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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -55 | -365 | -142 | -166 | -342 | -229 | -482 | -323 | -222 | -291 | -224 | -228 | -207 | -179 | -117 | -100 | -95 | -90 | -88 | -93 | -37 | -47 | -27 | -24 | -24 | -19 | -23 | -7 | -14 | -13 | -11 | -11 | -6 | -8 | -9 | -10 | -9 | -27 |
Depreciation and Amortization |
Loading...
|
M | 53 | 65 | 73 | 75 | 71 | 71 | 70 | 70 | 68 | 69 | 70 | 60 | 60 | 52 | 43 | 33 | 32 | 31 | 30 | 28 | 21 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 346 | 645 | 27 | 22 | 145 | 68 | 163 | 49 | 41 | 42 | 38 | 24 | 33 | 46 | 21 | 25 | 25 | 16 | 12 | 12 | 10 | 12 | 6 | 3 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 190 | 223 | 206 | 84 | -98 | -58 | -116 | -63 | -18 | -38 | -46 | 22 | 5 | 15 | 4 | -2 | 16 | 12 | 16 | -5 | -9 | -5 | -6 | 2 | 17 | 4 | -3 | -6 | 2 | 6 | -1 | -1 | 6 | -4 | -2 | -9 | -4 | -17 |
Capital Expenditures |
Loading...
|
M | -13 | -12 | -11 | -12 | -17 | -16 | -31 | -16 | -17 | -21 | -36 | -19 | -15 | -14 | -15 | -16 | -15 | -31 | -17 | -10 | -8 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -9 | -12 | -7 | -4 | -3 | -3 | -3 | -2 | -2 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -12 | -17 | - | -15 | -16 | -38 | -9 | -411 | -39 | -77 | -338 | -9 | -9 | -11 | -29 | -6 | -15 | 151 | -5 | -35 | -5 | -5 | 3 | -4 | -3 | -26 | -7 | 0 | 0 | -10 | -7 | - | - | - | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -12 | -17 | - | -15 | -16 | -38 | -9 | -411 | -39 | -77 | -338 | -9 | -9 | -11 | -29 | -6 | -15 | 151 | -5 | -35 | -5 | -5 | 3 | -4 | -3 | -26 | -7 | 0 | 0 | -10 | -7 | - | - | - | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -4 | -2 | -7 | -4 | -3 | 0 | -7 | -3 | 2 | -4 | 985 | -4 | -3 | -2 | -2 | -2 | -6 | -2 | -1 | 0 | 0 | 537 | 550 | 550 | 550 | - | - | 550 | - | - | - | 550 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -357 | -120 | -64 | -370 | -115 | - | 2 | 30 | 12 | 1,831 | 16 | 44 | 11 | 25 | 1,479 | - | 8 | 17 | 6 | 998 | 15 | 13 | 9 | 12 | 7 | 0 | 4 | 13 | 12 | 65 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 1 |
Dividends Paid |
Loading...
|
M | - | - | 1 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 0 | 1 | 25 | -1 | -44 | 2 | 31 | 11 | 61 | 16 | 269 | 996 | 21 | 8 | 61 | 7 | -42 | 5 | 996 | -2,836 | 12 | 8 | 490 | 6 | 8 | 4 | 12 | 12 | 3 | -2 | 163 | -1 | 0 | 20 | 106 | 1 | -1 |
Financing Cash Flow |
Loading...
|
M | -2 | 0 | 1 | 25 | -1 | -44 | 2 | 31 | 11 | 61 | 16 | 269 | 996 | 21 | 8 | 61 | 7 | -42 | 5 | 996 | -2,836 | 12 | 8 | 490 | 6 | 8 | 4 | 12 | 12 | 3 | -2 | 163 | -1 | 0 | 20 | 106 | 1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 656 | 678 | 675 | 639 | 656 | 637 | 801 | 1,619 | 1,482 | 1,501 | 1,803 | 2,332 | 934 | 1,127 | 476 | 346 | 254 | 331 | 537 | 379 | 505 | 489 | 499 | 123 | 121 | 92 | 92 | 118 | 306 | 252 | 261 | 103 | 109 | 116 | 122 | 27 | 33 | - |
Ending Cash |
Loading...
|
M | 673 | 656 | 678 | 675 | 639 | 656 | 637 | 801 | 1,619 | 1,482 | 1,501 | 1,803 | 2,332 | 934 | 1,127 | 476 | 346 | 254 | 331 | 537 | 379 | 505 | 489 | 499 | 123 | 115 | 92 | 92 | 118 | 306 | 252 | 261 | 103 | 109 | 116 | 122 | 27 | 33 |
Stock-Based Compensation |
Loading...
|
M | 159 | 166 | 185 | 153 | 171 | 192 | 209 | 242 | 155 | 187 | 164 | 144 | 137 | 123 | 89 | 79 | 69 | 67 | 68 | 71 | 58 | 32 | 23 | 21 | 18 | 14 | 14 | 12 | 9 | 9 | 8 | 5 | 3 | 3 | 2 | 2 | 2 | - |
Issuance/Purchase of Shares |
|
M | -357 | -120 | -64 | -370 | -115 | - | 2 | 30 | 12 | 1,831 | 16 | 44 | 11 | 25 | 1,479 | - | 8 | 17 | 6 | 998 | 15 | 13 | 9 | 12 | 7 | 0 | 4 | 13 | 12 | 65 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 1 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,963 | 3,966 | 4,015 | 3,905 | 4,068 | 4,176 | 4,098 | 4,309 | 5,111 | 5,229 | 5,289 | 5,790 | 5,594 | 2,924 | 3,243 | 1,864 | 1,801 | 1,814 | 1,852 | 1,858 | 881 | 735 | 725 | 761 | 273 | 275 | 272 | 278 | 262 | 280 | 234 | 242 | 83 | 96 | - | - | - | 23 |
Free Cash Flow |
Loading...
|
M | 177 | 211 | 195 | 72 | -114 | -74 | -147 | -78 | -35 | -59 | -82 | 3 | -11 | 1 | -11 | -17 | 1 | -19 | -2 | -15 | -17 | -11 | -13 | -4 | 11 | -2 | -9 | -13 | -6 | -6 | -7 | -5 | 3 | -7 | -5 | -11 | -6 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email