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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 13 | -84 | -32 | -59 | -209 | -205 | -14 | -69 | -31 | -73 | -392 | -214 | 211 | -607 | -24 | -396 | -167 | 142 | 74 | -191 | -202 | 27 | -240 | -22 | -8 | -14 | -22 | -32 | -23 | -1 | -4 | -10 | -4 | 3 | 7 | -3 | -3 | 3 | 1 | 4 |
Depreciation and Amortization |
Loading...
|
M | 23 | 17 | 15 | 15 | 16 | 15 | 15 | 25 | 23 | 23 | 23 | 24 | 23 | 23 | 23 | 22 | 24 | 27 | 25 | 16 | 16 | 21 | 17 | 18 | 20 | 21 | 21 | 24 | 18 | 11 | 8 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 438 | 4 | 5 | -2 | 60 | 3 | -35 | -5 | 8 | 6 | 806 | 7 | -362 | 89 | 64 | 9 | 314 | -244 | 3 | 1 | 382 | -52 | 496 | 4 | -2 | 13 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 578 | 290 | 167 | 273 | 352 | 151 | 92 | 230 | 353 | 222 | 78 | 184 | 377 | 200 | 79 | 123 | 156 | 218 | 76 | 118 | 133 | 130 | 85 | 82 | 92 | 72 | 65 | 51 | 73 | 47 | 28 | 35 | 48 | 32 | 14 | 21 | 33 | 34 | 10 | 75 |
Capital Expenditures |
Loading...
|
M | -11 | -5 | -4 | -3 | -3 | -4 | -16 | -25 | -30 | -13 | -7 | -11 | -5 | -10 | -8 | -16 | -7 | -7 | -6 | -21 | -6 | -8 | -12 | -18 | -5 | -5 | -3 | -6 | -5 | -3 | -2 | -17 | -8 | -3 | -6 | -14 | -4 | -9 | -6 | -8 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | -1 | -1 | 11 | 11 | 0 | 0 | -2 | -2 | -2 | -2 | -2 | -2 | -558 | -287 | -1 | -1 | 3 | 0 | -3 | 0 | -3 | 0 | - | 0 | -3 | - | - | -1 | -3 | - | - | - | -3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | -1 | -1 | 11 | 11 | 0 | 0 | -2 | -2 | -2 | -2 | -2 | -2 | -558 | -287 | -1 | -1 | 3 | 0 | -3 | 0 | -3 | 0 | - | 0 | -3 | - | - | -1 | -3 | - | - | - | -3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | -11 | -14 | -896 | 324 | -552 | -603 | -683 | -11 | -12 | -9 | -9 | -8 | -8 | -8 | -8 | - | 990 | 990 | 990 | 990 | 990 | - | - | - | 990 | - | - | - | 990 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -39 | -102 | -66 | -118 | -32 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 3 | 1 | 434 | 1 | 2 | - | - | - | 7 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 |
Other Financial Activities |
Loading...
|
M | -13 | -13 | -57 | 0 | 0 | -780 | 1 | 0 | 5 | 451 | 680 | 65 | 62 | 65 | 1 | -3 | 0 | -3 | 1 | -2 | 1 | -2 | 1 | 904 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 2 | 1 | -3 | -1 | 1 | 0 | 0 | 0 | -5 |
Financing Cash Flow |
Loading...
|
M | -13 | -13 | -57 | 0 | 0 | -780 | 1 | 0 | 5 | 451 | 680 | 65 | 62 | 65 | 1 | -3 | 0 | -3 | 1 | -2 | 1 | -2 | 1 | 904 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 2 | 1 | -3 | -1 | 1 | 0 | 0 | 0 | -5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,460 | 2,145 | 2,104 | 1,974 | 1,638 | 1,470 | 1,387 | 1,195 | 899 | 1,507 | 919 | 1,151 | 1,252 | 1,560 | 1,480 | 1,338 | 1,240 | 1,187 | 1,268 | 1,445 | 1,341 | 1,518 | 1,410 | 394 | 311 | 306 | 244 | 197 | 336 | 267 | 260 | 313 | 570 | 208 | 187 | 171 | 143 | 117 | 117 | - |
Ending Cash |
Loading...
|
M | 1,949 | 1,462 | 2,145 | 2,104 | 1,974 | 1,638 | 1,470 | 1,385 | 1,195 | 899 | 1,507 | 919 | 1,151 | 1,252 | 1,560 | 1,480 | 1,338 | 1,240 | 1,187 | 1,268 | 1,445 | 1,341 | 1,518 | 1,410 | 394 | 311 | 306 | 244 | 197 | 336 | 267 | 260 | 313 | 570 | 208 | 187 | 171 | 143 | 117 | 117 |
Stock-Based Compensation |
Loading...
|
M | 283 | 290 | 236 | 245 | 263 | 266 | 174 | 164 | 187 | 237 | 119 | 94 | 98 | 108 | 86 | 78 | 88 | 70 | 77 | 76 | 73 | 61 | 48 | 38 | 35 | 45 | 44 | 41 | 38 | 28 | 31 | 25 | 21 | 15 | 14 | 13 | 11 | 10 | 8 | - |
Issuance/Purchase of Shares |
|
M | -39 | -102 | -66 | -118 | -32 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 3 | 1 | 434 | 1 | 2 | - | - | - | 7 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 446 | 153 | 828 | 709 | 572 | 490 | 369 | 305 | 267 | 95 | -388 | -683 | -554 | -821 | -360 | -375 | -66 | 39 | -149 | -288 | 1,318 | 1,252 | 1,427 | 1,359 | 423 | 378 | 329 | 286 | 251 | 587 | 561 | 542 | 533 | 523 | 68 | 50 | - | - | - | 45 |
Free Cash Flow |
Loading...
|
M | 567 | 284 | 163 | 270 | 350 | 146 | 76 | 206 | 323 | 209 | 72 | 174 | 372 | 191 | 72 | 107 | 150 | 211 | 70 | 97 | 127 | 123 | 73 | 64 | 86 | 68 | 63 | 44 | 68 | 44 | 26 | 18 | 41 | 29 | 8 | 7 | 29 | 26 | 4 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email