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 | -163 | -384 | -505 | -487 | -497 | -318 | -186 | -565 | -710 | -468 | -1,002 | -635 | -816 | -1,194 | -445 | -346 | -141 | -176 | -291 | -606 | -436 | -243 | -284 | -66 | -76 | -90 | -78 | -60 | -38 | -20 | -15 | -5 | 3 | 4 | 4 | -1 | 6 | 9 | 5 | 4 |
Depreciation and Amortization |
Loading...
|
M | 71 | 63 | 61 | 61 | 70 | 78 | 85 | 94 | 93 | 93 | 93 | 93 | 91 | 92 | 95 | 97 | 91 | 84 | 78 | 70 | 72 | 76 | 76 | 79 | 85 | 84 | 74 | 62 | 44 | 31 | 25 | 22 | 20 | 18 | 16 | 16 | 17 | 13 | 9 | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 445 | 67 | 67 | 27 | 24 | -28 | -25 | 816 | 828 | 457 | 541 | -201 | -199 | 477 | 144 | 83 | 75 | 142 | 334 | 827 | 829 | 446 | 510 | 13 | 9 | 10 | -5 | -5 | -5 | -5 | -3 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 1,307 | 1,082 | 943 | 868 | 826 | 826 | 898 | 883 | 837 | 861 | 840 | 841 | 780 | 560 | 577 | 574 | 569 | 546 | 458 | 466 | 431 | 389 | 331 | 311 | 280 | 261 | 236 | 199 | 184 | 159 | 144 | 130 | 115 | 100 | 103 | 98 | 153 | 119 | 85 | 75 |
Capital Expenditures |
Loading...
|
M | -22 | -14 | -13 | -26 | -48 | -76 | -84 | -75 | -61 | -35 | -32 | -33 | -39 | -40 | -37 | -36 | -41 | -40 | -41 | -46 | -43 | -42 | -39 | -30 | -19 | -18 | -16 | -16 | -27 | -30 | -30 | -34 | -31 | -27 | -33 | -33 | -27 | -23 | -14 | -8 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -1 | -2 | 10 | 21 | 21 | 21 | 8 | -5 | -7 | -8 | -8 | -8 | -564 | -849 | -847 | -846 | -285 | 2 | -1 | 0 | -6 | -6 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -1 | -2 | 10 | 21 | 21 | 21 | 8 | -5 | -7 | -8 | -8 | -8 | -564 | -849 | -847 | -846 | -285 | 2 | -1 | 0 | -6 | -6 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -11 | -25 | -921 | -598 | -1,138 | -1,727 | -1,514 | -1,848 | -1,308 | -715 | -42 | -38 | -34 | -32 | -31 | -23 | 975 | 1,973 | 2,971 | 3,962 | 3,962 | 2,971 | 1,981 | 990 | 990 | 990 | 990 | 990 | 990 | 990 | 990 | 990 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -324 | -318 | -216 | -150 | -32 | - | - | - | - | - | - | - | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 9 | 10 | 9 | 441 | 438 | 438 | 437 | 4 | 2 | 7 | 7 | 7 | 7 |
Dividends Paid |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 10 | 10 | 10 |
Other Financial Activities |
Loading...
|
M | -82 | -919 | -837 | -778 | -779 | -773 | 458 | 1,136 | 1,201 | 1,258 | 872 | 193 | 126 | 64 | -4 | -4 | -4 | -3 | -3 | -3 | 903 | 903 | 906 | 907 | 5 | 6 | 7 | 9 | 10 | 9 | 4 | 0 | -2 | -2 | 1 | 2 | -4 | -5 | -5 | -5 |
Financing Cash Flow |
Loading...
|
M | -82 | -919 | -837 | -778 | -779 | -773 | 458 | 1,136 | 1,201 | 1,258 | 872 | 193 | 126 | 64 | -4 | -4 | -4 | -3 | -3 | -3 | 903 | 903 | 906 | 907 | 5 | 6 | 7 | 9 | 10 | 9 | 4 | 0 | -2 | -2 | 1 | 2 | -4 | -5 | -5 | -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 | 1,053 | 1,034 | 1,010 | 948 | 867 | 791 | 762 | 707 | 637 | 548 | 419 | 386 | 370 | 359 | 322 | 313 | 311 | 297 | 287 | 258 | 220 | 182 | 167 | 163 | 166 | 169 | 151 | 137 | 121 | 105 | 92 | 75 | 63 | 53 | 48 | 42 | 29 | 18 | 8 | - |
Issuance/Purchase of Shares |
|
M | -324 | -318 | -216 | -150 | -32 | - | - | - | - | - | - | - | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 9 | 10 | 9 | 441 | 438 | 438 | 437 | 4 | 2 | 7 | 7 | 7 | 7 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,136 | 2,262 | 2,599 | 2,140 | 1,736 | 1,432 | 1,037 | 280 | -708 | -1,529 | -2,445 | -2,418 | -2,110 | -1,623 | -762 | -551 | -464 | 921 | 2,133 | 3,710 | 5,357 | 4,461 | 3,587 | 2,489 | 1,416 | 1,244 | 1,454 | 1,685 | 1,941 | 2,223 | 2,158 | 1,666 | 1,174 | 641 | 118 | 50 | 45 | 45 | 45 | 45 |
Free Cash Flow |
Loading...
|
M | 1,285 | 1,067 | 930 | 842 | 778 | 751 | 813 | 809 | 777 | 826 | 808 | 808 | 742 | 520 | 540 | 539 | 528 | 505 | 417 | 420 | 388 | 347 | 292 | 281 | 261 | 243 | 220 | 183 | 156 | 129 | 113 | 95 | 85 | 73 | 70 | 66 | 58 | 29 | 4 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email