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 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -137 | -16 | 3 | -1 | -5 | -11 | -21 | -10 | 2,120 | 43 | 22 | 39 | 24 | 26 | 29 | 14 | 9 | 13 | 413 | 7 | 3 | 14 | 10 | 23 | 67 | 16 | 17 | 17 | 14 | 14 | 11 | 9 | -84 | -5 | 7 | 8 | 3 | -3 | 0 | 24 | 3 | 3 | 6 | 2 | -1 | -9 | 116 | 8 | 9 | 3 | 12 | 66 | 27 | 23 | 24 | 17 | 21 | -3 | -14 | -26 | -153 | -35 | -216 | -10 | -8 | -1 | -1 | 23 | 108 | 22 | 16 | 4 | -11 | -8 | 1 | -2 | -1 | 8 | 12 | 6 | -9 | -50 | -36 | -29 | -71 | -673 | -27 | -12 | -8 | -32 | 0 | -3 | 5 | 5 | 3 | 1 | 3 | -8 | 0 | 0 | -1 | -14 | -1 | -4 | 0 | 2 | 0 | -2 | - | 2 | 2 |
Depreciation and Amortization |
Loading...
|
M | 22 | 22 | 22 | 21 | 22 | 20 | 15 | 13 | 13 | 13 | 17 | 17 | 16 | 16 | 16 | 17 | 17 | 16 | 14 | 14 | 15 | 12 | 10 | 10 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 10 | 8 | 8 | 5 | 4 | 4 | 4 | 5 | 4 | 5 | 5 | 5 | 5 | 7 | 15 | 13 | 12 | 6 | 8 | 14 | 13 | 10 | 9 | 12 | 8 | 7 | 3 | 5 | 2 | 2 | 2 | 4 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 171 | 0 | 0 | 0 | -16 | 0 | 4 | -437 | -2,182 | 0 | 13 | 0 | 0 | 1 | 0 | 0 | -91 | 1 | -417 | -1 | 9 | -2 | -2 | -1 | -2 | -2 | -2 | -3 | -3 | -4 | 0 | 0 | -1 | 0 | 2 | 0 | 0 | 1 | 0 | -25 | 0 | 0 | -2 | 1 | 0 | 0 | 14 | 0 | 1 | -1 | 1 | -51 | 50 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 109 | 2 | 205 | 1 | 5 | 2 | 2 | -4 | -80 | 2 | -1 | 0 | 1 | -3 | 1 | 2 | 0 | 3 | 1 | 4 | 1 | 28 | 14 | 10 | 21 | 486 | 4 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | -3 | 0 | 0 | - | -2 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 8 | 26 | 40 | 17 | -12 | -27 | 10 | -420 | -71 | 16 | 27 | 45 | 34 | 44 | 52 | 26 | -66 | 26 | 33 | 36 | 16 | 6 | 31 | 19 | 20 | 3 | 35 | 18 | 25 | 19 | 23 | 16 | 13 | -12 | 22 | 17 | 2 | 3 | 13 | 5 | 27 | 8 | 25 | 13 | 12 | 5 | 3 | 11 | 17 | 5 | 20 | 28 | 21 | 18 | 10 | 9 | 8 | 1 | -4 | -16 | -23 | -13 | 7 | 1 | 11 | -6 | 20 | 35 | 22 | -3 | 39 | -1 | 8 | 6 | 0 | 14 | 10 | 11 | 14 | -5 | -10 | -12 | 0 | -10 | -26 | -33 | -31 | 6 | 2 | 11 | 14 | -1 | -3 | 4 | -14 | -2 | -2 | -2 | 5 | -1 | 4 | 4 | 1 | -3 | -1 | 1 | -1 | -2 | 0 | 2 | 4 |
Capital Expenditures |
Loading...
|
M | -7 | -12 | -10 | -8 | -9 | -13 | -14 | -15 | -30 | -18 | -18 | -9 | -10 | -15 | -10 | -9 | -12 | -10 | -8 | -6 | -6 | -4 | -3 | -4 | -3 | -3 | -6 | -2 | -1 | -4 | -3 | -3 | -4 | -2 | -10 | -2 | -2 | -2 | -2 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -1 | -2 | 0 | 0 | -2 | -4 | -5 | -6 | -6 | -6 | -5 | -6 | -3 | -8 | -4 | -10 | -2 | -3 | -3 | -3 | -3 | -2 | -4 | -1 | -1 | -1 | -2 | -4 | -3 | -5 | -7 | -6 | -7 | -4 | -10 | -6 | -32 | -5 | -3 | -5 | -2 | -4 | -10 | -7 | -1 | -2 | -2 | 0 | -1 | -1 | -1 | -1 | -3 | -2 | -4 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 1 | -16 | -372 | -113 | -1 | 2,923 | - | 2 | 2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 1 | -16 | -372 | -113 | -1 | 2,923 | - | 2 | 2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | -1 | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -74 | -113 | -166 | -172 | 0 | -500 | 2 | - | 3 | - | 2 | - | - | - | 2 | - | - | - | 141 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | 9 | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | 93 | - | -61 | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
Dividends Paid |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -5 | -374 | -1 | -6 | -18 | -2 | -86 | 3 | -30 | -2 | -9 | 2 | 13 | -141 | -6 | 347 | 341 | -1 | -22 | 1 | 197 | 0 | 2 | 1 | 0 | 0 | -1 | 1 | -5 | -9 | -4 | 1 | -10 | -3 | 29 | 1 | -8 | -1 | -5 | 1 | 0 | -1 | -25 | 1 | -9 | 2 | 45 | -26 | -15 | -1 | -2 | -7 | -14 | -1 | 19 | 1 | -18 | -93 | -4 | 1 | 11 | -112 | 0 | 0 | 0 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 169 | -16 | 0 | 0 | -5 | 224 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -11 | 4 | 4 | 1 | 0 | -1 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -5 | -374 | -1 | -6 | -18 | -2 | -86 | 3 | -30 | -2 | -9 | 2 | 13 | -141 | -6 | 347 | 341 | -1 | -22 | 1 | 197 | 0 | 2 | 1 | 0 | 0 | -1 | 1 | -5 | -9 | -4 | 1 | -10 | -3 | 29 | 1 | -8 | -1 | -5 | 1 | 0 | -1 | -25 | 1 | -9 | 2 | 45 | -26 | -15 | -1 | -2 | -7 | -14 | -1 | 19 | 1 | -18 | -93 | -4 | 1 | 11 | -112 | 0 | 0 | 0 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 169 | -16 | 0 | 0 | -5 | 224 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -11 | 4 | 4 | 1 | 0 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 708 | 684 | 736 | 672 | 616 | 1,041 | 1,486 | 1,949 | 273 | 285 | 283 | 331 | 319 | 303 | 260 | 246 | 339 | 305 | 157 | 137 | 136 | 198 | 179 | 194 | 202 | 102 | 117 | 104 | 83 | 85 | 66 | 62 | 56 | 81 | 80 | 73 | 78 | 94 | 116 | 85 | 78 | 83 | 62 | 60 | 55 | 55 | 62 | 81 | 49 | 59 | 133 | 59 | 62 | 60 | 55 | 49 | 47 | 60 | 53 | 49 | 78 | 110 | 110 | 113 | 145 | 168 | 303 | 253 | 134 | 116 | 118 | 194 | 202 | 163 | 196 | 152 | 193 | 195 | 169 | 212 | 125 | 138 | 131 | 110 | 125 | 139 | 104 | 130 | 160 | 195 | 71 | 83 | 131 | 233 | 257 | 61 | 66 | 70 | 0 | 70 | 68 | - | - | 70 | 72 | 4 | - | 4 | 2 | - | - |
Ending Cash |
Loading...
|
M | 357 | 708 | 684 | 736 | 672 | 616 | 1,041 | 1,486 | 1,949 | 273 | 285 | 283 | 331 | 319 | 303 | 260 | 246 | 339 | 305 | 157 | 137 | 136 | 198 | 179 | 194 | 202 | 102 | 117 | 104 | 83 | 85 | 66 | 62 | 56 | 81 | 80 | 73 | 78 | 94 | 116 | 85 | 78 | 83 | 62 | 60 | 55 | 55 | 62 | 81 | 49 | 59 | 133 | 59 | 62 | 60 | 55 | 49 | 47 | 60 | 53 | 49 | 78 | 110 | 110 | 113 | 145 | 168 | 303 | 253 | 134 | 116 | 181 | 194 | 202 | 163 | 196 | 152 | 193 | 195 | 169 | 212 | 125 | 138 | 131 | 110 | 125 | 139 | 104 | 130 | 160 | 195 | 71 | 83 | 131 | 233 | 257 | 61 | 66 | -1 | 0 | 70 | -1 | 0 | -4 | 70 | 71 | 4 | - | 4 | 0 | -1 |
Stock-Based Compensation |
Loading...
|
M | 6 | 3 | -1 | 4 | 4 | 2 | 0 | 3 | -1 | 8 | 7 | 6 | 7 | 7 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 4 | 4 | 2 | 4 | 2 | 2 | 5 | 3 | 2 | 4 | 3 | 2 | 2 | 4 | 3 | 2 | 1 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 2 | - | 2 | 7 | - | - | 2 | 9 | - | - | 2 | 8 | - | 2 | 2 | - | - | 0 | 2 | - | - | 1 | 9 | - | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -74 | -113 | -166 | -172 | 0 | -500 | 2 | - | 3 | - | 2 | - | - | - | 2 | - | - | - | 141 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | 9 | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | 93 | - | -61 | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | - | - | 2 | 0 | - | - | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 987 | 1,147 | 1,208 | 1,307 | 1,373 | 1,371 | 2,229 | 2,380 | 2,427 | 455 | 432 | 406 | 459 | 449 | 438 | 396 | 375 | 381 | 375 | 352 | 331 | 330 | 399 | 377 | 371 | 347 | 205 | 220 | 197 | 178 | 180 | 171 | 167 | 181 | 259 | 252 | 254 | 235 | 260 | 277 | 256 | 235 | 238 | 227 | 225 | 227 | 266 | 255 | 255 | 232 | 225 | 295 | 256 | 234 | 219 | 194 | 163 | 153 | 151 | 155 | 156 | 192 | 236 | 249 | 263 | 314 | 337 | 463 | 436 | 274 | 253 | 253 | 402 | 341 | 328 | 322 | 296 | 294 | 267 | 229 | 228 | 135 | 137 | 154 | 156 | 176 | 319 | 241 | 245 | 288 | 321 | 268 | 321 | 303 | 300 | 298 | 107 | 106 | 98 | 101 | 99 | 100 | 109 | 109 | 112 | 113 | 28 | 29 | 31 | 33 | 34 |
Free Cash Flow |
Loading...
|
M | 2 | 15 | 30 | 9 | -21 | -40 | -4 | -435 | -101 | -3 | 9 | 36 | 24 | 29 | 42 | 18 | -77 | 16 | 24 | 30 | 10 | 3 | 28 | 16 | 17 | 1 | 29 | 16 | 23 | 15 | 20 | 12 | 9 | -15 | 12 | 14 | 0 | 1 | 11 | 4 | 25 | 7 | 24 | 12 | 11 | 4 | 1 | 9 | 14 | 3 | 18 | 27 | 20 | 16 | 8 | 8 | 6 | 1 | -4 | -18 | -27 | -19 | 1 | -5 | 5 | -11 | 14 | 32 | 13 | -7 | 29 | -3 | 5 | 3 | -3 | 11 | 8 | 6 | 13 | -7 | -11 | -14 | -4 | -13 | -31 | -40 | -37 | 0 | -3 | 0 | 8 | -34 | -8 | 1 | -19 | -4 | -5 | -13 | -3 | -1 | 2 | 3 | 0 | -4 | -2 | 0 | -2 | -5 | -2 | -2 | 2 |
StockViz Staff
September 20, 2024
Any question? Send us an email