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 | 1999-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 9 | 6 | 10 | 10 | 9 | 7 | 10 | 9 | 7 | 10 | 11 | 12 | 11 | 9 | 10 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 7 | 8 | 7 | 4 | 6 | 5 | 5 | 6 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 3 | 2 | 4 | 0 | 3 | 3 | -2 | 6 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 3 | 3 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 3 | 0 | 0 | 1 | 7 | 2 | 4 | 1 | 0 | 1 | -1 | 2 | 3 | 5 | 3 | 3 | 2 | 3 | 2 | 2 | 3 | 4 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 2 | 2 | 2 | 2 | 1 | 0 | 2 | 2 | 1 | -1 | 5 | 3 | 5 | 7 | 8 | 5 | 6 | 1 | 8 | 4 | 8 | -6 | 4 | 0 | 0 | -2 | 5 | -3 | -1 | 15 | 2 | 2 | 2 | 1 | 0 | -1 | 0 | 0 | 2 | 0 | 2 | 3 | -2 | 2 | 1 | 1 | 1 | 0 | 1 | -1 | 1 | 0 | 1 | 0 | 4 | 3 | 2 | 2 | 3 | 0 | -2 | 1 | 9 | 3 | -1 | 2 |
Operating Cash Flow |
Loading...
|
M | 7 | 4 | 23 | 15 | 11 | 0 | 19 | 5 | 9 | -26 | 57 | 7 | 15 | 13 | 5 | 11 | 10 | 21 | 7 | 4 | 15 | 5 | 14 | 3 | 8 | 16 | 15 | 3 | 8 | 1 | 6 | 5 | 6 | 13 | 5 | 14 | -2 | 7 | 5 | 12 | 5 | 9 | 9 | 10 | 6 | 10 | 12 | 10 | 7 | 11 | 5 | 9 | 10 | 11 | 10 | 5 | 8 | 9 | 11 | 5 | 6 | 8 | 7 | 7 | 8 | 2 | 6 | 21 | 6 | 11 | 8 | 5 | 6 | 7 | 6 | 8 | 7 | 7 | 5 | -2 | 2 | 7 | 5 | 2 | 1 | 13 | 0 | 5 | 7 | 7 | 3 | 5 | -2 | 3 | 11 | 2 | -1 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | -1 | -1 | 0 | -1 | 0 | -2 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -1 | -2 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -2 | 0 | -1 | 0 | -1 | -3 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | -2 | -1 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -7 | 30 | 13 | 9 | 21 | 24 | 18 | 31 | -1 | 28 | 33 | 31 | 26 | 21 | 26 | 25 | 23 | 28 | 31 | 25 | 28 | 22 | 88 | 25 | 25 | 25 | 26 | 44 | 24 | 22 | 23 | 25 | 24 | 21 | 23 | 21 | 22 | 19 | 21 | 27 | 34 | 29 | 106 | 3 | 9 | 2 | 2 | 5 | 3 | 2 | 10 | 5 | 3 | 1 | 2 | 1 | - | - | 3 | 2 | 2 | 1 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | 1 | 0 | 0 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -7 | 30 | 13 | 9 | 21 | 24 | 18 | 31 | -1 | 28 | 33 | 31 | 26 | 21 | 26 | 25 | 23 | 28 | 31 | 25 | 28 | 22 | 88 | 25 | 25 | 25 | 26 | 44 | 24 | 22 | 23 | 25 | 24 | 21 | 23 | 21 | 22 | 19 | 21 | 27 | 34 | 29 | 106 | 3 | 9 | 2 | 2 | 5 | 3 | 2 | 10 | 5 | 3 | 1 | 2 | 1 | - | - | 3 | 2 | 2 | 1 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | 1 | 0 | 0 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 61 | 10 | 122 | -6 | 10 | 1 | -86 | 71 | 14 | 12 | 102 | -5 | 12 | 4 | 1 | 1 | 5 | 3 | 0 | -1 | 5 | 4 | -1 | -3 | 2 | 1 | 1 | -3 | 2 | -1 | -1 | -1 | 3 | 1 | 0 | 1 | 1 | 0 | 0 | 4 | -1 | 1 | -2 | 1 | 24 | -24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | 0 | -2 | -4 | -3 | 0 | 0 | 0 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | 0 | 0 | 0 | -3 | -4 | -1 | -3 | -3 | -3 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | 1 | 0 | - |
Other Financial Activities |
Loading...
|
M | -195 | -116 | -28 | 58 | 86 | 74 | 132 | -4 | 84 | -125 | 116 | -64 | 104 | 21 | 75 | 428 | 69 | -49 | 84 | 32 | -8 | 50 | 50 | 56 | 53 | -64 | -3 | 73 | 27 | 54 | -11 | 74 | -31 | 69 | -14 | -3 | 102 | 30 | -7 | 34 | 46 | 23 | 1 | -1 | -17 | 15 | 20 | 48 | 39 | -17 | 3 | 29 | 40 | -11 | -27 | 9 | -17 | 63 | 15 | -8 | 34 | 15 | 13 | 53 | 69 | 37 | 57 | 26 | 51 | 38 | 17 | 44 | 46 | 24 | 21 | 13 | 32 | 48 | 6 | 113 | 38 | 38 | 22 | 43 | -10 | 20 | 7 | 9 | 54 | -54 | 1 | -11 | -10 | -3 | 0 | 43 | 21 | -4 |
Financing Cash Flow |
Loading...
|
M | -195 | -116 | -28 | 58 | 86 | 74 | 132 | -4 | 84 | -125 | 116 | -64 | 104 | 21 | 75 | 428 | 69 | -49 | 84 | 32 | -8 | 50 | 50 | 56 | 53 | -64 | -3 | 73 | 27 | 54 | -11 | 74 | -31 | 69 | -14 | -3 | 102 | 30 | -7 | 34 | 46 | 23 | 1 | -1 | -17 | 15 | 20 | 48 | 39 | -17 | 3 | 29 | 40 | -11 | -27 | 9 | -17 | 63 | 15 | -8 | 34 | 15 | 13 | 53 | 69 | 37 | 57 | 26 | 51 | 38 | 17 | 44 | 46 | 24 | 21 | 13 | 32 | 48 | 6 | 113 | 38 | 38 | 22 | 43 | -10 | 20 | 7 | 9 | 54 | -54 | 1 | -11 | -10 | -3 | 0 | 43 | 21 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 79 | 89 | 103 | 84 | 77 | 87 | 162 | 254 | 258 | 422 | 374 | 346 | 71 | 89 | 157 | 107 | 80 | 81 | 68 | 68 | 74 | 65 | 85 | 64 | 70 | 55 | 77 | 93 | 120 | 65 | 53 | 44 | 49 | 49 | 47 | 48 | 50 | 40 | 49 | 72 | 78 | 61 | 67 | 48 | 62 | 45 | 49 | 72 | 63 | 58 | 68 | 58 | 43 | 42 | 48 | 42 | 66 | 35 | 37 | 38 | 52 | 38 | 53 | 44 | 44 | 38 | 45 | 43 | 59 | 42 | 50 | 42 | 50 | 44 | 41 | 54 | 37 | 33 | 47 | 61 | 53 | 45 | 46 | 46 | 56 | 52 | 50 | 54 | 34 | 34 | 37 | 38 | 45 | 44 | 43 | 26 | 31 | 25 |
Ending Cash |
Loading...
|
M | 119 | 79 | 89 | 103 | 84 | 77 | 87 | 162 | 254 | 258 | 422 | 374 | 346 | 71 | 89 | 157 | 107 | 80 | 81 | 68 | 68 | 74 | 65 | 85 | 64 | 70 | 55 | 77 | 93 | 120 | 65 | 53 | 44 | 49 | 49 | 47 | 48 | 50 | 40 | 49 | 72 | 78 | 61 | 67 | 48 | 62 | 45 | 49 | 72 | 63 | 58 | 68 | 58 | 43 | 42 | 48 | 42 | 66 | 35 | 37 | 38 | 52 | 38 | 53 | 44 | 44 | 38 | 45 | 43 | 59 | 42 | 50 | 42 | 50 | 44 | 41 | 54 | 37 | 33 | 47 | 61 | 53 | 45 | 46 | 46 | 56 | 52 | 50 | 40 | 40 | 34 | 37 | 38 | 43 | 44 | 43 | 26 | 21 |
Stock-Based Compensation |
Loading...
|
M | 0 | 1 | 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 | 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 | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | -1 | 0 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3 | 0 | -2 | -4 | -3 | 0 | 0 | 0 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | 0 | 0 | 0 | -3 | -4 | -1 | -3 | -3 | -3 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,517 | -2,073 | -985 | 886 | 908 | 811 | 1,053 | -2,646 | -1,694 | -2,620 | -258 | -239 | 2,710 | 2,469 | 2,405 | 2,288 | 1,915 | 1,906 | 1,933 | 1,930 | -307 | 1,834 | 1,834 | -329 | 1,742 | 1,686 | 1,445 | -368 | -346 | 1,390 | 1,326 | 1,191 | 1,189 | 1,178 | 1,136 | 1,185 | 1,091 | 1,070 | 972 | 1,004 | -256 | 947 | -223 | -214 | 954 | 983 | 933 | 925 | -237 | 886 | 871 | -217 | -684 | 914 | 347 | 317 | 326 | 1,022 | 251 | 249 | 249 | 974 | 145 | 176 | 142 | 817 | -108 | -28 | -38 | 806 | 119 | 143 | 146 | 768 | 215 | 231 | 221 | 706 | 218 | 211 | 138 | 660 | 107 | 81 | 116 | 575 | -477 | -482 | 41 | 41 | 33 | 40 | 41 | 566 | 48 | 46 | 19 | 17 |
Free Cash Flow |
Loading...
|
M | 7 | 4 | 23 | 15 | 10 | 0 | 19 | 5 | 9 | -26 | 57 | 6 | 15 | 12 | 5 | 11 | 9 | 21 | 7 | 3 | 15 | 5 | 13 | 1 | 8 | 15 | 14 | 3 | 7 | 2 | 4 | 4 | 5 | 13 | 4 | 13 | -3 | 7 | 4 | 12 | 4 | 9 | 9 | 10 | 6 | 10 | 11 | 8 | 6 | 9 | 5 | 9 | 9 | 11 | 9 | 4 | 7 | 8 | 10 | 4 | 6 | 7 | 6 | 6 | 8 | 2 | 5 | 20 | 5 | 10 | 7 | 3 | 4 | 6 | 5 | 8 | 7 | 6 | 5 | -4 | 0 | 5 | 4 | 1 | 1 | 12 | -3 | 5 | 7 | 7 | 3 | 4 | -2 | 1 | 11 | 1 | -1 | -2 |
StockViz Staff
September 21, 2024
Any question? Send us an email