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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 80 | 111 | 97 | 157 | 152 | 154 | 152 | 133 | 147 | 186 | 163 | 161 | 128 | 63 | 55 | 31 | 12 | 2 | 1 | 2 | 0 | -2 | -2 | -3 | 1 | 3 | 6 | 7 | 7 | 7 | 6 | 9 | 11 | 11 | 11 | 7 | 6 | 6 | 7 | 8 | 12 | 13 | 13 | 13 | 17 | 15 | 12 | 11 |
Depreciation and Amortization |
Loading...
|
M | 11 | 12 | 9 | 13 | 13 | 17 | 22 | 27 | 32 | 26 | 19 | 11 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | -23 | -3 | -3 | -10 | -5 | -7 | -3 | -2 | -3 | -35 | -34 | -33 | -36 | -3 | -3 | -3 | 1 | 1 | 0 | -1 | 2 | 3 | 3 | 3 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 11 | 11 | 11 | 10 | -1 | -1 | -1 | - |
Operating Cash Flow |
Loading...
|
M | -104 | -83 | -26 | -30 | 30 | -176 | 260 | -89 | 27 | 194 | -24 | -53 | -94 | -203 | 12 | 48 | -49 | 19 | -67 | -15 | 14 | 29 | 32 | 8 | 109 | -5 | -8 | -10 | -80 | -42 | -38 | -56 | -74 | 46 | -64 | -4 | 11 | -98 | 0 | -17 | -85 | -38 | -9 | -1 | 70 | 63 | 22 | 25 |
Capital Expenditures |
Loading...
|
M | -15 | -6 | -5 | -10 | -9 | -9 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -3 | -2 | -2 | -2 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 1 | 1 | -4 | -9 | -10 | -5 | -6 | 0 | -62 | -124 | -187 | -249 | -120 | -58 | -30 | 18 | -55 | -45 | 11 | 26 | 32 | 22 | -9 | -9 | -7 | -7 | -1 | -1 | -3 | -3 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 1 | 1 | -4 | -9 | -10 | -5 | -6 | 0 | -62 | -124 | -187 | -249 | -120 | -58 | -30 | 18 | -55 | -45 | 11 | 26 | 32 | 22 | -9 | -9 | -7 | -7 | -1 | -1 | -3 | -3 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 48 | 30 | 30 | -52 | -56 | 56 | -163 | 128 | 55 | -51 | -52 | -1 | -12 | -6 | 9 | -33 | 30 | 46 | 29 | 58 | 25 | 11 | 47 | 27 | 4 | 36 | 23 | -32 | 23 | 23 | 26 | 65 | 57 | 12 | 49 | 12 | 24 | 42 | 19 | 26 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -32 | -36 | -24 | -19 | -9 | 0 | -1 | - | - | 76 | 77 | 78 | 78 | 1 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 42 | 42 | 37 | 37 | 33 | 51 | 69 | 69 | 90 | 88 | 76 | 64 | 64 | 42 | 32 | 21 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 10 | 15 | 20 | 25 | 30 | 25 | 20 | 30 | 15 | 15 | 15 | - |
Other Financial Activities |
Loading...
|
M | 228 | 147 | 18 | 247 | 241 | 462 | -10 | 132 | 62 | -35 | 175 | 253 | 193 | 187 | -49 | -53 | 83 | 43 | 135 | 39 | -2 | -27 | -25 | 6 | -55 | 35 | 30 | 43 | 85 | 92 | 93 | 84 | 102 | -19 | 78 | 27 | 9 | 98 | 1 | 24 | 82 | 47 | 29 | 27 | -19 | -22 | 10 | - |
Financing Cash Flow |
Loading...
|
M | 228 | 147 | 18 | 247 | 241 | 462 | -10 | 132 | 62 | -35 | 175 | 253 | 193 | 187 | -49 | -53 | 83 | 43 | 135 | 39 | -2 | -27 | -25 | 6 | -55 | 35 | 30 | 43 | 85 | 92 | 93 | 84 | 102 | -19 | 78 | 27 | 9 | 98 | 1 | 24 | 82 | 47 | 29 | 27 | -19 | -22 | 10 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | 21 | 11 | 2 | 11 | - |
Ending Cash |
Loading...
|
M | 35 | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | 21 | 11 | 2 | 11 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -32 | -36 | -24 | -19 | -9 | 0 | -1 | - | - | 76 | 77 | 78 | 78 | 1 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,138 | 1,869 | 1,248 | 1,317 | 1,318 | 1,341 | 1,341 | 1,235 | 1,145 | 1,007 | 871 | 781 | 683 | 625 | 593 | 552 | 523 | 505 | 499 | 504 | 417 | 335 | 254 | 170 | 172 | 178 | 184 | 189 | 198 | 196 | 195 | 191 | 182 | 180 | 174 | 166 | 163 | 159 | 163 | 165 | 170 | 131 | 87 | 45 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -119 | -90 | -31 | -40 | 21 | -185 | 257 | -92 | 24 | 191 | -27 | -55 | -95 | -205 | 11 | 47 | -50 | 18 | -67 | -15 | 13 | 28 | 31 | 6 | 108 | -7 | -10 | -12 | -82 | -44 | -39 | -58 | -77 | 43 | -66 | -6 | 10 | -99 | -1 | -18 | -85 | -38 | -10 | -2 | 44 | 37 | -4 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email