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 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -21 | -16 | -39 | -15 | -14 | -27 | -47 | -28 | -31 | -31 | 134 | 60 | 53 | 0 | -1 | -10 | 17 | 8 | 19 | -2 | 13 | 32 | 34 | 14 | 3 | 11 | 3 | 3 | 7 | 15 | 9 | 4 | -1 | 6 | -3 | 15 | -1 | 1 | -4 | 0 | -4 | -21 | 0 | -2 | -3 | -5 | 6 | 4 | -2 | -3 | 8 | 1 | 0 | 2 | 1 | 1 | -11 | -11 | -4 | -9 | -49 | -49 | -3 | -12 | 9 | 9 | -12 | -6 | -5 | -6 | -5 | -8 | -8 | -6 | -8 | -7 | -7 | -6 |
Depreciation and Amortization |
Loading...
|
M | - | 92 | -45 | 22 | 22 | 80 | -38 | 38 | 38 | 66 | -29 | 29 | 29 | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | - | - | -2 | -2 | 10 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 34 | 24 | 94 | 11 | 7 | 18 | 78 | 70 | 78 | 78 | -97 | -44 | -28 | 18 | 23 | 20 | 15 | 17 | 16 | 26 | 15 | -14 | -7 | 13 | 8 | 6 | 6 | 6 | 5 | 7 | 4 | 5 | 5 | 1 | 5 | -13 | 3 | 6 | 11 | 3 | 3 | 27 | 5 | 2 | 4 | 5 | -2 | 2 | 2 | 2 | 1 | 2 | 1 | -2 | 0 | 2 | 11 | 11 | 1 | 4 | 31 | 31 | 3 | 11 | -42 | -42 | 2 | 5 | 7 | 7 | 5 | 8 | 7 | 5 | 8 | 3 | 6 | 5 |
Operating Cash Flow |
Loading...
|
M | -47 | 19 | 21 | -6 | -3 | -34 | -4 | 177 | 60 | 60 | 21 | 39 | 2 | 24 | 28 | -34 | 27 | 41 | 12 | 2 | -13 | 28 | 57 | 67 | 4 | 7 | 1 | 6 | -4 | 60 | 10 | 7 | -10 | -3 | 0 | 11 | 7 | 1 | 4 | -3 | -5 | 11 | 0 | -4 | 0 | 12 | 4 | 1 | -5 | 1 | 5 | 4 | -1 | 3 | 3 | 0 | 2 | 2 | -4 | -2 | -9 | -9 | -5 | -12 | -32 | -32 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Expenditures |
Loading...
|
M | -39 | -66 | -46 | -61 | -52 | -24 | -76 | -38 | -19 | -19 | -28 | -36 | -36 | -44 | -27 | -12 | -16 | -11 | -7 | -9 | -6 | -7 | -7 | -8 | -6 | -5 | -6 | -4 | -3 | -3 | -3 | -3 | -1 | -4 | -1 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -1 | -5 | -2 | -2 | -3 | -3 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -3 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 43 | 5 | 5 | 5 | -4 | -41 | -6 | 2 | -20 | -6 | 17 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 2 | - | - | - | 0 | - | - | - | - | -2 | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | 1 | 1 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -32 | -13 | 131 | 5 | 5 | 19 | 0 | 6 | 25 | 25 | -5 | -5 | 17 | 13 | 2 | 12 | -4 | 17 | -4 | 247 | 26 | 14 | 32 | 11 | 4 | 21 | 160 | 0 | 0 | 16 | 1 | 5 | 15 | -5 | 1 | 0 | 1 | 5 | 4 | -1 | -1 | 2 | -26 | -1 | 0 | -8 | 0 | 0 | 2 | 16 | -2 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 0 | 1 | 1 | 1 | -1 | -2 | 4 | 4 | 14 | 1 | 2 | 1 | 2 | 0 | 1 | -4 | 1 | 59 | -3 | 39 |
Financing Cash Flow |
Loading...
|
M | -32 | -13 | 131 | 5 | 5 | 19 | 0 | 6 | 25 | 25 | -5 | -5 | 17 | 13 | 2 | 12 | -4 | 17 | -4 | 247 | 26 | 14 | 32 | 11 | 4 | 21 | 160 | 0 | 0 | 16 | 1 | 5 | 15 | -5 | 1 | 0 | 1 | 5 | 4 | -1 | -1 | 2 | -26 | -1 | 0 | -8 | 0 | 0 | 2 | 16 | -2 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 0 | 1 | 1 | 1 | -1 | -2 | 4 | 4 | 14 | 1 | 2 | 1 | 2 | 0 | 1 | -4 | 1 | 59 | -3 | 39 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 511 | 499 | 460 | 413 | 415 | 464 | 697 | 660 | 333 | 333 | 382 | 402 | 423 | 216 | 224 | 285 | 277 | 250 | 322 | 112 | 109 | 135 | 91 | 57 | 67 | 57 | 88 | 78 | 84 | 62 | 58 | 49 | 44 | 49 | 59 | 49 | 49 | 55 | 42 | 40 | 46 | 42 | 37 | 41 | 39 | 36 | 17 | 10 | 18 | 26 | 24 | 40 | 21 | 19 | 33 | 25 | 31 | 31 | 38 | 42 | 36 | 36 | 42 | 24 | 22 | 22 | 46 | 52 | 60 | 7 | 27 | 5 | 4 | 4 | 4 | 1 | 5 | 4 |
Ending Cash |
Loading...
|
M | 428 | 511 | 499 | 460 | 437 | 415 | 464 | 697 | 699 | 699 | 333 | 382 | 402 | 423 | 216 | 224 | 285 | 277 | 250 | 322 | 112 | 109 | 135 | 91 | 57 | 67 | 57 | 88 | 78 | 84 | 62 | 58 | 49 | 44 | 49 | 59 | 49 | 49 | 55 | 42 | 40 | 46 | 42 | 37 | 41 | 39 | 36 | 17 | 10 | 18 | 26 | 24 | 40 | 21 | 19 | 33 | 33 | 33 | 31 | 38 | 55 | 55 | 35 | 42 | 38 | 38 | 60 | 46 | 52 | 60 | 7 | 4 | 5 | 4 | 5 | 4 | 1 | 5 |
Stock-Based Compensation |
Loading...
|
M | - | 10 | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 2 | - | - | - | 0 | - | - | - | - | -2 | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | - | - | - | - | 0 | 0 | 402 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 383 | 439 | 505 | 538 | 381 | 736 | 755 | 824 | 776 | 776 | 375 | 388 | 441 | 450 | 232 | 264 | 280 | 291 | 276 | 321 | 68 | 53 | 38 | -17 | -66 | -66 | -84 | 186 | 188 | 96 | 117 | 110 | 110 | 111 | 109 | 108 | 93 | 92 | 83 | 82 | 82 | 84 | 82 | 48 | 49 | 54 | 43 | 40 | 41 | 41 | 39 | 33 | 52 | 54 | 53 | 55 | 43 | 43 | 45 | 53 | 71 | 71 | 81 | 85 | 88 | 88 | 59 | 74 | 78 | 85 | 91 | 52 | 55 | 58 | 79 | 85 | 30 | - |
Free Cash Flow |
Loading...
|
M | -86 | -47 | -25 | -67 | -55 | -58 | -80 | 139 | 42 | 42 | -7 | 2 | -34 | -20 | 1 | -46 | 11 | 30 | 5 | -6 | -19 | 21 | 51 | 59 | -2 | 2 | -4 | 2 | -7 | 57 | 7 | 4 | -11 | -7 | -1 | 8 | 5 | -1 | 3 | -5 | -6 | 10 | -2 | -5 | -1 | 10 | 3 | -3 | -7 | -1 | 3 | 2 | -1 | 2 | 3 | -1 | 1 | 1 | -5 | -2 | -10 | -10 | -6 | -12 | -32 | -32 | -3 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 |
StockViz Staff
September 19, 2024
Any question? Send us an email