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 | 2019-06-30 | 2019-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -137 | -150 | -149 | -318 | -362 | -376 | -658 | -639 | -564 | -534 | 31 | -120 | -104 | -97 | -214 | 7 | 35 | 36 | 20 | 5 |
Depreciation and Amortization |
Loading...
|
M | 106 | 106 | 79 | 107 | 107 | 107 | 111 | 109 | 108 | 108 | 102 | 101 | 100 | 99 | 102 | 79 | 56 | 32 | 3 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 62 | 67 | 8 | 10 | 33 | 33 | 38 | 37 | 10 | 8 | 2 | 0 | 16 | 20 | 92 | 92 | 77 | 72 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 101 | 109 | 38 | 86 | 27 | 61 | -125 | -260 | -276 | -299 | -215 | -142 | -107 | -114 | 20 | -2 | 27 | 4 | 13 | 1 |
Capital Expenditures |
Loading...
|
M | -16 | -14 | -8 | -9 | -10 | -14 | -13 | -22 | -22 | -20 | -22 | -15 | -15 | -15 | -14 | -13 | -11 | -7 | -5 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -808 | -808 | -808 | -808 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -808 | -808 | -808 | -808 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -14 | -15 | -15 | -123 | -110 | -112 | 273 | 248 | 264 | 266 | -573 | -598 | -613 | -495 | 114 | 109 | 111 | -5 | -5 | 1 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 551 | 551 | 551 | 541 | - | - |
Dividends Paid |
Loading...
|
M | 3 | 4 | 3 | 4 | 5 | 6 | 7 | 5 | 3 | 2 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -3 | -4 | -1 | 47 | 44 | 43 | 269 | 247 | 553 | 558 | -525 | -402 | -705 | -588 | 1,101 | 994 | 996 | 875 | 43 | 1 |
Financing Cash Flow |
Loading...
|
M | -3 | -4 | -1 | 47 | 44 | 43 | 269 | 247 | 553 | 558 | -525 | -402 | -705 | -588 | 1,101 | 994 | 996 | 875 | 43 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 91 | 26 | 25 | 32 | 16 | 215 | 76 | 130 | 84 | 85 | 113 | 174 | 144 | 295 | 118 | 152 | 12 | 1 | 1 | 1 |
Ending Cash |
Loading...
|
M | 98 | 91 | 26 | 25 | 32 | 16 | 215 | 76 | 130 | 84 | 85 | 113 | 174 | 144 | 295 | 118 | 152 | 12 | 4 | 1 |
Stock-Based Compensation |
Loading...
|
M | 17 | 20 | 15 | 23 | 26 | 27 | 30 | 32 | 27 | 27 | 23 | 228 | 221 | 216 | 214 | 2 | 1 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 551 | 551 | 551 | 541 | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 490 | 558 | 452 | 685 | 719 | 804 | 867 | 777 | 769 | 739 | 792 | 940 | 887 | 808 | 543 | 271 | 142 | - | - | - |
Free Cash Flow |
Loading...
|
M | 85 | 95 | 30 | 77 | 17 | 47 | -137 | -282 | -298 | -319 | -237 | -157 | -121 | -129 | 5 | -15 | 17 | -4 | 8 | -1 |
StockViz Staff
July 1, 2024
Any question? Send us an email