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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -284 | -359 | -786 | -499 | -1,325 | -609 | -1,325 | -810 | -478 | -478 | -508 | -220 | -105 | -105 | -106 | -420 | -331 | -240 | -351 | -320 | -201 | -1,006 |
Depreciation and Amortization |
Loading...
|
M | 188 | 188 | 242 | 244 | 579 | 267 | 579 | 291 | 856 | 856 | 218 | 189 | 599 | 599 | 159 | 426 | 426 | 175 | 430 | - | - | 412 |
Non-Cash Items (Other) |
Loading...
|
M | 3 | 38 | 536 | 560 | 840 | 60 | 840 | 340 | 516 | 516 | 522 | -43 | -1,102 | -882 | -157 | 418 | 425 | -91 | 223 | 317 | 47 | - |
Operating Cash Flow |
Loading...
|
M | -255 | -321 | 20 | 337 | 370 | -271 | 370 | 344 | 38 | 38 | 14 | -264 | -278 | -278 | -104 | -3 | 94 | -155 | -127 | -2 | -154 | 52 |
Capital Expenditures |
Loading...
|
M | -1,959 | 0 | 0 | 0 | -1,073 | -1,073 | -1,073 | -451 | -622 | -621 | -621 | -621 | 0 | -848 | -848 | -712 | -712 | -312 | -688 | 0 | 0 | -1,096 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 165 | 257 | 257 | 901 | 324 | -733 | -525 | -227 | 99 | -56 | -238 | -309 | -1,037 | 298 | -295 | 0 | 1,493 | 376 | 280 | 280 |
Investing Cash Flow |
Loading...
|
M | - | - | 165 | 257 | 257 | 901 | 324 | -733 | -525 | -227 | 99 | -56 | -238 | -309 | -1,037 | 298 | -295 | 0 | 1,493 | 376 | 280 | 280 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | -344 | - | 88 | 88 | 88 | 88 | - | 50 | 50 | 128 | 128 | -40 | - | -40 | -40 | -223 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 349 | 21 | - | - | 2,852 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,155 | 1,112 | -1,264 | -327 | -123 | 104 | -123 | 287 | 1,085 | 1,085 | 526 | 502 | 208 | 208 | 1,770 | 4,007 | 139 | 309 | 0 | -266 | 21 | 21 |
Financing Cash Flow |
Loading...
|
M | 1,155 | 1,112 | -1,264 | -327 | -123 | 104 | -123 | 287 | 1,085 | 1,085 | 526 | 502 | 208 | 208 | 1,770 | 4,007 | 139 | 309 | 0 | -266 | 21 | 21 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,732 | 2,489 | 3,823 | 3,666 | 3,206 | 3,534 | 3,206 | 3,382 | 3,595 | 3,595 | 2,955 | 2,793 | 3,867 | 3,867 | 3,310 | 1,970 | 2,023 | 1,742 | 1,746 | 1,633 | 1,507 | - |
Ending Cash |
Loading...
|
M | 2,489 | 2,091 | 2,732 | 3,823 | 3,534 | 3,666 | 3,534 | 2,777 | 4,457 | 4,457 | 3,595 | 2,955 | 3,425 | 3,425 | 3,867 | 3,310 | 1,970 | 2,023 | 1,742 | 1,746 | 1,633 | 1,507 |
Stock-Based Compensation |
Loading...
|
M | 110 | 110 | 28 | 32 | 153 | 11 | 153 | 114 | 434 | 434 | - | - | 330 | 330 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 349 | 21 | - | - | 2,852 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -730 | -797 | 958 | 1,690 | 2,390 | 2,169 | 2,390 | 2,928 | 4,897 | 4,897 | 6,045 | 5,871 | 6,049 | 6,049 | 6,186 | 5,058 | 1,534 | 1,730 | 2,135 | - | - | - |
Free Cash Flow |
Loading...
|
M | -2,213 | -321 | 20 | 337 | 1,444 | -271 | 1,444 | -107 | 38 | 38 | 14 | -264 | -278 | -278 | -104 | -3 | 94 | -155 | -127 | -2 | -154 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email