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 | 35 | 26 | 29 | 36 | 35 | 34 | 36 | 37 | 39 | 43 | 42 | 42 | 39 | 35 | 36 | 34 | 35 | 36 | 35 | 33 | 32 | 30 | 26 | 24 | 22 | 20 | 21 | 19 | 18 | 18 | 17 | 18 | 18 | 18 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 13 | 12 | 10 | 9 | 8 | 8 | 9 | 8 | 8 | 8 | 6 | 7 | 7 | 9 | 9 | 9 | 9 | 4 | 9 | 11 | 13 | 20 | 20 | 21 | 21 | 21 | 20 | 19 | 19 | 19 | 19 | 17 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 4 | 2 | 10 | 13 | 13 | 7 | 5 | 1 | 1 | 5 | 8 | 13 | 14 | 13 | 11 | 10 | 8 | 9 | 10 | 10 | 10 | 8 | 5 | 6 | 6 | 7 | 7 | 5 | 5 | 5 | 5 | 7 | 6 | 4 | 4 | 4 | 4 | 4 | 8 | 9 | 13 | 21 | 24 | 26 | 26 | 20 | 21 | 20 | 22 | 14 | 9 | 6 | -2 | 2 | 3 | 0 | -1 | 17 | 14 | 18 | 21 | 7 | 5 | 2 | 1 | 0 | 1 | 3 | 4 | 7 | 4 | 5 | 5 | 3 | 5 | 3 | 3 | 1 | 0 | 1 | 1 | 2 | 5 | 8 | 9 | 12 | 10 | 7 | 3 | 1 | 7 | 11 | 12 | 12 | 4 | 0 | 2 |
Operating Cash Flow |
Loading...
|
M | 50 | 43 | 49 | 45 | 35 | 34 | 7 | 46 | 47 | 53 | 92 | 40 | 44 | 40 | 48 | 50 | 42 | 47 | 31 | 38 | 37 | 30 | 41 | 42 | 41 | 41 | 27 | 18 | 20 | 18 | 30 | 28 | 38 | 30 | 23 | 23 | 21 | 29 | 31 | 35 | 33 | 35 | 35 | 38 | 38 | 39 | 40 | 33 | 32 | 35 | 35 | 41 | 36 | 35 | 32 | 32 | 33 | 31 | 30 | 26 | 29 | 31 | 26 | 24 | 37 | 35 | 43 | 45 | 29 | 29 | 25 | 24 | 28 | 29 | 29 | 28 | 17 | 12 | 12 | 11 | 16 | 15 | 21 | 16 | 19 | 25 | 19 | 22 | 22 | 13 | 8 | 17 | 14 | 16 | 13 | 2 | -1 | 0 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -3 | -3 | -3 | -4 | -2 | -2 | -2 | -3 | -4 | -4 | -4 | -3 | -3 | -3 | -2 | -3 | -2 | -2 | -3 | -2 | -2 | -1 | 0 | -1 | -3 | -3 | -5 | -4 | -3 | -3 | -2 | -3 | -3 | -2 | -3 | -3 | -4 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -5 | -6 | -5 | -4 | -3 | -3 | -4 | -5 | -5 | -5 | -4 | -3 | -3 | -5 | -4 | -5 | -4 | -1 | -2 | -2 | -3 | -2 | -3 | -3 | -4 | -4 | -3 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -7 | -7 | 23 | 45 | 73 | 66 | 72 | 94 | 72 | 76 | 91 | 92 | 119 | 112 | 104 | 97 | 94 | 101 | 105 | 105 | 111 | 105 | 163 | 163 | 160 | 163 | 101 | 120 | 119 | 116 | 113 | 94 | 94 | 93 | 94 | 90 | 87 | 85 | 82 | 88 | 101 | 111 | 196 | 173 | 147 | 120 | 16 | 17 | 12 | 13 | 20 | 20 | 20 | 18 | 10 | 6 | 3 | 2 | 3 | 5 | 6 | 7 | 5 | 3 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -7 | -7 | 23 | 45 | 73 | 66 | 72 | 94 | 72 | 76 | 91 | 92 | 119 | 112 | 104 | 97 | 94 | 101 | 105 | 105 | 111 | 105 | 163 | 163 | 160 | 163 | 101 | 120 | 119 | 116 | 113 | 94 | 94 | 93 | 94 | 90 | 87 | 85 | 82 | 88 | 101 | 111 | 196 | 173 | 147 | 120 | 16 | 17 | 12 | 13 | 20 | 20 | 20 | 18 | 10 | 6 | 3 | 2 | 3 | 5 | 6 | 7 | 5 | 3 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 61 | 61 | 71 | 187 | 136 | 127 | -81 | -3 | 0 | 12 | 200 | 124 | 122 | 113 | 12 | 17 | 10 | 9 | 9 | 7 | 7 | 8 | 8 | 6 | 3 | 0 | 2 | 1 | 1 | -1 | -3 | -1 | 1 | 2 | 3 | 5 | 2 | 1 | 1 | 4 | 3 | 5 | 2 | -1 | 24 | -2 | 1 | 0 | -24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -10 | -6 | -9 | -7 | -3 | -5 | -10 | -10 | -10 | -5 | 0 | 0 | 0 | -3 | -4 | -5 | -5 | -2 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -3 | -3 | -2 | -1 | -2 | -6 | -8 | -11 | -11 | -10 | -10 | -7 | -3 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 14 | 10 | 10 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | - |
Other Financial Activities |
Loading...
|
M | -282 | -87 | 143 | 349 | 287 | 286 | 88 | 72 | 12 | 31 | 177 | 136 | 628 | 593 | 524 | 533 | 136 | 59 | 158 | 124 | 148 | 209 | 95 | 42 | 60 | 34 | 152 | 144 | 145 | 86 | 101 | 98 | 20 | 153 | 115 | 121 | 159 | 103 | 97 | 105 | 69 | 6 | -2 | 17 | 67 | 123 | 92 | 75 | 55 | 55 | 61 | 31 | 12 | -45 | 28 | 70 | 52 | 103 | 56 | 53 | 115 | 150 | 172 | 216 | 189 | 171 | 172 | 132 | 150 | 145 | 131 | 135 | 104 | 89 | 113 | 98 | 198 | 204 | 195 | 211 | 141 | 93 | 75 | 61 | 26 | 90 | 16 | 10 | -10 | -74 | -22 | -23 | 32 | 62 | 61 | 61 | 17 | -4 |
Financing Cash Flow |
Loading...
|
M | -282 | -87 | 143 | 349 | 287 | 286 | 88 | 72 | 12 | 31 | 177 | 136 | 628 | 593 | 524 | 533 | 136 | 59 | 158 | 124 | 148 | 209 | 95 | 42 | 60 | 34 | 152 | 144 | 145 | 86 | 101 | 98 | 20 | 153 | 115 | 121 | 159 | 103 | 97 | 105 | 69 | 6 | -2 | 17 | 67 | 123 | 92 | 75 | 55 | 55 | 61 | 31 | 12 | -45 | 28 | 70 | 52 | 103 | 56 | 53 | 115 | 150 | 172 | 216 | 189 | 171 | 172 | 132 | 150 | 145 | 131 | 135 | 104 | 89 | 113 | 98 | 198 | 204 | 195 | 211 | 141 | 93 | 75 | 61 | 26 | 90 | 16 | 10 | -10 | -74 | -22 | -23 | 32 | 62 | 61 | 61 | 17 | -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 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -10 | -6 | -9 | -7 | -3 | -5 | -10 | -10 | -10 | -5 | 0 | 0 | 0 | -3 | -4 | -5 | -5 | -2 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -3 | -3 | -2 | -1 | -2 | -6 | -8 | -11 | -11 | -10 | -10 | -7 | -3 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -3,689 | -2,172 | 1,793 | 3,658 | 126 | -2,475 | -5,907 | -7,218 | -4,811 | -407 | 4,682 | 7,346 | 9,872 | 9,078 | 8,514 | 8,042 | 7,684 | 5,461 | 5,389 | 5,290 | 3,031 | 5,080 | 4,932 | 4,543 | 4,504 | 2,416 | 2,120 | 2,002 | 3,560 | 5,095 | 4,883 | 4,693 | 4,688 | 4,589 | 4,482 | 4,318 | 4,137 | 2,790 | 2,667 | 1,471 | 253 | 1,464 | 1,500 | 2,656 | 3,796 | 2,605 | 2,507 | 2,445 | 1,303 | 856 | 885 | 360 | 895 | 1,905 | 2,012 | 1,916 | 1,847 | 1,770 | 1,723 | 1,617 | 1,544 | 1,437 | 1,280 | 1,027 | 824 | 644 | 633 | 859 | 1,029 | 1,213 | 1,175 | 1,271 | 1,359 | 1,434 | 1,373 | 1,376 | 1,356 | 1,272 | 1,226 | 1,115 | 986 | 965 | 880 | 295 | -268 | -343 | -877 | -367 | 156 | 155 | 680 | 694 | 700 | 678 | 129 | 82 | 36 | 17 |
Free Cash Flow |
Loading...
|
M | 48 | 42 | 48 | 44 | 33 | 32 | 6 | 45 | 47 | 52 | 90 | 38 | 43 | 37 | 46 | 48 | 40 | 46 | 30 | 37 | 35 | 27 | 37 | 38 | 40 | 39 | 26 | 16 | 17 | 14 | 25 | 25 | 35 | 27 | 21 | 21 | 20 | 26 | 28 | 33 | 32 | 34 | 34 | 37 | 35 | 35 | 35 | 28 | 29 | 32 | 34 | 39 | 33 | 32 | 29 | 29 | 29 | 27 | 27 | 23 | 25 | 27 | 22 | 21 | 35 | 32 | 40 | 42 | 26 | 25 | 20 | 18 | 23 | 25 | 26 | 25 | 14 | 8 | 6 | 6 | 11 | 12 | 19 | 11 | 15 | 20 | 15 | 21 | 20 | 11 | 6 | 14 | 11 | 12 | 9 | -3 | -4 | -2 |
StockViz Staff
September 21, 2024
Any question? Send us an email