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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -71 | -96 | -208 | -124 | -100 | -159 | -141 | -187 | 48 | -186 | -235 | -245 | -260 | -309 | -310 | -444 | -212 | 11 | 65 | 29 | 58 | 86 | 75 | 93 | 89 | 83 | 92 | -5 | 77 | 26 | 42 | 73 | 106 | 130 | 177 | 33 | 208 | 47 | 37 | -10 | -2 | 27 | 6 | -116 | -15 | -555 |
Depreciation and Amortization |
Loading...
|
M | 34 | 35 | 37 | 37 | 40 | 42 | 43 | 49 | 50 | 58 | 64 | 67 | 73 | 85 | 89 | 94 | 96 | 103 | 104 | 105 | 103 | 106 | 103 | 103 | 102 | 105 | 97 | 93 | 106 | 110 | 109 | 98 | 96 | 97 | 88 | 77 | 90 | 59 | 72 | 73 | 85 | 76 | 78 | 75 | 79 | 84 |
Non-Cash Items (Other) |
Loading...
|
M | 215 | 32 | 173 | -5 | 25 | 18 | 141 | 59 | -174 | 14 | 38 | 19 | 3 | 59 | 64 | 41 | 80 | 32 | 24 | 27 | 26 | 18 | 27 | 16 | 29 | -51 | 29 | 119 | 31 | 9 | 24 | 12 | -23 | -90 | -116 | 49 | -181 | -171 | 7 | 38 | 13 | -8 | -46 | 180 | 54 | 650 |
Operating Cash Flow |
Loading...
|
M | -68 | 96 | 59 | -27 | -72 | 38 | -141 | -74 | -141 | -8 | -71 | -142 | -198 | -182 | -194 | -436 | 39 | 157 | 166 | 105 | 152 | 186 | 198 | 145 | 194 | 221 | 177 | 154 | 121 | 263 | 165 | 115 | 136 | 141 | 147 | 128 | 114 | 85 | 43 | -5 | 58 | -115 | 63 | 101 | 94 | -111 |
Capital Expenditures |
Loading...
|
M | -28 | -19 | -20 | -30 | -18 | -16 | -20 | -16 | -17 | -24 | -13 | -11 | -6 | -17 | -9 | -11 | -28 | -23 | -25 | -29 | -38 | -78 | -74 | -67 | -65 | -74 | -75 | -79 | -88 | -73 | -90 | -89 | -75 | -84 | -75 | -66 | -62 | -67 | -50 | -59 | -52 | -57 | -57 | -59 | -53 | -54 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -13 | - | 4 | -66 | -87 | 392 | - | - | - | - | 69 | 0 | 0 | -4 | -112 | -7 | -9 | -9 | 9 | 9 | 9 | 9 | -1 | 0 | 0 | 0 | 0 | 0 | -6 | -159 | -1 | -442 | 279 | 279 | -6 | -32 | 4 | 0 | 10 | - | - | - | 24 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -13 | - | 4 | -66 | -87 | 392 | - | - | - | - | 69 | 0 | 0 | -4 | -112 | -7 | -9 | -9 | 9 | 9 | 9 | 9 | -1 | 0 | 0 | 0 | 0 | 0 | -6 | -159 | -1 | -442 | 279 | 279 | -6 | -32 | 4 | 0 | 10 | - | - | - | 24 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -41 | 107 | -7 | -16 | -4 | -10 | -7 | 15 | -6 | -6 | 52 | -31 | 1,072 | 356 | -19 | -19 | -12 | -12 | -10 | -12 | -12 | -13 | 7 | -19 | -15 | 43 | 6 | 169 | -37 | -71 | 299 | -76 | 74 | -6 | -6 | -6 | -650 | -23 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -6 | 0 | 0 | 16 | - | - | - | - | - | - | - | - | 313 | 598 | 0 | 0 | 6 | 1 | -45 | -32 | -26 | 1 | -20 | -5 | -11 | -75 | -11 | -12 | -100 | 12 | 7 | -2 | -99 | 22 | 8 | 10 | -673 | -1 | 671 | 1 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 39 | 38 | 38 | 38 | 39 | 39 | 39 | 38 | 39 | 38 | 39 | 39 | 39 | 36 | 36 | 36 | 36 | 25 | 25 | 25 | 24 | 24 | 24 | 0 | 0 | 2 | - | - | - | 2 |
Other Financial Activities |
Loading...
|
M | -49 | -1 | 746 | 725 | 123 | 534 | -21 | -5 | 605 | -1 | 1,057 | -9 | -12 | -28 | 1,422 | 1,089 | 296 | -1 | 44 | -33 | -75 | -3 | -1 | -23 | -78 | 5 | -15 | 0 | -112 | -12 | 672 | 226 | 157 | -10 | 179 | 567 | 8 | 17 | -50 | 647 | 141 | 9 | 346 | -3 | 2,172 | 2 |
Financing Cash Flow |
Loading...
|
M | -49 | -1 | 746 | 725 | 123 | 534 | -21 | -5 | 605 | -1 | 1,057 | -9 | -12 | -28 | 1,422 | 1,089 | 296 | -1 | 44 | -33 | -75 | -3 | -1 | -23 | -78 | 5 | -15 | 0 | -112 | -12 | 672 | 226 | 157 | -10 | 179 | 567 | 8 | 17 | -50 | 647 | 141 | 9 | 346 | -3 | 2,172 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 1 | 4 | -1 | 3 | -1 | -1 | -2 | -1 | 0 | 0 | -1 | 0 | -2 | 1 | -6 | -2 | 0 | 1 | 0 | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 669 | 623 | 727 | 838 | 816 | 804 | 1,013 | 1,207 | 999 | 1,045 | 1,122 | 1,285 | 1,500 | 1,668 | 1,306 | 684 | 436 | 473 | 397 | 459 | 509 | 444 | 370 | 361 | 361 | 268 | 307 | 288 | 364 | 272 | 68 | 112 | 321 | 133 | 578 | 459 | 156 | 158 | 252 | 286 | 308 | 492 | 186 | 150 | 127 | 302 |
Ending Cash |
Loading...
|
M | 650 | 669 | 623 | 727 | 838 | 816 | -248 | 1,013 | 1,207 | 999 | 1,045 | 1,122 | 1,285 | 1,500 | 1,668 | 1,306 | 684 | 436 | 473 | 397 | 459 | 509 | 444 | 370 | 361 | 361 | 268 | 307 | 288 | 364 | 272 | 68 | 112 | 321 | 133 | 578 | 459 | 156 | 158 | 252 | 286 | 308 | 492 | 186 | 150 | 127 |
Stock-Based Compensation |
Loading...
|
M | 14 | 13 | 13 | 9 | 17 | 13 | 16 | 26 | 28 | 35 | 32 | 29 | 24 | 25 | 19 | 9 | 18 | 16 | 17 | 18 | 16 | 16 | 15 | 14 | 13 | 10 | 12 | 15 | 8 | 13 | 13 | 13 | 10 | 7 | 7 | 7 | 9 | -2 | 5 | 11 | 6 | 4 | 3 | 0 | 3 | 1 |
Issuance/Purchase of Shares |
|
M | -2 | -6 | 0 | 0 | 16 | - | - | - | - | - | - | - | - | 313 | 598 | 0 | 0 | 6 | 1 | -45 | -32 | -26 | 1 | -20 | -5 | -11 | -75 | -11 | -12 | -100 | 12 | 7 | -2 | -99 | 22 | 8 | 10 | -673 | -1 | 671 | 1 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 334 | 244 | 288 | 446 | 579 | 546 | 655 | 841 | 984 | 686 | 831 | 939 | 1,091 | 1,266 | 1,400 | 972 | 227 | 96 | 133 | 32 | 94 | 169 | 152 | 92 | 85 | -11 | -111 | -150 | -194 | -313 | -153 | -485 | -506 | -222 | -488 | -72 | -95 | -19 | -247 | -179 | -280 | -274 | -267 | - | - | -459 |
Free Cash Flow |
Loading...
|
M | -96 | 77 | 39 | -57 | -90 | 22 | -141 | -90 | -158 | -32 | -84 | -153 | -204 | -200 | -203 | -447 | 11 | 134 | 141 | 75 | 114 | 108 | 124 | 78 | 129 | 147 | 102 | 75 | 33 | 190 | 76 | 26 | 61 | 57 | 72 | 62 | 52 | 19 | -7 | -64 | 7 | -173 | 6 | 42 | 41 | -165 |
StockViz Staff
September 20, 2024
Any question? Send us an email