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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 217 | -698 | 1,064 | 831 | 266 | -713 | 327 | 1,773 | 639 | 388 | 765 | 223 | -1,400 | -1,136 | -718 | -3,942 | 5,447 | -841 | -316 | 430 | -709 | 1,999 | -391 | 255 | 291 | 802 | 23 | 645 | -197 | -316 | 54 | 831 | 831 |
Depreciation and Amortization |
Loading...
|
M | 240 | 236 | 196 | 156 | 224 | 227 | 216 | 191 | 180 | 161 | 88 | 95 | 153 | 89 | 162 | 231 | 1,275 | 122 | 102 | 194 | 239 | 314 | -25 | -12 | -20 | -46 | -22 | 6 | -42 | 125 | -9 | 8 | 8 |
Non-Cash Items (Other) |
Loading...
|
M | -1,693 | 1,374 | -540 | -1,562 | 775 | 981 | -74 | -2,432 | -999 | -880 | -739 | -944 | -950 | -937 | -913 | -848 | -979 | -937 | -929 | -941 | -931 | -2,610 | 1,389 | -490 | -251 | -236 | 151 | -2,024 | -125 | 981 | 122 | -911 | -911 |
Operating Cash Flow |
Loading...
|
M | 31 | -452 | 410 | 361 | -587 | -106 | 79 | -94 | -730 | -402 | 241 | -581 | -14 | -66 | 553 | 34 | -582 | 76 | 133 | -316 | -109 | 94 | 281 | -50 | -264 | -23 | 531 | 441 | 72 | -54 | -22 | -80 | -80 |
Capital Expenditures |
Loading...
|
M | -63 | -35 | -25 | -39 | -18 | -65 | -83 | -19 | -19 | -27 | -41 | -29 | -23 | -63 | -16 | -14 | -14 | -21 | -33 | -23 | -16 | -39 | -38 | -22 | -24 | -35 | -24 | -24 | -19 | -30 | -20 | -24 | -24 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -4,884 | 24 | 1 | -132 | -74 | 81 | 115 | -299 | -786 | -3,462 | -48 | -480 | -444 | 315 | 202 | -109 | -92 | -244 | 132 | 1,116 | -138 | 768 | -395 | -2,017 | -547 | -672 | -1,551 | 92 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -4,884 | 24 | 1 | -132 | -74 | 81 | 115 | -299 | -786 | -3,462 | -48 | -480 | -444 | 315 | 202 | -109 | -92 | -244 | 132 | 1,116 | -138 | 768 | -395 | -2,017 | -547 | -672 | -1,551 | 92 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -25 | -751 | 488 | -8 | -41 | 41 | 112 | 91 | -81 | 327 | -95 | 297 | -14 | -173 | 105 | -670 | -113 | -52 | -71 | 190 | -128 | -486 | 174 | -368 | -73 | 4 | -172 | -1,786 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -253 | -241 | -238 | -226 | -214 | -150 | -200 | -220 | -279 | -468 | -460 | -279 | -430 | -100 | -100 | -25 | -205 | -563 | -37 | -6 | -744 | -591 | -135 | -99 | -128 | 318 | 318 | 318 | 318 | 318 | - | - | - |
Dividends Paid |
Loading...
|
M | 87 | 100 | 91 | 104 | 86 | 100 | 89 | 101 | 84 | 98 | 88 | 102 | 87 | 94 | 87 | 87 | 82 | 70 | 74 | 73 | 68 | 69 | 73 | 73 | 15 | - | 15 | - | 15 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 5,488 | 2,728 | 799 | 3,724 | 3,049 | 3,872 | 1,836 | 1,461 | 1,811 | 2,883 | 2,299 | 4,375 | 4,928 | 1,692 | 5,472 | 669 | 2,621 | 1,137 | 4,692 | 2,373 | 1,650 | 1,254 | 602 | 1,988 | 1,559 | 1,507 | 1,223 | 2,446 | 2,686 | 955 | 754 | 1,702 | 1,702 |
Financing Cash Flow |
Loading...
|
M | 5,488 | 2,728 | 799 | 3,724 | 3,049 | 3,872 | 1,836 | 1,461 | 1,811 | 2,883 | 2,299 | 4,375 | 4,928 | 1,692 | 5,472 | 669 | 2,621 | 1,137 | 4,692 | 2,373 | 1,650 | 1,254 | 602 | 1,988 | 1,559 | 1,507 | 1,223 | 2,446 | 2,686 | 955 | 754 | 1,702 | 1,702 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 | - | 1 | -3 | -3 | -14 | 8 | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 8,239 | 7,024 | 7,693 | 5,018 | 4,281 | 4,139 | 5,109 | 5,713 | 5,188 | 5,255 | 5,761 | 6,795 | 6,179 | 8,684 | 8,364 | 10,315 | 4,405 | 4,471 | 4,734 | 5,129 | 4,469 | 4,777 | 6,833 | 6,091 | 4,814 | 6,446 | 6,187 | 5,465 | 5,654 | 6,715 | 7,308 | 6,933 | - |
Ending Cash |
Loading...
|
M | 10,357 | 9,107 | 6,096 | 7,693 | 5,018 | 4,281 | 4,139 | 5,109 | 5,713 | 5,188 | 5,255 | 5,761 | 6,795 | 6,179 | 8,684 | 8,364 | 10,315 | 4,405 | 4,471 | 4,734 | 5,129 | 4,469 | 4,777 | 6,833 | 6,091 | 4,814 | 6,446 | 6,187 | 5,465 | 5,654 | 6,715 | 7,308 | 376 |
Stock-Based Compensation |
Loading...
|
M | 25 | 175 | 18 | 24 | 17 | 182 | 42 | 24 | 38 | 192 | -31 | 24 | 41 | 155 | 22 | 28 | 5 | 188 | 22 | 26 | 42 | - | - | - | - | - | - | - | - | - | - | 11 | 11 |
Issuance/Purchase of Shares |
|
M | -253 | -241 | -238 | -226 | -214 | -150 | -200 | -220 | -279 | -468 | -460 | -279 | -430 | -100 | -100 | -25 | -205 | -563 | -37 | -6 | -744 | -591 | -135 | -99 | -128 | 318 | 318 | 318 | 318 | 318 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 108,416 | 18,344 | 2,825 | 82,292 | 5,322 | 94,371 | 92,568 | 88,139 | 100,445 | 99,567 | 2,325 | 2,914 | 4,186 | 3,068 | 6,439 | 6,133 | 8,111 | 840 | 635 | 992 | 1,442 | 616 | 1,234 | 3,200 | 4,743 | 53,769 | 53,681 | 53,610 | 10,163 | 51,175 | - | - | - |
Free Cash Flow |
Loading...
|
M | -32 | -487 | 385 | 322 | -605 | -171 | -4 | -94 | -730 | -429 | 200 | -610 | -37 | -129 | 537 | 20 | -596 | 55 | 100 | -339 | -125 | 55 | 243 | -72 | -288 | -58 | 507 | 417 | 53 | -84 | -42 | -104 | -104 |
StockViz Staff
September 19, 2024
Any question? Send us an email