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 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -1 | -2 | -26 | 88 | 56 | 52 | -46 | 4 | -8 | 11 | 39 | 95 | 7 | -29 | -29 | -93 | -33 | 61 | 44 | 71 | 57 | 41 | 15 | 50 | 55 | 83 | 22 | 48 | 42 | 41 | 45 | 61 | 72 | 57 | 44 | 54 | 65 | 5 | 14 | 33 | 34 | 17 | 17 | 26 | 32 | 15 | 17 | 25 | 22 | 11 | 9 | 12 | 17 | 12 | 13 | 18 | 23 | 11 | 14 | 24 | 28 | 18 | 5 | 3 | 10 | 5 | 7 | 10 | -2 | -2 | -1 | 5 | 7 | 7 |
Depreciation and Amortization |
Loading...
|
M | 64 | 59 | 56 | 54 | 55 | 52 | 50 | 49 | 46 | 47 | 46 | 45 | 43 | 44 | 45 | 43 | 44 | 42 | 39 | 38 | 36 | 37 | 35 | 30 | 28 | 29 | 32 | 30 | 31 | 29 | 26 | 25 | 25 | 25 | 24 | 25 | 24 | 23 | 22 | 20 | 18 | 17 | 17 | 18 | 17 | 17 | 16 | 13 | 12 | 11 | 11 | 10 | 10 | 9 | 9 | 8 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 18 | 18 | -12 | 3 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 144 | 114 | 28 | 23 | 0 | 4 | 31 | 8 | 6 | -54 | 9 | 11 | 10 | -56 | 20 | 114 | 231 | -3 | 2 | 2 | -5 | 3 | 4 | -1 | 1 | 40 | 3 | 4 | 4 | 3 | 5 | 2 | -1 | 2 | 0 | -1 | 2 | 51 | -5 | 4 | 0 | 3 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 4 | 0 | 1 | 0 | 0 | 1 | 3 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | -15 | -9 | 15 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 168 | 54 | 23 | 131 | 215 | 81 | -6 | 52 | 176 | 115 | -31 | 237 | 168 | -39 | -3 | 170 | 106 | 119 | 44 | 121 | 156 | 66 | 7 | 110 | 173 | 95 | 33 | 116 | 147 | 39 | 52 | 96 | 160 | 98 | 37 | 68 | 163 | 75 | 48 | 40 | 107 | 46 | 9 | 33 | 108 | 48 | 12 | 34 | 83 | 30 | -5 | 25 | 80 | 47 | -3 | -16 | 69 | 22 | 13 | 8 | 88 | 45 | -3 | -14 | 44 | 11 | 12 | -2 | 10 | 10 | -6 | -5 | 35 | 44 |
Capital Expenditures |
Loading...
|
M | -167 | -208 | -222 | -153 | -130 | -130 | -100 | -133 | -72 | -89 | -32 | -65 | -69 | -82 | -28 | -36 | -135 | -155 | -116 | -112 | -123 | -61 | -87 | -118 | -69 | -235 | -215 | -66 | -53 | -49 | -45 | -33 | -72 | -79 | -41 | -68 | -64 | -91 | -73 | -104 | -11 | -16 | -85 | -64 | -13 | -16 | -28 | -29 | -32 | -18 | -18 | -11 | -41 | -16 | -19 | -19 | -44 | -6 | -6 | -8 | -14 | -5 | -8 | -32 | -9 | -10 | -18 | -4 | -8 | -8 | -4 | -5 | -11 | -15 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -120 | -21 | 5 | -37 | -3 | -47 | 4 | 0 | 2 | 0 | 9 | -1 | 0 | 2 | 1 | 0 | 3 | 7 | 6 | -4 | -2 | 1 | 4 | 0 | 1 | 0 | 3 | 0 | 0 | 4 | 2 | 1 | 0 | 0 | 0 | -3 | 4 | 0 | 0 | 0 | 0 | 10 | -12 | 1 | 2 | 1 | 9 | 7 | 6 | 3 | 1 | 3 | 0 | 0 | - | - | - | - | 1 | 2 | 2 | - | - | - | - | 0 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -120 | -21 | 5 | -37 | -3 | -47 | 4 | 0 | 2 | 0 | 9 | -1 | 0 | 2 | 1 | 0 | 3 | 7 | 6 | -4 | -2 | 1 | 4 | 0 | 1 | 0 | 3 | 0 | 0 | 4 | 2 | 1 | 0 | 0 | 0 | -3 | 4 | 0 | 0 | 0 | 0 | 10 | -12 | 1 | 2 | 1 | 9 | 7 | 6 | 3 | 1 | 3 | 0 | 0 | - | - | - | - | 1 | 2 | 2 | - | - | - | - | 0 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 50 | 7 | 82 | -58 | 162 | -38 | 114 | -40 | -46 | -47 | 81 | 47 | 12 | 63 | 68 | -149 | 139 | 78 | -41 | 152 | -29 | -103 | 154 | 135 | 74 | -4 | 110 | 68 | -21 | 9 | 7 | 12 | 10 | 24 | -17 | -9 | 239 | 0 | 54 | 34 | -3 | -3 | -3 | -3 | 12 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -13 | -1 | -3 | -12 | -30 | - | - | - | 335 | 0 | 0 | 0 | 0 | -34 | 0 | -34 | 0 | -19 | - | - | 0 | -1 | -1 | -2 | 0 | -6 | -80 | -5 | -3 | 0 | -8 | -56 | -8 | -38 | -28 | -55 | -10 | -56 | 0 | -73 | -4 | -47 | -10 | -23 | -4 | 0 | 0 | 0 | 0 | - | -2 | 0 | 0 | -40 | -10 | -3 | -1 | -7 | -11 | -7 | -1 | - | - | -16 | -1 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 11 | 11 | 11 | - | - | 0 | - | - | - | - | - | 0 | 0 | 11 | 11 | 0 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 33 | 5 | 5 | 4 | 48 | 0 | 42 | 42 | 42 | 56 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 1 | - | 0 | - | 15 | 15 | 15 | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 3 | 5 | - | - | 1 |
Other Financial Activities |
Loading...
|
M | 0 | 36 | 22 | 207 | 52 | 114 | 538 | 113 | 0 | -194 | 0 | 341 | 104 | 156 | 97 | 51 | -3 | 2 | -17 | 278 | 459 | 3 | 1 | 3 | 1 | 0 | -1 | 1 | -1 | 0 | 0 | 1 | 0 | 25 | 2 | 0 | 0 | -4 | 4 | 381 | 1 | 111 | 49 | 3 | 1 | -3 | 2 | 16 | 1 | 0 | 7 | 1 | 130 | 12 | 14 | -13 | 2 | 1 | 1 | 8 | -56 | 1 | 0 | 42 | -15 | 1 | 1 | 24 | 1 | 94 | 0 | -5 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 36 | 22 | 207 | 52 | 114 | 538 | 113 | 0 | -194 | 0 | 341 | 104 | 156 | 97 | 51 | -3 | 2 | -17 | 278 | 459 | 3 | 1 | 3 | 1 | 0 | -1 | 1 | -1 | 0 | 0 | 1 | 0 | 25 | 2 | 0 | 0 | -4 | 4 | 381 | 1 | 111 | 49 | 3 | 1 | -3 | 2 | 16 | 1 | 0 | 7 | 1 | 130 | 12 | 14 | -13 | 2 | 1 | 1 | 8 | -56 | 1 | 0 | 42 | -15 | 1 | 1 | 24 | 1 | 94 | 0 | -5 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 160 | 307 | 169 | 335 | 245 | 271 | 418 | 429 | 401 | 236 | 451 | 327 | 170 | 285 | 288 | 154 | 137 | 109 | 468 | 258 | 96 | 161 | 42 | 63 | 71 | 74 | 20 | 65 | 65 | 49 | 106 | 102 | 87 | 79 | 93 | 107 | 90 | 86 | 335 | 90 | 98 | 33 | 86 | 117 | 90 | 157 | 171 | 140 | 151 | 87 | 172 | 116 | 113 | 106 | 154 | 134 | 90 | 67 | 89 | 117 | 97 | 134 | 149 | 181 | 144 | 166 | 186 | 175 | 12 | 12 | 15 | 22 | 21 | - |
Ending Cash |
Loading...
|
M | 210 | 160 | 307 | 169 | 335 | 245 | 271 | 418 | 429 | 401 | 236 | 451 | 327 | 170 | 285 | 288 | 154 | 137 | 109 | 468 | 258 | 96 | 161 | 42 | 63 | 59 | 74 | 20 | 65 | 65 | 49 | 106 | 102 | 87 | 79 | 93 | 107 | 90 | 86 | 335 | 90 | 98 | 33 | 86 | 117 | 90 | 157 | 171 | 140 | 151 | 87 | 172 | 116 | 113 | 106 | 154 | 134 | 90 | 67 | 89 | 117 | 97 | 134 | 149 | 181 | 144 | 166 | 186 | 130 | 130 | 12 | 15 | 22 | 21 |
Stock-Based Compensation |
Loading...
|
M | - | 32 | - | - | - | 15 | - | - | - | 16 | - | - | - | 19 | - | - | - | 5 | 4 | 5 | 5 | 4 | 5 | 2 | 4 | 3 | 4 | 3 | 4 | 5 | 1 | 1 | 2 | 0 | 4 | 1 | 5 | 3 | 9 | 2 | 2 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -13 | -1 | -3 | -12 | -30 | - | - | - | 335 | 0 | 0 | 0 | 0 | -34 | 0 | -34 | 0 | -19 | - | - | 0 | -1 | -1 | -2 | 0 | -6 | -80 | -5 | -3 | 0 | -8 | -56 | -8 | -38 | -28 | -55 | -10 | -56 | 0 | -73 | -4 | -47 | -10 | -23 | -4 | 0 | 0 | 0 | 0 | - | -2 | 0 | 0 | -40 | -10 | -3 | -1 | -7 | -11 | -7 | -1 | - | - | -16 | -1 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -314 | -211 | -1,049 | 141 | 183 | 404 | 287 | 484 | 522 | 675 | 628 | 619 | 257 | 254 | 174 | 78 | -13 | -50 | -24 | 173 | 39 | -19 | -481 | -68 | -44 | -9 | 24 | -56 | -18 | 29 | -82 | -13 | -23 | 7 | 45 | 69 | 83 | 70 | 114 | 319 | 124 | 139 | 131 | 184 | 215 | 205 | 226 | 213 | 187 | 199 | 172 | 186 | 172 | 53 | 54 | 79 | 118 | 131 | 122 | 115 | 104 | 83 | 60 | 66 | 85 | 97 | 99 | 112 | 81 | 81 | -6 | - | - | 10 |
Free Cash Flow |
Loading...
|
M | 1 | -154 | -199 | -22 | 86 | -49 | -106 | -82 | 104 | 26 | -63 | 172 | 98 | -121 | -31 | 134 | -28 | -36 | -72 | 9 | 34 | 6 | -80 | -8 | 104 | -140 | -182 | 50 | 94 | -11 | 7 | 62 | 89 | 19 | -5 | -1 | 99 | -17 | -25 | -64 | 96 | 31 | -75 | -31 | 95 | 32 | -16 | 4 | 51 | 13 | -22 | 14 | 39 | 31 | -22 | -35 | 25 | 17 | 8 | 0 | 75 | 40 | -12 | -46 | 35 | 1 | -6 | -6 | 3 | 3 | -10 | -10 | 24 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email