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 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -173 | -135 | -412 | -382 | -485 | -465 | -99 | -150 | -71 | -129 | -124 | -94 | -67 | -55 | -45 | -38 | -24 | -17 | -32 | -33 | -39 | -53 | -46 | -40 | -27 | -20 | -23 | -62 | -61 | -49 | -42 |
Depreciation and Amortization |
Loading...
|
M | 29 | 30 | 31 | 37 | 40 | 44 | 47 | 45 | 43 | 36 | 27 | 20 | 13 | 12 | 10 | 8 | 7 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 4 | 3 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 176 | 121 | 347 | 294 | 370 | 342 | -20 | 32 | -49 | 17 | 20 | 10 | 7 | 6 | 4 | 5 | 6 | 4 | 6 | 4 | -3 | 1 | 1 | 2 | 2 | 3 | 5 | 3 | 9 | 4 | - |
Operating Cash Flow |
Loading...
|
M | -8 | 0 | -16 | -32 | -44 | -54 | -41 | -37 | -46 | -39 | -32 | -27 | -17 | -8 | -9 | 7 | 10 | 11 | 3 | -9 | -20 | -19 | -20 | -29 | -16 | -22 | -19 | -38 | -38 | -32 | -29 |
Capital Expenditures |
Loading...
|
M | -14 | -12 | -12 | -12 | -14 | -13 | -14 | -13 | -12 | -13 | -13 | -13 | -12 | -10 | -11 | -9 | -10 | -11 | -10 | -10 | -9 | -7 | -5 | -3 | -2 | -2 | -2 | -7 | -7 | -6 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -3 | -5 | -8 | -11 | -12 | -12 | -12 | -505 | -355 | -504 | -502 | -7 | -154 | -5 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -3 | -5 | -8 | -11 | -12 | -12 | -12 | -505 | -355 | -504 | -502 | -7 | -154 | -5 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 196 | 196 | 196 | 197 | -37 | -47 | -47 | -47 | -11 | -5 | -5 | 7 | 8 | 12 | 12 | 34 | 46 | 46 | 46 | 12 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 40 | 40 | 0 | 0 | -40 | -39 | 2 | 486 | 490 | 490 | 492 | 10 | 16 | 95 | 94 | 91 | 82 | 3 | 1 | 70 | 70 | 69 | 69 | - | 0 | 0 | 0 | 0 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | 5 | 5 | 5 | 5 | - |
Other Financial Activities |
Loading...
|
M | -70 | -20 | -60 | -60 | -10 | -45 | -9 | -9 | -9 | -4 | -1 | 196 | 196 | 195 | 195 | -2 | -2 | 0 | -3 | -3 | 44 | 42 | 45 | 44 | 13 | 22 | 31 | 32 | 16 | 9 | 0 |
Financing Cash Flow |
Loading...
|
M | -70 | -20 | -60 | -60 | -10 | -45 | -9 | -9 | -9 | -4 | -1 | 196 | 196 | 195 | 195 | -2 | -2 | 0 | -3 | -3 | 44 | 42 | 45 | 44 | 13 | 22 | 31 | 32 | 16 | 9 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 234 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 105 | 95 | 43 | 57 | 60 | 68 | 70 | 90 | 21 | 28 | 40 | 24 | 23 | 22 | - |
Ending Cash |
Loading...
|
M | 98 | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 234 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 105 | 95 | 43 | 57 | 60 | 68 | 70 | 90 | 21 | 28 | 40 | 24 | 23 | 22 |
Stock-Based Compensation |
Loading...
|
M | 44 | 41 | 42 | 38 | 39 | 45 | 45 | 56 | 57 | 50 | 45 | 40 | 36 | 32 | 28 | 24 | 18 | 16 | 22 | 20 | 26 | 27 | 18 | 14 | 7 | 5 | 5 | 3 | 2 | 1 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 40 | 40 | 0 | 0 | -40 | -39 | 2 | 486 | 490 | 490 | 492 | 10 | 16 | 95 | 94 | 91 | 82 | 3 | 1 | 70 | 70 | 69 | 69 | - | 0 | 0 | 0 | 0 | - |
Capital Stock Change |
Loading...
|
M | 49 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 228 | 168 | 117 | 85 | 21 | 38 | 69 | 136 | 241 | 778 | 1,051 | 1,286 | 1,314 | 816 | 629 | 436 | 390 | 346 | 301 | 273 | 280 | 268 | 228 | 191 | 126 | 70 | 67 | 30 | 30 | 30 | 1 |
Free Cash Flow |
Loading...
|
M | -22 | -13 | -28 | -44 | -58 | -67 | -55 | -51 | -58 | -51 | -45 | -40 | -29 | -18 | -20 | -2 | -1 | 0 | -7 | -20 | -29 | -26 | -25 | -32 | -18 | -24 | -21 | -10 | -9 | -3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email