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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -51 | -50 | -47 | -59 | -115 | -131 | -292 | -295 | -187 | -144 | 85 | 131 | 148 | 135 | 84 | 81 | 74 | 73 | 33 | 35 | 22 |
Depreciation and Amortization |
Loading...
|
M | 25 | 26 | 27 | 28 | 28 | 27 | 26 | 25 | 23 | 20 | 18 | 16 | 14 | 12 | 10 | 8 | 7 | 6 | 4 | 3 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 45 | 46 | 45 | 44 | 70 | 65 | 62 | 59 | 10 | 12 | 12 | 12 | 11 | 7 | 6 | 3 | 2 | 1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -12 | 7 | 4 | -19 | -67 | -108 | -298 | -338 | -339 | -318 | -193 | -115 | -81 | -114 | -59 | -62 | -46 | -38 | 1 | 12 | 16 |
Capital Expenditures |
Loading...
|
M | -11 | -11 | -9 | -9 | -9 | -16 | -26 | -35 | -43 | -37 | -29 | -23 | -17 | -17 | -16 | -16 | -12 | -11 | -8 | -3 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -2 | -4 | -6 | -6 | -4 | -5 | -13 | -13 | -13 | -10 | - | - | 0 | 0 | 0 | 0 | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -2 | -4 | -6 | -6 | -4 | -5 | -13 | -13 | -13 | -10 | - | - | 0 | 0 | 0 | 0 | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -9 | -13 | -18 | -28 | -30 | -27 | 219 | 238 | 240 | 386 | 144 | 144 | 20 | -125 | 83 | 98 | 223 | 209 | 1 | -14 | -14 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | - | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 |
Dividends Paid |
Loading...
|
M | - | 0 | - | - | - | - | - | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | 1 | 1 | 1 | -11 | -15 | -20 | 272 | 284 | 287 | 483 | 189 | 181 | 318 | 132 | 316 | 372 | 276 | 306 | 125 | 77 | 36 |
Financing Cash Flow |
Loading...
|
M | 1 | 1 | 1 | -11 | -15 | -20 | 272 | 284 | 287 | 483 | 189 | 181 | 318 | 132 | 316 | 372 | 276 | 306 | 125 | 77 | 36 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 11 | 48 | 83 | 92 | 36 | 71 | 141 | 199 | 193 | 184 | 286 | 369 | 246 | 347 | 369 | 84 | 78 | 1 | 1 | 1 | 2 |
Ending Cash |
Loading...
|
M | 38 | 11 | 48 | 83 | 92 | 36 | 71 | 141 | 199 | 193 | 184 | 286 | 369 | 246 | 347 | 369 | 84 | 78 | 1 | 1 | 1 |
Stock-Based Compensation |
Loading...
|
M | 13 | 13 | 12 | 11 | 9 | 9 | 7 | 7 | 8 | 7 | 6 | 5 | 4 | 2 | 10 | 9 | 9 | 9 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | - | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 828 | 871 | 908 | 936 | 1,000 | 1,097 | 1,277 | 1,359 | 1,455 | 1,596 | 1,512 | 1,569 | 1,602 | 1,410 | 1,229 | 1,011 | 663 | 379 | 224 | 70 | - |
Free Cash Flow |
Loading...
|
M | -24 | -4 | -5 | -29 | -76 | -124 | -325 | -373 | -382 | -355 | -223 | -138 | -98 | -131 | -75 | -77 | -58 | -49 | -7 | 9 | 15 |
StockViz Staff
July 6, 2024
Any question? Send us an email