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 | -729 | -1,015 | -650 | -1,220 | -1,377 | -1,256 | -1,318 | -1,060 | -965 | -950 | -838 | -731 | -603 | -491 | -402 | -373 | -365 | -307 | -264 | -203 | -135 | -122 | -94 | -90 | -73 | -64 | -57 | -45 | -49 | -41 | -37 | -35 | -33 | -36 | -54 | -45 | -35 | -27 |
Depreciation and Amortization |
Loading...
|
M | 266 | 284 | 219 | 288 | 282 | 279 | 277 | 277 | 267 | 258 | 241 | 214 | 186 | 159 | 139 | 126 | 121 | 110 | 87 | 64 | 42 | 26 | 24 | 22 | 20 | 19 | 16 | 14 | 11 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 1,039 | 839 | 194 | 399 | 426 | 322 | 296 | 171 | 146 | 138 | 142 | 124 | 125 | 117 | 87 | 78 | 65 | 50 | 46 | 41 | 32 | 21 | 11 | 5 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 703 | 415 | 192 | -188 | -335 | -254 | -234 | -165 | -80 | -58 | -5 | 45 | 22 | 33 | 30 | 42 | 39 | 14 | -3 | -25 | -18 | 8 | 17 | 20 | 11 | -3 | -1 | 1 | 7 | 10 | 0 | -2 | -9 | -19 | -32 | -29 | -21 | -17 |
Capital Expenditures |
Loading...
|
M | -47 | -51 | -40 | -75 | -80 | -80 | -85 | -89 | -92 | -90 | -83 | -63 | -60 | -59 | -77 | -79 | -74 | -67 | -42 | -31 | -27 | -25 | -24 | -24 | -24 | -27 | -33 | -34 | -32 | -26 | -17 | -14 | -12 | -11 | -12 | -9 | -7 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -12 | -28 | -28 | -43 | -47 | -69 | -77 | -474 | -496 | -535 | -865 | -463 | -433 | -367 | -58 | -56 | -62 | 101 | 125 | 96 | 106 | -51 | -42 | -12 | -10 | -31 | -41 | -37 | -34 | -18 | -18 | -18 | -18 | -7 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | -12 | -28 | -28 | -43 | -47 | -69 | -77 | -474 | -496 | -535 | -865 | -463 | -433 | -367 | -58 | -56 | -62 | 101 | 125 | 96 | 106 | -51 | -42 | -12 | -10 | -31 | -41 | -37 | -34 | -18 | -18 | -18 | -18 | -7 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -6 | -14 | -14 | -17 | -14 | -13 | -13 | -8 | -12 | 979 | 978 | 974 | 976 | -11 | -8 | -11 | -12 | -11 | -9 | -4 | 536 | 1,087 | 1,637 | 2,187 | 1,650 | 1,100 | 1,100 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -911 | -669 | -549 | -483 | -83 | 44 | 1,874 | 1,888 | 1,902 | 1,902 | 97 | 1,560 | 1,516 | 1,513 | 1,505 | 32 | 1,030 | 1,037 | 1,032 | 1,035 | 49 | 40 | 27 | 22 | 24 | 29 | 95 | 90 | 78 | 65 | 0 | -21 | -21 | -21 | -20 | 1 | 1 | 1 |
Dividends Paid |
Loading...
|
M | 26 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 24 | 25 | 25 | -18 | -12 | 0 | 104 | 119 | 357 | 1,343 | 1,302 | 1,294 | 1,085 | 96 | 33 | 30 | 966 | -1,877 | -1,823 | -1,820 | -2,327 | 516 | 512 | 508 | 31 | 37 | 32 | 26 | 177 | 164 | 161 | 183 | 126 | 128 | 127 | 107 | 1 | -1 |
Financing Cash Flow |
Loading...
|
M | 24 | 25 | 25 | -18 | -12 | 0 | 104 | 119 | 357 | 1,343 | 1,302 | 1,294 | 1,085 | 96 | 33 | 30 | 966 | -1,877 | -1,823 | -1,820 | -2,327 | 516 | 512 | 508 | 31 | 37 | 32 | 26 | 177 | 164 | 161 | 183 | 126 | 128 | 127 | 107 | 1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 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 | 664 | 676 | 509 | 725 | 814 | 799 | 793 | 748 | 650 | 632 | 568 | 494 | 429 | 361 | 305 | 284 | 275 | 264 | 229 | 184 | 134 | 93 | 75 | 66 | 58 | 50 | 45 | 38 | 31 | 24 | 19 | 13 | 10 | 9 | 6 | 4 | 2 | - |
Issuance/Purchase of Shares |
|
M | -911 | -669 | -549 | -483 | -83 | 44 | 1,874 | 1,888 | 1,902 | 1,902 | 97 | 1,560 | 1,516 | 1,513 | 1,505 | 32 | 1,030 | 1,037 | 1,032 | 1,035 | 49 | 40 | 27 | 22 | 24 | 29 | 95 | 90 | 78 | 65 | 0 | -21 | -21 | -21 | -20 | 1 | 1 | 1 |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 15,849 | 15,954 | 11,988 | 16,247 | 16,651 | 17,694 | 18,747 | 19,938 | 21,419 | 21,902 | 19,597 | 17,551 | 13,625 | 9,832 | 8,722 | 7,331 | 7,325 | 6,405 | 5,326 | 4,199 | 3,102 | 2,494 | 2,034 | 1,580 | 1,097 | 1,087 | 1,092 | 1,054 | 1,017 | 838 | 655 | 421 | 180 | 96 | 23 | 23 | 23 | 23 |
Free Cash Flow |
Loading...
|
M | 655 | 364 | 153 | -264 | -414 | -335 | -319 | -254 | -172 | -148 | -88 | -18 | -38 | -26 | -47 | -38 | -36 | -53 | -45 | -56 | -45 | -17 | -8 | -4 | -13 | -30 | -35 | -33 | -25 | -16 | -17 | -15 | -21 | -29 | -22 | -17 | -6 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email