Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -134 | -167 | -172 | -206 | -206 | -322 | -251 | -186 | -55 | -160 | -307 | -128 | -247 | -32 | -15 | 35 | -86 | -31 | -31 |
Depreciation and Amortization |
Loading...
|
M | 37 | 27 | 40 | 43 | 47 | 23 | 21 | 17 | 13 | 12 | 11 | 8 | 5 | 3 | 4 | 2 | 3 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 309 | -40 | -51 | -10 | 41 | 192 | 148 | 49 | -41 | -123 | 93 | -51 | 56 | -22 | -10 | -65 | 35 | -2 | 2 |
Operating Cash Flow |
Loading...
|
M | 208 | 74 | 99 | 44 | -54 | -29 | 51 | -11 | -28 | -440 | 365 | -16 | -123 | -48 | -2 | -28 | -8 | -16 | -19 |
Capital Expenditures |
Loading...
|
M | -46 | -39 | -36 | -25 | -31 | -34 | -31 | -52 | -21 | -22 | -16 | -8 | -5 | -3 | -4 | -2 | -5 | -8 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 4 | -16 | 2 | 0 | -61 | 24 | -16 | 2 | -9 | 114 | -114 | -114 | - | -114 | -114 | -114 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 4 | -16 | 2 | 0 | -61 | 24 | -16 | 2 | -9 | 114 | -114 | -114 | - | -114 | -114 | -114 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 613 | -111 | 681 | 233 | -17 | 102 | 1,819 | 253 | -147 | 295 | 428 | 387 | - | -31 | 183 | 47 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -73 | -39 | -37 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -40 | -1 |
Dividends Paid |
Loading...
|
M | - | - | 33 | 1 | 18 | - | - | - | - | - | - | 649 | 1,401 | 1,138 | 1,727 | - | 561 | - | - |
Other Financial Activities |
Loading...
|
M | -98 | 3,850 | 3,669 | 2,239 | 2,186 | 2,166 | 1,409 | 1,817 | 1,233 | 2,467 | 1,173 | 1,267 | 2,669 | 2,273 | 3,449 | 671 | 1,121 | 558 | 426 |
Financing Cash Flow |
Loading...
|
M | -98 | 3,850 | 3,669 | 2,239 | 2,186 | 2,166 | 1,409 | 1,817 | 1,233 | 2,467 | 1,173 | 1,267 | 2,669 | 2,273 | 3,449 | 671 | 1,121 | 558 | 426 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,448 | 1,488 | 1,260 | 1,381 | 1,865 | 1,914 | 1,551 | 2,676 | 2,815 | 1,676 | 1,693 | 1,807 | 637 | 786 | 328 | 257 | 255 | 334 | 358 |
Ending Cash |
Loading...
|
M | 1,620 | 1,448 | 1,488 | 1,260 | 1,381 | 1,865 | 1,914 | 1,551 | 2,676 | 2,815 | 1,676 | 1,693 | 1,807 | 637 | 786 | 328 | 257 | 255 | 334 |
Stock-Based Compensation |
Loading...
|
M | 77 | 90 | 112 | 103 | 107 | 122 | 120 | 111 | 98 | 89 | 93 | 111 | 140 | 7 | 6 | 5 | 8 | 8 | 8 |
Issuance/Purchase of Shares |
|
M | -73 | -39 | -37 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -40 | -1 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,291 | 7,591 | 6,988 | 6,722 | 6,070 | 6,363 | 5,727 | 5,362 | 5,399 | 5,235 | 3,448 | 3,340 | 3,643 | 2,399 | 2,076 | 1,304 | - | - | - |
Free Cash Flow |
Loading...
|
M | 162 | 36 | 63 | 19 | -85 | -63 | 20 | -63 | -49 | -462 | 349 | -24 | -129 | -51 | -6 | -31 | -13 | -24 | -24 |
StockViz Staff
September 16, 2024
Any question? Send us an email