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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 172 | 153 | 150 | 124 | 106 | 73 | 66 | 57 | 48 | 47 | 10 | 18 | 33 | -153 | -284 | -308 | -270 | -65 | 88 | -64 | -298 | -310 | -310 | -160 |
Depreciation and Amortization |
Loading...
|
M | 298 | 303 | 305 | 301 | 302 | 304 | 273 | 252 | 228 | 202 | 221 | 221 | 243 | 263 | 265 | 265 | 224 | 154 | 85 | 33 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 238 | 111 | 93 | 61 | 65 | 33 | 33 | 36 | 35 | 62 | 76 | 53 | 34 | 227 | 198 | 200 | 196 | -10 | -8 | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 522 | 514 | 405 | 407 | 387 | 270 | 196 | 99 | 32 | 182 | 235 | 283 | 473 | 496 | 479 | 463 | 339 | 290 | 146 | 75 | 22 | 16 | 10 | -1 |
Capital Expenditures |
Loading...
|
M | -87 | -86 | -83 | -91 | -88 | -79 | -72 | -55 | -49 | -55 | -57 | -55 | -45 | -38 | -35 | -44 | -78 | -67 | -56 | -40 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -6 | 43 | 41 | 44 | -2,822 | -2,899 | -2,934 | -2,938 | -71 | -345 | -301 | -299 | -298 | -1,711 | -1,716 | -1,718 | -1,717 | -5 | -1,233 | -2,440 | -2,437 | -2,434 | -1,208 |
Investing Cash Flow |
Loading...
|
M | - | -6 | 43 | 41 | 44 | -2,822 | -2,899 | -2,934 | -2,938 | -71 | -345 | -301 | -299 | -298 | -1,711 | -1,716 | -1,718 | -1,717 | -5 | -1,233 | -2,440 | -2,437 | -2,434 | -1,208 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -4 | -206 | -211 | -208 | -207 | 1,041 | 1,345 | 1,342 | 1,381 | 329 | 273 | 271 | 28 | 229 | -14 | 32 | 255 | 59 | 58 | 16 | -2 | -1 | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -630 | -42 | -52 | -45 | -45 | -44 | 569 | 547 | 718 | 696 | 61 | 90 | -100 | -123 | 120 | 95 | 107 | 163 | -47 | 1,232 | 2,500 | 2,500 | 2,500 | 1,250 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -616 | -21 | 759 | 758 | 760 | 1,851 | 1,361 | 1,807 | 2,084 | 1,238 | 1,187 | 747 | 271 | 243 | 1,193 | 2,184 | 2,350 | 2,093 | 849 | -169 | -158 | -102 | -46 | -23 |
Financing Cash Flow |
Loading...
|
M | -616 | -21 | 759 | 758 | 760 | 1,851 | 1,361 | 1,807 | 2,084 | 1,238 | 1,187 | 747 | 271 | 243 | 1,193 | 2,184 | 2,350 | 2,093 | 849 | -169 | -158 | -102 | -46 | -23 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -2 | -3 | -7 | -5 | -2 | -1 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 479 | 461 | 370 | 365 | 607 | 398 | 333 | 318 | 1,491 | 1,130 | 689 | 748 | 515 | 467 | 377 | 436 | 256 | 437 | 31 | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 247 | 479 | 462 | 370 | 365 | 607 | 398 | 333 | 318 | 1,491 | 1,130 | 689 | 748 | 515 | 467 | 377 | 436 | 256 | 134 | 31 | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 32 | 29 | 23 | 20 | 20 | 18 | 18 | 15 | 12 | 12 | 9 | 9 | 7 | 5 | 160 | 196 | 195 | 194 | 38 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -630 | -42 | -52 | -45 | -45 | -44 | 569 | 547 | 718 | 696 | 61 | 90 | -100 | -123 | 120 | 95 | 107 | 163 | -47 | 1,232 | 2,500 | 2,500 | 2,500 | 1,250 |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 797 | 797 | 797 | 797 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,987 | 3,224 | 3,180 | 3,376 | 3,403 | 3,448 | 4,476 | 4,974 | 5,021 | 5,013 | 3,850 | 3,073 | 2,691 | 2,370 | 2,293 | 1,800 | 1,227 | 1,950 | 1,431 | 2,496 | 3,728 | 2,474 | 2,474 | 1,232 |
Free Cash Flow |
Loading...
|
M | 435 | 428 | 322 | 316 | 299 | 191 | 124 | 44 | -17 | 127 | 178 | 228 | 428 | 458 | 444 | 418 | 247 | 203 | 64 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email