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 | 2018-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3 | 125 | -51 | -24 | 22 | 71 | -44 | -99 | -19 | 13 | -84 | -120 | -87 | -129 | -94 | 114 | -151 | 79 | -57 | -66 | -13 | - |
Depreciation and Amortization |
Loading...
|
M | 13 | 13 | 14 | 4 | 18 | 37 | 38 | 36 | 29 | 31 | 29 | 26 | 38 | 24 | 27 | 25 | 26 | 27 | 27 | 28 | 27 | - |
Non-Cash Items (Other) |
Loading...
|
M | 20 | 0 | 9 | 13 | -8 | -2 | 0 | 63 | 5 | 16 | 14 | 9 | -23 | 10 | -31 | -128 | 125 | -7 | 0 | 13 | 2 | - |
Operating Cash Flow |
Loading...
|
M | 6 | 104 | 1 | 3 | 63 | 136 | -81 | 35 | -27 | 135 | -2 | 4 | -78 | -52 | -164 | -41 | 41 | 115 | -19 | 47 | 20 | 12 |
Capital Expenditures |
Loading...
|
M | -8 | -8 | -3 | -3 | -3 | -319 | -291 | -257 | -216 | -196 | -137 | -131 | -102 | -107 | -112 | -126 | -118 | -122 | -86 | -70 | -35 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -65 | -65 | -65 | 0 | 2 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 6 | 3 | 3 | 1 | 1 | -44 | 1 | -4 |
Investing Cash Flow |
Loading...
|
M | - | - | -65 | -65 | -65 | 0 | 2 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 6 | 3 | 3 | 1 | 1 | -44 | 1 | -4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 73 | -14 | -27 | 249 | -5 | 55 | -15 | -30 | -30 | -2 | 5 | 636 | -1 | -1 | -1 | -9 | -3 | - | -9 | -2 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 1 | -51 | -25 | -2 | 1 | 0 | -3 | -2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 1 | - | 0 | 1 | 4 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | 0 | 133 | -44 | -79 | 263 | -6 | 739 | -3 | 2 | -14 | 18 | 6 | 623 | -6 | -143 | 312 | 7 | -33 | 65 | 42 | -3 |
Financing Cash Flow |
Loading...
|
M | -1 | 0 | 133 | -44 | -79 | 263 | -6 | 739 | -3 | 2 | -14 | 18 | 6 | 623 | -6 | -143 | 312 | 7 | -33 | 65 | 42 | -3 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 38 | 40 | 84 | 123 | 154 | 459 | 846 | 1,021 | 1,282 | 1,355 | 1,540 | 1,302 | 1,478 | 954 | 924 | 1,022 | 1,016 | 969 | 1,092 | 1,159 | 1,234 | - |
Ending Cash |
Loading...
|
M | 28 | 38 | 40 | 84 | 123 | 554 | 459 | 846 | 1,021 | 1,282 | 1,355 | 1,192 | 1,302 | 1,478 | 954 | 924 | 1,022 | 1,016 | 969 | 1,092 | 1,159 | - |
Stock-Based Compensation |
Loading...
|
M | 5 | 8 | 13 | 8 | 8 | 20 | 15 | 15 | 19 | 24 | 20 | 10 | 8 | 24 | 12 | 13 | 9 | 10 | 10 | 7 | 9 | - |
Issuance/Purchase of Shares |
|
M | -1 | 1 | -51 | -25 | -2 | 1 | 0 | -3 | -2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -295 | -288 | -321 | -245 | -147 | -219 | -79 | -204 | 493 | 766 | 935 | 759 | 1,027 | 1,190 | 728 | 917 | 1,024 | 756 | 756 | 873 | - | - |
Free Cash Flow |
Loading...
|
M | -3 | 96 | -2 | 0 | 60 | -182 | -372 | -221 | -242 | -61 | -140 | -126 | -181 | -159 | -276 | -167 | -77 | -7 | -106 | -23 | -15 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email