receivables and leases exhibited a declining trend, indicating potential tightening of cash flows from these activities. Investments in marketable securities decreased significantly from 2020 to 2023, with a partial recovery in 2024, while sales and maturities also declined markedly.

Cash flows from investing activities showed considerable fluctuation, with a positive net cash inflow of $2,745 million in 2021 but large net outflows in other years, culminating in a -$24,370 million outflow in 2024, reflecting heavy investment commitments or asset acquisitions. Cash payments for dividends and dividend equivalents rose sharply in 2023 before falling in 2024. Share repurchases were limited but consistent in the last three years, indicating a moderate approach to returning value through buybacks.

Financing activities demonstrated considerable variation, with substantial proceeds from long-term debt issuance exceeding $57,000 million by 2024 and large repayments continuing each year. Net changes in short-term debt varied, with positive net changes in 2021 and 2022, followed by reductions in 2023 and 2024. Overall, net cash provided by or used in financing activities swung between outflows and inflows, showing a generally supportive role in liquidity provision.

Lastly, cash and equivalents demonstrated variability, with an initial increase in 2020, declines in subsequent years, a rebound in 2022, and decreases thereafter. The ending cash balance decreased from $25,935 million in 2020 to $23,190 million in 2024, indicating a moderate net reduction in liquid assets over the period.

Summary
The company experienced significant volatility in profitability, with large swings in net income and non-operating gains and losses influencing financial results. Operating cash flows recovered after a significant trough, supported by fluctuating working capital changes. Heavy investments in capital expenditures and finance receivables highlight ongoing asset growth and financing activities, with increased long-term debt issuance supporting capital needs. Despite variability, the company maintained liquidity at substantial levels, though ending cash balances showed a slight decline across the five-year span.