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 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2 | -22 | -35 | 27 | 27 | -58 | -66 | 57 | 75 | 62 | 39 | 95 | 62 | 129 | 33 | 98 | 44 | 38 | 46 | 104 | 62 | 59 | 38 | 38 | 38 | 38 | 35 | 54 | 36 | 37 | 35 | 33 | 33 | 37 | 37 | 31 | 28 | 30 | 29 | 27 | 21 | 23 | 15 | 20 | 11 | 10 | 4 | -5 | -1 | 4 | -12 | 42 | -6 | -10 | -15 | -34 | -22 | -31 | -21 | 10 | 8 | 23 | 12 | 21 | 4 | 9 | -9 | 14 | 9 | 29 | -6 | 8 | 7 | 8 | -5 | -26 | -10 | -3 | -30 | -38 | 5 | 4 | 0 | -16 | 0 | -135 | -11 | -58 | -5 | 0 | -14 | -9 | -5 | -3 | -4 | 4 | 3 | 2 | -3 | -14 | -6 | 1 | -6 | 6 | 0 | 7 | 2 | 8 | 6 | -2 | 1 | 4 | -22 | 2 | 1 | 3 | 2 | 1 | 0 |
Depreciation and Amortization |
Loading...
|
M | 128 | 123 | 123 | 123 | 123 | 123 | 123 | 73 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | -1 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 4 | 5 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 5 | 9 | 8 | 6 | 6 | 6 | 6 | 7 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 235 | 5 | 11 | 43 | 43 | -6 | -5 | -1 | 4 | 5 | 5 | 6 | 5 | 5 | 7 | 3 | 9 | 0 | 2 | -1 | -1 | 1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | -2 | -1 | -5 | 3 | 0 | 0 | 1 | -2 | 0 | -2 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | -2 | 1 | -1 | 1 | -2 | -1 | 0 | -1 | 3 | 1 | 0 | 0 | -3 | 4 | 0 | 4 | 1 | 1 | -2 | 1 | -1 | 3 | -2 | 7 | 1 | 1 | 2 | 1 | 15 | - | 1 | 1 | 6 | - | 0 | - | 2 | -1 | 113 | 2 | 26 | - | - | - | 3 | 5 | 3 | 5 | -6 | 0 | - | - | -11 | 0 | - | - | 0 | 9 | - | 0 | -4 | 7 | 9 | - | 0 | 24 | 0 | 0 | 0 | 0 | - | - |
Operating Cash Flow |
Loading...
|
M | 138 | 30 | 17 | 114 | 114 | 131 | 50 | 0 | 81 | 41 | 33 | 103 | 99 | 38 | 36 | 100 | 81 | 47 | 15 | 85 | 90 | 58 | 6 | 79 | 73 | 42 | 12 | 73 | 56 | 27 | 26 | 45 | 70 | 21 | 18 | 54 | 65 | 34 | 40 | 58 | 70 | 46 | 26 | 34 | 58 | 36 | 18 | 22 | 55 | 23 | 5 | 10 | 32 | 15 | 6 | 15 | 19 | 10 | -5 | 4 | 22 | -2 | 10 | 23 | 27 | -2 | 22 | 7 | 13 | 31 | 5 | 19 | 10 | 11 | -19 | 57 | -15 | -3 | -13 | 0 | 3 | 23 | 15 | 3 | 8 | 10 | 1 | -10 | -3 | 9 | -4 | -4 | 2 | -11 | 0 | 13 | 10 | -2 | 7 | -3 | -6 | 5 | -5 | -2 | 15 | 5 | 0 | -2 | 2 | 1 | -1 | 2 | 9 | 3 | 5 | 3 | 3 | -1 | -2 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | -3 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -3 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -3 | -2 | -2 | -3 | -2 | -1 | -3 | -1 | -4 | -5 | -1 | 0 | 0 | -1 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -2 | -5 | -3 | -4 | -6 | -12 | -23 | -4 | -5 | -6 | -3 | -1 | -1 | -1 | -3 | -2 | -4 | -6 | -15 | -4 | -4 | -4 | -5 | -5 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | 0 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | 10 | 10 | 10 | -1 | 0 | 0 | 0 | 0 | 0 | -16 | -1 | - | 0 | 0 | -74 | -6 | -1 | 0 | 0 | 0 | -23 | -11 | 0 | 0 | 0 | -31 | -5 | 247 | -255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 2 | 0 | -3 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | 10 | 10 | 10 | -1 | 0 | 0 | 0 | 0 | 0 | -16 | -1 | - | 0 | 0 | -74 | -6 | -1 | 0 | 0 | 0 | -23 | -11 | 0 | 0 | 0 | -31 | -5 | 247 | -255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 2 | 0 | -3 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -264 | -6 | -6 | -6 | -6 | -4 | -4 | -4 | -4 | -115 | -4 | -4 | 86 | 26 | 100 | 100 | 100 | 50 | 50 | 50 | 19 | 11 | 0 | 30 | 0 | 0 | - | 0 | 138 | - | - | 140 | - | - | - | 140 | - | - | - | - | - | -6 | -5 | -23 | -2 | -15 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -57 | -72 | -114 | -100 | -100 | - | - | - | 2 | -80 | -154 | -46 | 9 | -2 | -2 | -2 | -50 | -50 | -51 | -75 | -77 | -97 | -50 | -51 | -49 | -50 | -55 | -76 | -96 | -48 | -152 | -75 | -46 | -2 | -55 | -74 | -107 | -71 | -45 | -33 | -30 | -30 | -29 | -25 | -22 | -20 | -17 | -14 | -12 | -11 | -9 | -6 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | -30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 264 | 264 | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34 | 7 | 27 | - | 2 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -39 | 53 | 2 | 777 | 507 | -38 | 9 | 6,002 | -2 | -6 | -6 | -4 | -3 | -2 | -2 | 6 | 82 | 25 | 98 | 2 | -1 | 43 | 1 | -2 | 21 | 8 | 0 | 4 | 3 | 1 | 2 | 0 | 138 | 1 | 1 | 16 | 13 | 7 | 0 | 0 | 1 | 0 | 1 | 4 | 5 | 3 | 2 | 1 | 1 | 5 | 2 | 1 | 3 | 2 | 1 | 0 | 11 | 1 | 0 | 25 | 0 | 0 | 5 | 6 | 15 | 35 | 21 | 31 | 0 | -27 | 0 | -2 | 0 | 0 | 0 | -58 | 0 | 0 | -1 | -6 | -12 | -2 | -10 | -4 | -4 | -3 | -3 | 47 | -5 | 5 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | -12 | -1 | 3 | 88 | 0 | -2 | 1 | 0 | 0 | 0 | 0 | -23 | 14 | -1 | 0 | -1 | 0 | 0 | 2 |
Financing Cash Flow |
Loading...
|
M | -39 | 53 | 2 | 777 | 507 | -38 | 9 | 6,002 | -2 | -6 | -6 | -4 | -3 | -2 | -2 | 6 | 82 | 25 | 98 | 2 | -1 | 43 | 1 | -2 | 21 | 8 | 0 | 4 | 3 | 1 | 2 | 0 | 138 | 1 | 1 | 16 | 13 | 7 | 0 | 0 | 1 | 0 | 1 | 4 | 5 | 3 | 2 | 1 | 1 | 5 | 2 | 1 | 3 | 2 | 1 | 0 | 11 | 1 | 0 | 25 | 0 | 0 | 5 | 6 | 15 | 35 | 21 | 31 | 0 | -27 | 0 | -2 | 0 | 0 | 0 | -58 | 0 | 0 | -1 | -6 | -12 | -2 | -10 | -4 | -4 | -3 | -3 | 47 | -5 | 5 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | -12 | -1 | 3 | 88 | 0 | -2 | 1 | 0 | 0 | 0 | 0 | -23 | 14 | -1 | 0 | -1 | 0 | 0 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | -1 | -1 | 0 | -1 | 1 | 0 | 0 | -1 | 1 | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | - | - | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 131 | 121 | 241 | 287 | 287 | 446 | 382 | 20 | 211 | 248 | 380 | 317 | 217 | 318 | 288 | 192 | 80 | 59 | 72 | 66 | 54 | 52 | 96 | 71 | 49 | 59 | 102 | 85 | 67 | 48 | 318 | 97 | 171 | 130 | 156 | 144 | 158 | 193 | 200 | 181 | 137 | 126 | 132 | 139 | 175 | 163 | 165 | 183 | 143 | 145 | 150 | 151 | 132 | 123 | 125 | 119 | 109 | 109 | 122 | 126 | 123 | 137 | 134 | 136 | 132 | 129 | 132 | 101 | 93 | 89 | 86 | 70 | 57 | 48 | 68 | 69 | 87 | 93 | 108 | 114 | 125 | 102 | 52 | 53 | 51 | 43 | 34 | 103 | 52 | 26 | 37 | 34 | 35 | 44 | 49 | 38 | 38 | 34 | 34 | 38 | - | 69 | 79 | 10 | 3 | 13 | 16 | 5 | - | 13 | 9 | - | 2 | 8 | 4 | 5 | 0 | 2 | 3 |
Ending Cash |
Loading...
|
M | 178 | 131 | 121 | 241 | 241 | 287 | 446 | 450 | 285 | 211 | 248 | 380 | 317 | 217 | 318 | 288 | 192 | 80 | 59 | 72 | 66 | 54 | 52 | 96 | 71 | 49 | 59 | 102 | 85 | 67 | 48 | 318 | 97 | 171 | 130 | 156 | 144 | 158 | 193 | 200 | 181 | 137 | 126 | 132 | 139 | 175 | 163 | 165 | 183 | 143 | 145 | 150 | 151 | 132 | 123 | 125 | 119 | 109 | 109 | 122 | 126 | 123 | 137 | 134 | 136 | 132 | 129 | 132 | 101 | 93 | 89 | 86 | 70 | 57 | 48 | 68 | 69 | 87 | 93 | 108 | 114 | 125 | 102 | 52 | 53 | 51 | 43 | 34 | 103 | 52 | 26 | 37 | 34 | 35 | 44 | 49 | 38 | 38 | 34 | 34 | -15 | -16 | 69 | 51 | 10 | 3 | 13 | 2 | 5 | -7 | 13 | 3 | -3 | 2 | 8 | 4 | 3 | 0 | 2 |
Stock-Based Compensation |
Loading...
|
M | 13 | 16 | 17 | 21 | 21 | 23 | 23 | 15 | 8 | 8 | 10 | 9 | 9 | 9 | 6 | 7 | 7 | 8 | 9 | 6 | 6 | 6 | 9 | 5 | 5 | 5 | 6 | 4 | 5 | 5 | 5 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 10 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -57 | -72 | -114 | -100 | -100 | - | - | - | 2 | -80 | -154 | -46 | 9 | -2 | -2 | -2 | -50 | -50 | -51 | -75 | -77 | -97 | -50 | -51 | -49 | -50 | -55 | -76 | -96 | -48 | -152 | -75 | -46 | -2 | -55 | -74 | -107 | -71 | -45 | -33 | -30 | -30 | -29 | -25 | -22 | -20 | -17 | -14 | -12 | -11 | -9 | -6 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | -30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 7 | 5 | 3 | 5 | 6 | 17 | 8 | 6 | 2 | 13 | 1 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 452 | 337 | 382 | 481 | 481 | 521 | 440 | 742 | 524 | 415 | 430 | 627 | 560 | 470 | 438 | 430 | 306 | 285 | -10 | 108 | 136 | 138 | 185 | -371 | -367 | -342 | -328 | -321 | -280 | -227 | -186 | -71 | -21 | -4 | -44 | -33 | -17 | 32 | 66 | 63 | 76 | 78 | 80 | 70 | 40 | 76 | 66 | 66 | 78 | 79 | 67 | 80 | 94 | 98 | 97 | 94 | 107 | 110 | 84 | 98 | 90 | 83 | 124 | 116 | 61 | 70 | 54 | 53 | 43 | 40 | 39 | 25 | 22 | 8 | 2 | 4 | 0 | 11 | 12 | 16 | 98 | 106 | 95 | 42 | 53 | 52 | 62 | 69 | 149 | 125 | 118 | 127 | 148 | 155 | 170 | 169 | 167 | 162 | 152 | 152 | 168 | 169 | 168 | 173 | 79 | 76 | 67 | 71 | 61 | 61 | 70 | 69 | 20 | 42 | 36 | 28 | 28 | 23 | 8 |
Free Cash Flow |
Loading...
|
M | 137 | 29 | 16 | 111 | 111 | 129 | 48 | -2 | 81 | 41 | 32 | 102 | 98 | 37 | 35 | 100 | 81 | 47 | 15 | 85 | 89 | 57 | 5 | 79 | 73 | 42 | 12 | 73 | 55 | 27 | 25 | 44 | 69 | 20 | 17 | 52 | 63 | 32 | 37 | 57 | 68 | 45 | 25 | 32 | 58 | 34 | 16 | 19 | 54 | 22 | 5 | 10 | 30 | 13 | 6 | 14 | 19 | 9 | -6 | 2 | 21 | -4 | 10 | 20 | 26 | -4 | 19 | 9 | 12 | 27 | 4 | 15 | 4 | 10 | -20 | 56 | -16 | -5 | -15 | -1 | 1 | 22 | 15 | 2 | 7 | 9 | -1 | -16 | 1 | 5 | -11 | 8 | -22 | -15 | -5 | 7 | 7 | -4 | 6 | -2 | -9 | 2 | -9 | -8 | 0 | 0 | -4 | -6 | -3 | -4 | -5 | -2 | 7 | 1 | 4 | 2 | 2 | -1 | -2 |
StockViz Staff
September 19, 2024
Any question? Send us an email