Meta Platforms, Inc. (META) FY2025 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-01-01 to 2025-03-31

Swipe to see the full flow
Meta Platforms, Inc. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $16,644,000,000.00Share-based compensation → Operating adjustments reconciliation: $4,147,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $3,900,000,000.00Accounts receivable → Operating adjustments reconciliation: $2,804,000,000.00Other liabilities → Operating adjustments reconciliation: $712,000,000.00Prepaid expenses and other current assets → Operating adjustments reconciliation: $360,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $7,382,000,000.00Operating adjustments reconciliation → Accrued expenses and other current liabilities: $2,231,000,000.00Operating adjustments reconciliation → Accounts payable: $1,034,000,000.00Operating adjustments reconciliation → Deferred income taxes: $993,000,000.00Operating adjustments reconciliation → Other: $231,000,000.00Operating adjustments reconciliation → Other assets: $52,000,000.00Sales and maturities of marketable securities → investing reconciliation: $4,784,000,000.00investing reconciliation → Purchases of property and equipment: $12,941,000,000.00investing reconciliation → Purchases of marketable securities: $11,763,000,000.00investing reconciliation → Other investing activities: $90,000,000.00Net cash used in financing activities → financing reconciliation: $19,495,000,000.00Other financing activities → financing reconciliation: $222,000,000.00financing reconciliation → Repurchases of Class A common stock: $12,754,000,000.00financing reconciliation → Taxes paid related to net share settlement of equity awards: $4,883,000,000.00financing reconciliation → Payments for dividends and dividend equivalents: $1,329,000,000.00financing reconciliation → Principal payments on finance leases: $751,000,000.00Net cash used in investing activities → investing reconciliation: $20,010,000,000.00Exchange-rate effect → Cash sources and uses: $112,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $45,438,000,000.00Net cash from operating activities → Cash sources and uses: $24,026,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $30,071,000,000.00Cash sources and uses → Net cash used in investing activities: $20,010,000,000.00Cash sources and uses → Net cash used in financing activities: $19,495,000,000.00Other assets: -$52,000,000.00Other operating assets−$52.00 MOther liabilities: $712,000,000.00Other noncurrent liabilities+$712.00 MOther: -$231,000,000.00Other non-cash items−$231.00 MPrepaid expenses and other current assets: $360,000,000.00Prepaid & other assets+$360.00 MAccrued expenses and other current liabilities: -$2,231,000,000.00Accrued liabilities−$2.23 BAccounts payable: -$1,034,000,000.00Trade payables−$1.03 BDeferred income taxes: -$993,000,000.00Deferred income taxes−$993.00 MShare-based compensation: $4,147,000,000.00Stock-based compensation+$4.15 BAccounts receivable: $2,804,000,000.00Accounts receivable+$2.80 BNet income: $16,644,000,000.00Net income+$16.64 BDepreciation and amortization: $3,900,000,000.00Depreciation & amortization+$3.90 BNet cash from operating activities: $24,026,000,000.00Operating cash+$24.03 BOperating adjustments reconciliation: $11,923,000,000.00Other financing activities: $222,000,000.00Other financing, net+$222.00 MPayments for dividends and dividend equivalents: -$1,329,000,000.00Dividends paid−$1.33 BRepurchases of Class A common stock: -$12,754,000,000.00Common stock repurchases−$12.75 BPrincipal payments on finance leases: -$751,000,000.00Finance lease payments−$751.00 MTaxes paid related to net share settlement of equity awards: -$4,883,000,000.00Stock-award tax withholding−$4.88 BNet cash used in financing activities: -$19,495,000,000.00. Cash required to fund net payments.Financing cash−$19.50 Bfinancing reconciliation: $19,717,000,000.00Purchases of property and equipment: -$12,941,000,000.00PP&E purchases−$12.94 BOther investing activities: -$90,000,000.00Other investing, net−$90.00 MPurchases of marketable securities: -$11,763,000,000.00AFS securities purchases−$11.76 BSales and maturities of marketable securities: $4,784,000,000.00AFS securities proceeds+$4.78 BNet cash used in investing activities: -$20,010,000,000.00. Cash required to fund net payments.Investing cash−$20.01 Binvesting reconciliation: $24,794,000,000.00Cash sources and uses: $69,576,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $45,438,000,000.00Beginning cash$45.44 BEnding cash: Cash, cash equivalents, and restricted cash: $30,071,000,000.00Ending cash$30.07 BExchange-rate effect: $112,000,000.00FX effect+$112.00 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$11.09 BOperating cash − cash spent on PP&ECash flow / Net income1.44×Operating cash flow ÷ net incomeNet cash change−$15.37 BEnding cash − beginning cash
Chart details

Meta Platforms, Inc. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025

Cash flows for Jan 1, 2025 through Mar 31, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2024. Ending cash: Mar 31, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2024
45,438,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
24,026,000,000 US dollars. Net cash provided.
Net income
16,644,000,000 US dollars
Other assets
negative 52,000,000 US dollars
Other liabilities
712,000,000 US dollars
Other
negative 231,000,000 US dollars
Prepaid expenses and other current assets
360,000,000 US dollars
Accrued expenses and other current liabilities
negative 2,231,000,000 US dollars
Accounts payable
negative 1,034,000,000 US dollars
Deferred income taxes
negative 993,000,000 US dollars
Share-based compensation
4,147,000,000 US dollars
Accounts receivable
2,804,000,000 US dollars
Depreciation and amortization
3,900,000,000 US dollars
Investing activities
negative 20,010,000,000 US dollars. Net cash used.
Purchases of property and equipment
negative 12,941,000,000 US dollars
Other investing activities
negative 90,000,000 US dollars
Purchases of marketable securities
negative 11,763,000,000 US dollars
Sales and maturities of marketable securities
4,784,000,000 US dollars
Financing activities
negative 19,495,000,000 US dollars. Net cash used.
Other financing activities
222,000,000 US dollars
Payments for dividends and dividend equivalents
negative 1,329,000,000 US dollars
Repurchases of Class A common stock
negative 12,754,000,000 US dollars
Principal payments on finance leases
negative 751,000,000 US dollars
Taxes paid related to net share settlement of equity awards
negative 4,883,000,000 US dollars
Operating adjustment reconciliation
11,923,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
19,717,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
24,794,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
112,000,000 US dollars
Ending cash on Mar 31, 2025
30,071,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
69,576,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 15,367,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
1.44×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
24,026,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
12,941,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
11,085,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $7.38B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 24,026,000,000 US dollars minus 12,941,000,000 US dollars equals 11,085,000,000 US dollars.
Meta Platforms, Inc. (META) FY2025 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!