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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -1 | -83 | 40 | 19 | -63 | 134 | 78 | -507 | 93 | -655 | 74 | 1 | 89 | -34 | -90 | -500 | -185 | 40 | -70 | -111 | -41 | -535 | -19 | -28 | -54 | -422 | -344 | -22 | -11 | -5 | -68 | -115 | -39 | -10 | 30 | -3 | 34 | 8 | 58 |
Depreciation and Amortization |
Loading...
|
M | 248 | 303 | 231 | 241 | 235 | 249 | 234 | 213 | 214 | 211 | 254 | 254 | 246 | 253 | 232 | 216 | 214 | 206 | 226 | 222 | 217 | 215 | 205 | 208 | 202 | 207 | 200 | 193 | 194 | 208 | 201 | 126 | 52 | 56 | 54 | 54 | 52 | 59 | 54 |
Non-Cash Items (Other) |
Loading...
|
M | 463 | 74 | -36 | -25 | 39 | -130 | -109 | 545 | -51 | 665 | -105 | -4 | -66 | 8 | 98 | 444 | 160 | -44 | 266 | 109 | 38 | 628 | 32 | 18 | 72 | 322 | 414 | 61 | 25 | 22 | 53 | 128 | 66 | 33 | -16 | 38 | -34 | 12 | -33 |
Operating Cash Flow |
Loading...
|
M | 23 | 391 | 219 | 226 | 62 | 377 | 145 | 225 | 122 | 298 | 274 | 240 | 204 | 149 | 137 | 239 | 115 | 328 | 159 | 244 | 188 | 208 | 211 | 235 | 163 | 181 | 94 | 224 | 76 | 241 | 122 | 36 | 70 | 105 | 68 | 114 | 20 | 86 | 33 |
Capital Expenditures |
Loading...
|
M | -110 | -162 | -150 | -159 | -114 | -162 | -178 | -155 | -165 | -192 | -211 | -199 | -136 | -148 | -147 | -122 | -149 | -157 | -137 | -136 | -160 | -183 | -168 | -237 | -188 | -192 | -199 | -124 | -124 | -148 | -161 | -132 | -50 | -57 | -58 | -62 | -50 | -48 | -68 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -12 | -12 | -18 | -216 | -224 | 1 | -24 | -2 | 17 | -16 | 9 | -1,884 | -1 | 0 | 0 | 2 | 1 | 0 | -126 | 21 | 1 | 0 | 0 | 1 | -3 | 2 | -5 | 33 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -12 | -12 | -18 | -216 | -224 | 1 | -24 | -2 | 17 | -16 | 9 | -1,884 | -1 | 0 | 0 | 2 | 1 | 0 | -126 | 21 | 1 | 0 | 0 | 1 | -3 | 2 | -5 | 33 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -97 | 1 | -19 | -35 | -59 | 161 | -14 | -23 | 204 | -9 | 381 | -174 | -422 | -40 | 491 | 1,247 | 49 | 354 | 41 | 73 | -15 | 253 | 0 | 290 | 174 | 34 | 63 | 18 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -56 | -8 | -31 | -58 | -22 | -18 | -34 | -64 | -55 | -33 | -21 | -9 | -43 | 10 | 0 | -8 | -1 | -46 | -46 | -46 | - | - | - | - | - | 54 | -13 | -22 | -19 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 2 | - | - | - | 48 | - | - | - | 21 | - | - | - | - | - | - | - | - | - | - | - | 55 | 55 | 55 | 55 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -4 | 300 | 119 | 111 | 482 | 22 | 140 | 229 | 27 | 118 | 358 | 26 | 621 | 0 | 935 | 293 | 506 | 1,268 | 301 | 1,047 | 200 | 648 | 36 | 318 | 179 | 17 | 1,330 | 43 | 122 | 336 | 34 | 1,037 | 0 | -14 | 2 | 374 | 3 | -1 | 8 |
Financing Cash Flow |
Loading...
|
M | -4 | 300 | 119 | 111 | 482 | 22 | 140 | 229 | 27 | 118 | 358 | 26 | 621 | 0 | 935 | 293 | 506 | 1,268 | 301 | 1,047 | 200 | 648 | 36 | 318 | 179 | 17 | 1,330 | 43 | 122 | 336 | 34 | 1,037 | 0 | -14 | 2 | 374 | 3 | -1 | 8 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 989 | 583 | 649 | 680 | 789 | 840 | 1,107 | 931 | 1,074 | 1,079 | 1,319 | 1,325 | 913 | 2,983 | 3,124 | 2,872 | 2,457 | 1,021 | 975 | 586 | 642 | 787 | 750 | 532 | 568 | 531 | 599 | 527 | 553 | 471 | 501 | 296 | 275 | 239 | 233 | 80 | 107 | 71 | 112 |
Ending Cash |
Loading...
|
M | 669 | 1,000 | 583 | 649 | 680 | 789 | 840 | 1,107 | 931 | 1,074 | 1,079 | 1,319 | 1,325 | 913 | 2,983 | 3,124 | 2,872 | 2,457 | 1,021 | 975 | 586 | 642 | 787 | 750 | 532 | 530 | 531 | 599 | 527 | 553 | 471 | 501 | 296 | 275 | 239 | 233 | 80 | 107 | 71 |
Stock-Based Compensation |
Loading...
|
M | 27 | 11 | 24 | 25 | 29 | 11 | 21 | 32 | 30 | 29 | 33 | 33 | 23 | 22 | 28 | 24 | 24 | 12 | 15 | 15 | 15 | 13 | 12 | 9 | 7 | 2 | 3 | 3 | 6 | 5 | 6 | 3 | 2 | 0 | 2 | 2 | -1 | 5 | 2 |
Issuance/Purchase of Shares |
|
M | -56 | -8 | -31 | -58 | -22 | -18 | -34 | -64 | -55 | -33 | -21 | -9 | -43 | 10 | 0 | -8 | -1 | -46 | -46 | -46 | - | - | - | - | - | 54 | -13 | -22 | -19 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 222 | 280 | 41 | 331 | 306 | 317 | 518 | 833 | 664 | 552 | 669 | 831 | 742 | 247 | 821 | 1,024 | 907 | 479 | 409 | 354 | -203 | 36 | -91 | -154 | -193 | -212 | -65 | 62 | 254 | 162 | 128 | 172 | -2 | 39 | 12 | 58 | - | -96 | - |
Free Cash Flow |
Loading...
|
M | -86 | 228 | 69 | 67 | -52 | 215 | -33 | 70 | -42 | 107 | 64 | 42 | 68 | 2 | -10 | 117 | -34 | 171 | 22 | 108 | 28 | 25 | 43 | -2 | -25 | -11 | -106 | 100 | -49 | 93 | -39 | -96 | 20 | 48 | 10 | 52 | -30 | 39 | -35 |
StockViz Staff
September 19, 2024
Any question? Send us an email