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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3 | -12 | -3 | -2 | -4 | -34 | 1 | -659 | -1,171 | 91 | -147 | -5 | -49 | -3 | -39 | -34 | -51 | -32 | -28 | -28 | -28 | -28 | -10 | -10 | -10 | -10 |
Depreciation and Amortization |
Loading...
|
M | 69 | 66 | 67 | 66 | 64 | 68 | 66 | 70 | 63 | 64 | 62 | 70 | 65 | 65 | 66 | 67 | 69 | 67 | 70 | 70 | 70 | 70 | 59 | 59 | 59 | 59 |
Non-Cash Items (Other) |
Loading...
|
M | -1 | -2 | 5 | 0 | 6 | 13 | 0 | 628 | 1,226 | -62 | 245 | 7 | 5 | 17 | -10 | 24 | 15 | 11 | 4 | 4 | 4 | 4 | 12 | 12 | 12 | 12 |
Operating Cash Flow |
Loading...
|
M | 59 | 589 | -2 | -234 | -119 | -449 | -6 | 876 | 504 | 132 | 52 | -8 | 49 | 236 | 38 | 123 | 12 | 102 | 72 | 72 | 72 | 72 | -7 | -7 | -7 | -7 |
Capital Expenditures |
Loading...
|
M | -24 | -21 | -29 | -45 | -35 | -42 | -39 | -38 | -31 | -38 | -35 | -58 | -17 | -38 | -16 | -14 | -19 | -22 | -40 | -40 | -40 | -40 | -23 | -23 | -23 | -23 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -22 | -22 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -22 | -22 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -20 | -20 | -45 | 21 | -77 | 18 | -11 | 583 | 100 | 8 | -1,163 | -31 | - | 12 | 149 | 55 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -12 | -8 | -1 | -3 | - | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | - | -581 | 257 | 254 | 240 | 256 | 196 | 248 | 192 | 866 | 251 | 2,220 | 1,179 | 5 | 171 | 213 | 225 | 154 | 63 | 63 | 63 | 63 | 297 | 297 | 297 | 297 |
Financing Cash Flow |
Loading...
|
M | - | -581 | 257 | 254 | 240 | 256 | 196 | 248 | 192 | 866 | 251 | 2,220 | 1,179 | 5 | 171 | 213 | 225 | 154 | 63 | 63 | 63 | 63 | 297 | 297 | 297 | 297 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,498 | 226 | 1,633 | 1,940 | 2,127 | 2,435 | 2,711 | 1,970 | 1,972 | 1,464 | 1,497 | 1,583 | 1,764 | 1,498 | 1,643 | 1,505 | 1,382 | 346 | 300 | 300 | 300 | 300 | 756 | 756 | 756 | 756 |
Ending Cash |
Loading...
|
M | 1,375 | 202 | 1,518 | 1,633 | 1,940 | 2,127 | 2,435 | 2,711 | 1,970 | 1,972 | 1,464 | 1,497 | 1,583 | 1,764 | 1,498 | 1,643 | 1,505 | 441 | 346 | 346 | 346 | 346 | 300 | 300 | 300 | 300 |
Stock-Based Compensation |
Loading...
|
M | 9 | 6 | 5 | 11 | 7 | 17 | 14 | 18 | 14 | 9 | 9 | 12 | 72 | 8 | 61 | 32 | 65 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -12 | -8 | -1 | -3 | - | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 196 | 194 | 204 | 183 | 203 | 197 | 157 | 245 | 245 | 684 | 202 | 214 | 221 | 376 | 94 | 94 | 94 | 94 | 71 | 71 | 71 | 71 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 34 | 569 | -31 | -278 | -154 | -491 | -46 | 838 | 473 | 94 | 17 | -66 | 32 | 198 | 22 | 109 | -7 | 81 | 32 | 32 | 32 | 32 | -30 | -30 | -30 | -30 |
StockViz Staff
September 19, 2024
Any question? Send us an email