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 | -13 | -20 | -42 | -38 | -695 | -1,862 | -1,738 | -1,886 | -1,232 | -110 | -204 | -95 | -125 | -127 | -155 | -144 | -138 | -114 | -110 | -93 | -75 | -57 | -40 | -30 | -20 | -10 |
Depreciation and Amortization |
Loading...
|
M | 268 | 263 | 265 | 264 | 267 | 267 | 263 | 259 | 259 | 261 | 262 | 267 | 264 | 268 | 270 | 274 | 276 | 277 | 280 | 268 | 257 | 246 | 234 | 176 | 117 | 59 |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 10 | 24 | 18 | 646 | 1,866 | 1,792 | 2,037 | 1,415 | 195 | 273 | 18 | 35 | 45 | 39 | 54 | 34 | 24 | 17 | 24 | 32 | 40 | 48 | 36 | 24 | 12 |
Operating Cash Flow |
Loading...
|
M | 412 | 234 | -805 | -808 | 301 | 924 | 1,505 | 1,563 | 680 | 224 | 329 | 315 | 446 | 409 | 275 | 310 | 258 | 319 | 289 | 210 | 131 | 52 | -27 | -20 | -14 | -7 |
Capital Expenditures |
Loading...
|
M | -119 | -129 | -150 | -161 | -154 | -150 | -146 | -141 | -162 | -148 | -148 | -129 | -85 | -87 | -71 | -95 | -120 | -142 | -160 | -143 | -127 | -110 | -93 | -70 | -46 | -23 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -43 | -41 | -39 | 7 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -43 | -41 | -39 | 7 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -40 | -85 | -64 | -101 | -83 | -49 | 514 | 690 | 681 | -471 | -1,086 | -1,186 | -1,182 | 130 | 216 | 216 | 204 | 55 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -25 | -13 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -71 | 169 | 1,007 | 936 | 933 | 885 | 1,502 | 1,557 | 3,530 | 4,516 | 3,656 | 3,576 | 1,568 | 615 | 763 | 654 | 504 | 342 | 251 | 485 | 719 | 953 | 1,186 | 890 | 593 | 297 |
Financing Cash Flow |
Loading...
|
M | -71 | 169 | 1,007 | 936 | 933 | 885 | 1,502 | 1,557 | 3,530 | 4,516 | 3,656 | 3,576 | 1,568 | 615 | 763 | 654 | 504 | 342 | 251 | 485 | 719 | 953 | 1,186 | 890 | 593 | 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 | 31 | 29 | 40 | 49 | 56 | 62 | 54 | 49 | 43 | 102 | 101 | 153 | 173 | 166 | 158 | 97 | 65 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -25 | -13 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 777 | 784 | 786 | 739 | 801 | 844 | 1,331 | 1,377 | 1,346 | 1,322 | 1,013 | 905 | 784 | 657 | 376 | 352 | 329 | 306 | 283 | 212 | 141 | 71 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 293 | 105 | -955 | -969 | 147 | 774 | 1,359 | 1,422 | 518 | 77 | 181 | 186 | 361 | 322 | 204 | 215 | 138 | 177 | 129 | 67 | 4 | -58 | -120 | -90 | -60 | -30 |
StockViz Staff
September 19, 2024
Any question? Send us an email