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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -143 | -184 | -158 | -2 | -104 | -271 | -36 | -52 | -195 | -87 | 15 | -288 | -112 | -157 | -99 | -144 | -28 | 81 | 83 | 115 | 56 | 92 | 97 | 11 | -45 | 250 | 60 | 78 | 32 | 48 | 81 | 73 | 62 | 74 | 97 | 77 | 69 | 56 | 67 | 65 | 38 | 43 | 61 | 42 | 31 | 20 | 31 | 35 | 23 | 24 | 28 | 17 | 8 | 12 | 63 | -14 | 11 | 28 | 14 |
Depreciation and Amortization |
Loading...
|
M | 81 | 80 | 83 | 81 | 78 | 82 | 78 | 76 | 76 | 75 | 74 | 74 | 74 | 72 | 71 | 69 | 66 | 62 | 58 | 55 | 51 | 48 | 44 | 46 | 39 | 36 | 37 | 35 | 32 | 28 | 25 | 25 | 23 | 22 | 20 | 17 | 15 | 13 | 11 | 11 | 11 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | 37 | 5 | 4 | 16 | 331 | 42 | 18 | 18 | 5 | 4 | 336 | 5 | 10 | 7 | 5 | 2 | 3 | 15 | 3 | 4 | 5 | 5 | 87 | 12 | 3 | 10 | 3 | 9 | 11 | 9 | 10 | 18 | 9 | -4 | -2 | 2 | 0 | -1 | 1 | 0 | -21 | -56 | -27 | 63 | -27 | -62 | -28 | 34 | -44 | 71 | -143 | 11 | 8 | 8 | 13 | 10 | 6 | 11 |
Operating Cash Flow |
Loading...
|
M | -137 | -183 | -195 | -10 | 141 | -57 | -119 | 67 | 20 | -68 | -207 | 297 | 187 | -96 | -82 | -82 | 35 | 51 | 17 | 136 | 205 | 198 | 58 | 80 | 171 | 39 | 63 | 150 | 174 | 34 | 79 | 103 | 258 | 107 | 69 | 129 | 168 | 54 | 62 | 53 | 91 | 22 | 39 | 49 | 85 | 25 | -9 | 18 | 80 | 22 | 112 | 44 | -6 | 23 | 10 | -8 | 1 | 23 | 6 |
Capital Expenditures |
Loading...
|
M | -70 | -50 | -70 | -66 | -91 | -61 | -81 | -65 | -57 | -89 | -84 | -81 | -97 | -41 | -54 | -133 | -321 | -81 | -116 | -132 | -103 | -234 | -139 | -139 | -280 | -233 | -203 | -197 | -159 | -162 | -195 | -156 | -213 | -162 | -160 | -144 | -235 | -160 | -41 | -24 | -77 | -32 | -25 | -8 | -26 | -15 | -7 | -6 | -8 | -31 | -9 | -26 | -1 | -2 | -1 | -2 | -1 | -19 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 2 | -48 | -62 | -56 | -77 | -60 | -53 | -84 | -81 | -76 | -92 | -37 | -51 | -130 | -318 | -122 | -93 | -38 | -38 | -43 | -40 | -41 | -42 | -28 | -42 | -35 | -45 | -65 | -48 | -10 | -50 | -55 | -17 | -21 | -50 | 0 | -22 | -21 | -73 | -29 | -22 | -5 | -15 | -6 | -12 | 12 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 2 | -48 | -62 | -56 | -77 | -60 | -53 | -84 | -81 | -76 | -92 | -37 | -51 | -130 | -318 | -122 | -93 | -38 | -38 | -43 | -40 | -41 | -42 | -28 | -42 | -35 | -45 | -65 | -48 | -10 | -50 | -55 | -17 | -21 | -50 | 0 | -22 | -21 | -73 | -29 | -22 | -5 | -15 | -6 | -12 | 12 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -45 | -112 | -130 | 535 | -43 | -53 | -46 | -2 | -46 | -184 | -113 | -5 | 819 | 381 | 123 | 9 | -40 | -13 | 21 | 266 | 44 | 170 | 208 | 177 | 135 | 99 | 103 | 4 | 68 | 217 | 64 | 110 | 103 | 111 | 179 | 154 | 0 | -1 | - | - | - | - | 7 | 0 | 7 | - | 6 | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | 0 | 0 | -2 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -1 | -45 | 0 | 0 | -1 | 0 | -40 | -53 | -10 | 0 | -33 | -68 | -11 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 171 | - | - | - | - | - | 0 | 0 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 324 | - | - | - | 162 | 896 | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 132 | 11 | -112 | -1 | 589 | -81 | 0 | -1 | 0 | 0 | 911 | 26 | 0 | 1,775 | 691 | 167 | 129 | 3 | 37 | 60 | 310 | 76 | 211 | 227 | 216 | 148 | 138 | 113 | 39 | 78 | 227 | 73 | 120 | 111 | 117 | 190 | 151 | 1 | -5 | 1 | 0 | 1 | 1 | 8 | 1 | 7 | -26 | 6 | 31 | -9 | -8 | -14 | 0 | -8 | -6 | -2 | 1 | -1 |
Financing Cash Flow |
Loading...
|
M | 0 | 132 | 11 | -112 | -1 | 589 | -81 | 0 | -1 | 0 | 0 | 911 | 26 | 0 | 1,775 | 691 | 167 | 129 | 3 | 37 | 60 | 310 | 76 | 211 | 227 | 216 | 148 | 138 | 113 | 39 | 78 | 227 | 73 | 120 | 111 | 117 | 190 | 151 | 1 | -5 | 1 | 0 | 1 | 1 | 8 | 1 | 7 | -26 | 6 | 31 | -9 | -8 | -14 | 0 | -8 | -6 | -2 | 1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 985 | 938 | 1,230 | 1,407 | 1,466 | 1,049 | 1,292 | 1,343 | 1,429 | 1,589 | 1,926 | 1,838 | 1,861 | 2,002 | 1,157 | 788 | 979 | 936 | 1,111 | 1,122 | 1,005 | 774 | 812 | 898 | 801 | 864 | 869 | 818 | 701 | 826 | 1,014 | 903 | 804 | 749 | 769 | 742 | 633 | 588 | 567 | 544 | 531 | 540 | 525 | 483 | 417 | 399 | 415 | 421 | 343 | 351 | 248 | 63 | 83 | 74 | 72 | 86 | 86 | 63 | 54 |
Ending Cash |
Loading...
|
M | 898 | 985 | 938 | 1,230 | 1,407 | 1,466 | 1,049 | 1,292 | 1,343 | 1,429 | 1,589 | 1,926 | 1,838 | 1,861 | 2,002 | 1,157 | 788 | 979 | 936 | 1,111 | 1,122 | 1,005 | 774 | 812 | 898 | 801 | 864 | 869 | 818 | 701 | 826 | 1,014 | 903 | 804 | 749 | 769 | 742 | 633 | 588 | 567 | 544 | 531 | 540 | 525 | 483 | 417 | 399 | 415 | 421 | 343 | 351 | 248 | 63 | 83 | 74 | 72 | 86 | 86 | 63 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 4 | 3 | 3 | 2 | 4 | 3 | 2 | 3 | 4 | 0 | 2 | 3 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 3 | 6 | - | - | 0 | 4 | - | - | 1 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | -1 | -1 | 0 | 0 | -2 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -1 | -45 | 0 | 0 | -1 | 0 | -40 | -53 | -10 | 0 | -33 | -68 | -11 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 171 | - | - | - | - | - | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -41 | -159 | -152 | 87 | 165 | 397 | -118 | 25 | 218 | 567 | 723 | 787 | 768 | 1,014 | 1,202 | 397 | 0 | 273 | 351 | 310 | 390 | 511 | 381 | 330 | 252 | 633 | 582 | 545 | 473 | 444 | 533 | 576 | 502 | 560 | 452 | 342 | 370 | 366 | 309 | 288 | 259 | 313 | 331 | 296 | 262 | 270 | 271 | 248 | 237 | 216 | 211 | 198 | 28 | 37 | 22 | -25 | - | 0 | - |
Free Cash Flow |
Loading...
|
M | -207 | -233 | -265 | -76 | 50 | -117 | -200 | 2 | -38 | -157 | -291 | 217 | 90 | -136 | -136 | -215 | -287 | -30 | 134 | 4 | 102 | -36 | -82 | -59 | -109 | -194 | -140 | -47 | 15 | -129 | -116 | -53 | 45 | -55 | -91 | -15 | -67 | -106 | 21 | 29 | 13 | -10 | 15 | 41 | 59 | 10 | -16 | 12 | 71 | -9 | 102 | 18 | -7 | 22 | 9 | -10 | 0 | 4 | 6 |
StockViz Staff
September 19, 2024
Any question? Send us an email