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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -25 | 67 | 49 | 108 | 63 | 92 | -609 | -635 | -646 | -703 | 23 | 24 | 28 | 46 | 53 |
Depreciation and Amortization |
Loading...
|
M | 65 | 65 | 65 | 65 | 66 | 66 | 34 | 33 | 32 | 30 | 60 | 60 | 44 | 29 | 15 |
Non-Cash Items (Other) |
Loading...
|
M | 37 | -58 | -118 | -117 | -66 | -88 | 546 | 528 | 537 | 587 | 6 | 6 | 3 | 2 | 1 |
Operating Cash Flow |
Loading...
|
M | 35 | 0 | -7 | -24 | -1 | -40 | -86 | -89 | -81 | -11 | 72 | 56 | 66 | 66 | 27 |
Capital Expenditures |
Loading...
|
M | -9 | -9 | -9 | -9 | -10 | -9 | -8 | -7 | -6 | -7 | -7 | -7 | -5 | -4 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -2 | -3 | -5 | -1,222 | -1,227 | -1,232 | -1,230 | -16 | -10 | -4 | -4 | -2 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -2 | -3 | -5 | -1,222 | -1,227 | -1,232 | -1,230 | -16 | -10 | -4 | -4 | -2 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -697 | -703 | -702 | -703 | -6 | -24 | -25 | -23 | -23 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -77 | -64 | -79 | -72 | -50 | -49 | -5 | -2 | 3 | 2 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -88 | -75 | -7 | -7 | -12 | -9 | 16 | 30 | 42 | 37 | 12 | 27 | 19 | 24 | 26 |
Financing Cash Flow |
Loading...
|
M | -88 | -75 | -7 | -7 | -12 | -9 | 16 | 30 | 42 | 37 | 12 | 27 | 19 | 24 | 26 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 47 | 72 | 22 | 92 | 127 | 166 | 126 | 154 | 226 | 40 | 4 | 17 | 22 | 5 | 6 |
Ending Cash |
Loading...
|
M | 34 | 47 | 72 | 22 | 92 | 127 | 166 | 126 | 154 | 0 | 40 | 4 | 17 | 22 | 5 |
Stock-Based Compensation |
Loading...
|
M | 6 | 2 | -5 | 0 | 6 | 15 | 19 | 12 | 6 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -77 | -64 | -79 | -72 | -50 | -49 | -5 | -2 | 3 | 2 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 797 | 837 | 876 | 855 | 911 | 948 | 988 | 936 | 791 | 644 | 469 | 311 | 205 | 100 | - |
Free Cash Flow |
Loading...
|
M | 26 | -9 | -16 | -33 | -11 | -49 | -90 | -93 | -84 | -14 | 65 | 49 | 61 | 63 | 25 |
StockViz Staff
September 20, 2024
Any question? Send us an email