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 | -70 | 45 | 157 | 95 | 10 | 33 | 70 | -20 | -60 | -30 | 972 | -49 | 94 | 173 | -15 | -331 | 2 | -142 | 15 | -308 | -126 | 11 | -1,335 | 73 | -143 | -196 | 349 | 226 | 216 | 171 | -854 | 7 | -756 | 154 | -103 | 224 | 219 | 201 | 307 |
Depreciation and Amortization |
Loading...
|
M | 82 | 83 | 88 | 87 | 84 | 81 | 87 | 86 | 89 | 88 | 91 | 81 | 78 | 80 | 91 | 75 | 82 | 84 | 82 | 79 | 82 | 75 | 111 | 115 | 113 | 108 | 97 | 88 | 85 | 88 | 91 | 81 | 86 | 86 | 81 | 88 | 84 | 94 | 437 |
Non-Cash Items (Other) |
Loading...
|
M | 132 | -13 | 2 | -123 | 7 | -13 | 53 | 1 | 38 | -24 | 5 | 277 | -20 | -102 | -1 | 225 | -13 | 138 | 15 | 120 | 25 | -80 | 1,061 | 154 | 282 | -74 | -81 | -88 | -71 | -87 | 121 | 34 | -70 | -89 | -6 | -58 | -64 | -96 | - |
Operating Cash Flow |
Loading...
|
M | 76 | 41 | 294 | 203 | 126 | 44 | 236 | 23 | 29 | -14 | -102 | 222 | -91 | 231 | 518 | -455 | -56 | 239 | 2 | 266 | 168 | -128 | 439 | 390 | -23 | -127 | 446 | 157 | 156 | -13 | -1,478 | 150 | 204 | 90 | 214 | 397 | -89 | -125 | 797 |
Capital Expenditures |
Loading...
|
M | -69 | -55 | -75 | -60 | -56 | -61 | -57 | -53 | -57 | -60 | -74 | -60 | -55 | -71 | -68 | -73 | -94 | -91 | -118 | -98 | -108 | -144 | -132 | -138 | -123 | -143 | -160 | -115 | -95 | -207 | -125 | -126 | -78 | -108 | -109 | -109 | -106 | -154 | -624 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 7 | -5 | 11 | -28 | -7 | 4 | -30 | -12 | 15 | 21 | 10 | 561 | 1 | 4 | -37 | 10 | 7 | 25 | 37 | 48 | 3 | -11 | 2 | -232 | 10 | 5 | 10 | 20 | 20 | 23 | 22 | 27 | - | - | - | 16 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 7 | -5 | 11 | -28 | -7 | 4 | -30 | -12 | 15 | 21 | 10 | 561 | 1 | 4 | -37 | 10 | 7 | 25 | 37 | 48 | 3 | -11 | 2 | -232 | 10 | 5 | 10 | 20 | 20 | 23 | 22 | 27 | - | - | - | 16 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 1 | 1 | -120 | -7 | -105 | -144 | -745 | -8 | -46 | 59 | -685 | -15 | -282 | -65 | 832 | -19 | 14 | 360 | -4 | -2 | -8 | -159 | 133 | 1 | 30 | -81 | -84 | 9 | 1,487 | - | - | - | -32 | - | - | - | 21 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -50 | -100 | 65 | -37 | -28 | - | -153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 0 | 0 | 0 | 0 | 0 | -40 | 87 | 228 | -40 | - | - | - | -38 | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 48 | 10 | 5 | 2 | 50 | 4 | 3 | 40 | 59 | 3 | 7 | 7 | 52 | 71 | 188 | 1 | 54 | 44 | 106 | 35 | 26 | 26 | 26 | 25 | 26 | 26 | 26 | 66 | 12 | 88 | - | - | - | 52 | - | - | - | 52 |
Other Financial Activities |
Loading...
|
M | -3 | 3 | -65 | -1 | 983 | -17 | -6 | -60 | -156 | -18 | -47 | 229 | -7 | 2 | -113 | -71 | 828 | -18 | 5 | 1,550 | -11 | -12 | -24 | -180 | 119 | -23 | -397 | 73 | 49 | 845 | 1,727 | 33 | -124 | 7 | -179 | -229 | 236 | 275 | -246 |
Financing Cash Flow |
Loading...
|
M | -3 | 3 | -65 | -1 | 983 | -17 | -6 | -60 | -156 | -18 | -47 | 229 | -7 | 2 | -113 | -71 | 828 | -18 | 5 | 1,550 | -11 | -12 | -24 | -180 | 119 | -23 | -397 | 73 | 49 | 845 | 1,727 | 33 | -124 | 7 | -179 | -229 | 236 | 275 | -246 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | -6 | -13 | 15 | 3 | 18 | 16 | 5 | -13 | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 990 | 1,110 | 123 | 41 | 966 | 1,016 | 892 | 1,118 | 2,080 | 1,521 | 1,000 | 984 | 1,820 | 1,692 | 1,032 | 1,640 | 965 | 924 | 1,025 | 491 | 406 | 687 | 378 | 353 | 390 | 709 | 669 | 729 | 709 | 105 | 120 | 66 | 58 | 44 | 105 | 40 | 46 | 45 | - |
Ending Cash |
Loading...
|
M | 905 | 990 | 202 | 123 | -75 | 966 | 947 | 892 | 1,118 | 2,080 | 1,521 | 1,000 | 984 | 1,820 | 1,692 | 1,032 | 1,640 | 965 | 924 | 1,025 | 491 | 406 | 687 | 378 | 353 | 390 | 709 | 669 | 729 | 709 | 105 | 120 | 66 | 58 | 44 | 105 | 40 | 46 | 45 |
Stock-Based Compensation |
Loading...
|
M | 10 | 13 | 9 | 7 | 10 | 8 | 8 | 7 | 4 | 10 | -1,231 | 10 | 13 | 13 | 7 | 7 | -3 | 4 | 4 | 8 | 2 | 6 | 4 | 13 | 14 | 16 | 12 | 11 | 16 | 6 | 8 | 14 | 5 | 1 | -4 | 4 | 6 | 10 | - |
Issuance/Purchase of Shares |
|
M | -50 | -100 | 65 | -37 | -28 | - | -153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 0 | 0 | 0 | 0 | 0 | -40 | 87 | 228 | -40 | - | - | - | -38 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 467 | 526 | 578 | 686 | 598 | 669 | 662 | 675 | 659 | 1,349 | 1,575 | 483 | 429 | 912 | 663 | 376 | 53 | 116 | 281 | 290 | -78 | -7 | 117 | 147 | 161 | 84 | 171 | 339 | 353 | 160 | 1,431 | -201 | -333 | -165 | -205 | - | - | - | -436 |
Free Cash Flow |
Loading...
|
M | 7 | -14 | 219 | 143 | 70 | -17 | 179 | -30 | -28 | -74 | -176 | 162 | -146 | 160 | 450 | -528 | -150 | 148 | -116 | 168 | 60 | -272 | 307 | 252 | -146 | -270 | 286 | 42 | 61 | -220 | -1,603 | 24 | 126 | -18 | 105 | 288 | -195 | -279 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email