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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -29 | -45 | -176 | -193 | -192 | -189 | -86 | -85 | -97 | -165 | -163 | -149 | -109 | -36 | -5 | 0 |
Depreciation and Amortization |
Loading...
|
M | 25 | 25 | 24 | 25 | 24 | 22 | 16 | 11 | 5 | 2 | 2 | 2 | 1 | 1 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 142 | 116 | 221 | 241 | 215 | 218 | 83 | 42 | 28 | 50 | 57 | 53 | 47 | 5 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 147 | 116 | 87 | 51 | 15 | 3 | -16 | -23 | -21 | -9 | 0 | 10 | 9 | 5 | 4 | 0 |
Capital Expenditures |
Loading...
|
M | -7 | -6 | -7 | -9 | -9 | -9 | -7 | -3 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -114 | -134 | -172 | -116 | -111 | -133 | -239 | -305 | -276 | -235 | -441 | -700 | -1,050 | -1,050 | -700 | -350 |
Investing Cash Flow |
Loading...
|
M | -114 | -134 | -172 | -116 | -111 | -133 | -239 | -305 | -276 | -235 | -441 | -700 | -1,050 | -1,050 | -700 | -350 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -15 | -39 | -49 | -39 | -50 | -42 | 114 | 128 | 145 | 197 | 56 | 40 | 39 | 3 | -1 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -4 | 0 | 0 | 4 | 5 | -20 | -41 | -42 | -42 | 332 | 704 | 1,056 | 1,056 | 704 | 352 |
Dividends Paid |
Loading...
|
M | 4 | 6 | 9 | 10 | 10 | 9 | 6 | 3 | 1 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -40 | 7 | -3 | -1 | 2 | 79 | 92 | 406 | 413 | 386 | 395 | 89 | 79 | 27 | 12 | 0 |
Financing Cash Flow |
Loading...
|
M | -40 | 7 | -3 | -1 | 2 | 79 | 92 | 406 | 413 | 386 | 395 | 89 | 79 | 27 | 12 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 94 | 101 | 102 | 111 | 154 | 189 | 217 | 249 | 246 | 299 | 32 | 60 | 21 | 23 | 44 | - |
Ending Cash |
Loading...
|
M | 102 | 94 | 101 | 102 | 111 | 154 | 189 | 217 | 249 | 246 | 299 | 32 | 60 | 21 | 23 | 44 |
Stock-Based Compensation |
Loading...
|
M | 24 | 23 | 23 | 22 | 22 | 20 | 17 | 12 | 9 | 5 | 3 | 3 | 1 | 1 | 0 | - |
Issuance/Purchase of Shares |
|
M | -3 | -4 | 0 | 0 | 4 | 5 | -20 | -41 | -42 | -42 | 332 | 704 | 1,056 | 1,056 | 704 | 352 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,077 | 1,014 | 1,003 | 1,052 | 1,161 | 1,279 | 1,406 | 1,470 | 1,227 | 937 | 610 | 277 | 162 | 102 | 42 | -12 |
Free Cash Flow |
Loading...
|
M | 140 | 110 | 81 | 42 | 6 | -6 | -23 | -26 | -22 | -9 | -1 | 10 | 8 | 5 | 4 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email