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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -305 | -248 | -368 | -377 | -329 | -288 | -360 | -422 | -360 | 23 | -72 | -152 | -287 | -113 | -200 | -326 | -306 | -241 | -227 | -255 | -310 | -192 | -325 | -353 | -386 | -350 | -443 | -443 | -2,209 | -170 | -124 | -116 | -105 | -373 |
Depreciation and Amortization |
Loading...
|
M | 42 | 52 | 41 | 40 | 35 | 48 | 36 | 79 | 38 | 35 | 33 | 28 | 23 | 23 | 22 | 21 | 21 | 21 | 21 | 23 | 23 | 23 | 25 | 23 | 22 | 19 | 17 | 13 | 12 | 11 | 7 | 6 | 5 | 15 |
Non-Cash Items (Other) |
Loading...
|
M | 213 | 50 | -3 | -14 | -19 | 22 | -62 | 17 | 82 | 6 | 5 | 36 | -15 | 9 | 32 | 18 | 22 | -13 | 5 | -41 | -2 | 0 | 38 | -6 | -3 | -3 | 20 | -4 | 2 | 1 | -2 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | 88 | 165 | 13 | -82 | 151 | 125 | 56 | -124 | 127 | 186 | 72 | -101 | 137 | -53 | -55 | -67 | 6 | -67 | -76 | -96 | -66 | -126 | -133 | -199 | -232 | -176 | -194 | -210 | -155 | -168 | -217 | -134 | -93 | -307 |
Capital Expenditures |
Loading...
|
M | -50 | -54 | -73 | -37 | -48 | -47 | -38 | -23 | -21 | -32 | -20 | -15 | -11 | -16 | -15 | -16 | -11 | -9 | -8 | -8 | -12 | -23 | -26 | -37 | -36 | -21 | -26 | -27 | -18 | -20 | -17 | -16 | -13 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | -56 | -2 | -49 | -38 | 46 | -6 | 0 | -1 | 36 | -110 | -125 | -37 | -77 | -36 | -79 | -1 | 74 | -2 | 9 | 0 | -24 | 0 | 2 | -129 | -211 | -19 | -7 | - | - | - | -14 |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | -56 | -2 | -49 | -38 | 46 | -6 | 0 | -1 | 36 | -110 | -125 | -37 | -77 | -36 | -79 | -1 | 74 | -2 | 9 | 0 | -24 | 0 | 2 | -129 | -211 | -19 | -7 | - | - | - | -14 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | -3 | 1,307 | 1,484 | 1,484 | 1,137 | 1,137 | 1,137 | 1,137 | 889 | 989 | 0 | 1,150 | 1,252 | 1,252 | 1,252 | - | - | - | - | - | -4 | -5 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -676 | -189 | 0 | 0 | 0 | -501 | -501 | 1 | 2 | 3 | 4 | 3 | 4 | 8 | 2 | 20 | 3 | 2 | 8 | 1 | 6 | 1 | 0 | 2 | -1 | -27 | -159 | -2 | -207 | 1,158 | -11 | - | - | 651 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -441 | -15 | -10 | -242 | -2 | -1 | 65 | 11 | 1,309 | -12 | 4 | 1,054 | 4 | -26 | 2 | 909 | 3 | -15 | 1,158 | 1 | 6 | -12 | 0 | 2 | 46 | 2,651 | 6 | -4 | -4 | -5 | 1 | 965 | 192 | -5 |
Financing Cash Flow |
Loading...
|
M | -441 | -15 | -10 | -242 | -2 | -1 | 65 | 11 | 1,309 | -12 | 4 | 1,054 | 4 | -26 | 2 | 909 | 3 | -15 | 1,158 | 1 | 6 | -12 | 0 | 2 | 46 | 2,651 | 6 | -4 | -4 | -5 | 1 | 965 | 192 | -5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,780 | 1,199 | 1,229 | 1,579 | 1,424 | 1,920 | 2,299 | 2,413 | 1,995 | 1,973 | 2,053 | 968 | 547 | 825 | 1,253 | 902 | 521 | 731 | 338 | 247 | 389 | 352 | 395 | 470 | 337 | 318 | 502 | 1,427 | 150 | 203 | 588 | 515 | 641 | - |
Ending Cash |
Loading...
|
M | 1,060 | 1,782 | 1,199 | 1,229 | 1,579 | 1,424 | 1,920 | 2,299 | 2,413 | 1,995 | 1,973 | 2,053 | 968 | 547 | 825 | 1,253 | 902 | 521 | 731 | 338 | 247 | 389 | 352 | 395 | 470 | 334 | 318 | 502 | 1,427 | 150 | 203 | 588 | 515 | 641 |
Stock-Based Compensation |
Loading...
|
M | 264 | 333 | 358 | 318 | 315 | 451 | 343 | 319 | 275 | 298 | 301 | 257 | 237 | 220 | 192 | 186 | 172 | 167 | 161 | 196 | 163 | 122 | 127 | 156 | 133 | 181 | 222 | 245 | 1,992 | 7 | 15 | 5 | 6 | - |
Issuance/Purchase of Shares |
|
M | -676 | -189 | 0 | 0 | 0 | -501 | -501 | 1 | 2 | 3 | 4 | 3 | 4 | 8 | 2 | 20 | 3 | 2 | 8 | 1 | 6 | 1 | 0 | 2 | -1 | -27 | -159 | -2 | -207 | 1,158 | -11 | - | - | 651 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,074 | 3,842 | 3,865 | 3,902 | 4,051 | 4,041 | 4,398 | 4,951 | 5,217 | 4,002 | 3,664 | 3,589 | 2,487 | 2,671 | 2,706 | 2,715 | 2,005 | 2,144 | 2,308 | 1,200 | 1,210 | 1,383 | 1,440 | 1,590 | 1,810 | 2,021 | 2,252 | 2,789 | 3,221 | 828 | - | - | - | 536 |
Free Cash Flow |
Loading...
|
M | 38 | 111 | -61 | -119 | 103 | 78 | 18 | -147 | 106 | 153 | 52 | -116 | 126 | -69 | -70 | -82 | -5 | -76 | -84 | -103 | -78 | -149 | -159 | -237 | -268 | -197 | -220 | -237 | -173 | -188 | -234 | -151 | -106 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email