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 | 2020-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -234 | -266 | -284 | -361 | -328 | -327 | -325 | -501 | -240 | -368 | -363 | -98 | -311 | -117 | -63 | -24 |
Depreciation and Amortization |
Loading...
|
M | 21 | 20 | 18 | 17 | 16 | 15 | 15 | 11 | 10 | 8 | 7 | 9 | 8 | 5 | 3 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 50 | 25 | -5 | 50 | 48 | 51 | 50 | 178 | 23 | 31 | 37 | -144 | 12 | 2 | - | - |
Operating Cash Flow |
Loading...
|
M | -39 | -92 | -74 | -118 | -139 | -162 | -129 | -212 | -168 | -125 | -156 | -43 | -73 | -57 | -28 | -15 |
Capital Expenditures |
Loading...
|
M | -46 | -47 | -46 | -47 | -17 | -20 | -29 | -23 | -19 | -19 | -9 | -9 | -9 | -3 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -5 | -9 | -13 | -17 | -16 | -17 | -27 | -29 | -26 | -20 | -6 | -1 | -1 | 0 | 0 | - |
Investing Cash Flow |
Loading...
|
M | -5 | -9 | -13 | -17 | -16 | -17 | -27 | -29 | -26 | -20 | -6 | -1 | -1 | 0 | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -5 | -4 | -3 | -1 | 3 | 4 | 5 | 38 | 36 | 35 | 33 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -11 | -11 | -10 | -9 | -5 | -4 | -32 | -54 | -43 | -42 | 352 | 374 | 364 | 363 | -2 | -2 |
Financing Cash Flow |
Loading...
|
M | -11 | -11 | -10 | -9 | -5 | -4 | -32 | -54 | -43 | -42 | 352 | 374 | 364 | 363 | -2 | -2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 195 | 269 | 238 | 221 | 245 | 393 | 325 | 382 | 819 | 823 | 0 | 468 | 492 | 183 | 1 | - |
Ending Cash |
Loading...
|
M | 263 | 195 | 269 | 238 | 221 | 245 | 393 | 325 | 382 | 819 | 823 | 0 | 468 | 492 | 1 | - |
Stock-Based Compensation |
Loading...
|
M | 50 | 58 | 62 | 65 | 65 | 62 | 61 | 44 | 28 | 17 | 5 | 5 | 5 | 2 | - | - |
Issuance/Purchase of Shares |
|
M | -5 | -4 | -3 | -1 | 3 | 4 | 5 | 38 | 36 | 35 | 33 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 839 | 991 | 1,539 | 1,714 | 2,304 | 2,884 | 3,128 | 3,719 | 2,889 | 1,974 | 1,556 | 549 | 549 | 549 | - | - |
Free Cash Flow |
Loading...
|
M | -85 | -139 | -120 | -165 | -156 | -181 | -158 | -236 | -186 | -143 | -165 | -38 | -53 | -32 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email