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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -17 | 63 | -31 | -23 | -71 | 83 | -34 | -22 | -23 | 88 | -13 | 13 | 1 | 114 | -10 | 10 | -10 | 74 | -15 | -8 | -8 | 69 | -17 | -8 | -8 | 71 | -13 | 8 | -11 | 63 | -16 | -11 | -9 | 61 | -5 | -11 | -11 | 46 | -5 | 3 | -2 | 18 | -5 | -2 | 3 | 11 | -5 | 0 | 0 | 17 | 0 | 0 | -3 | 14 | -5 | -5 | -7 | 17 | -9 | -22 | -66 | -5 | -5 | 4 | 3 | 19 | -6 | 7 | 1 | 17 | -7 | 1 | -2 | 10 | -7 | 4 | -2 | 9 | -3 | 30 | 2 | 14 | -5 | 8 | 1 | 10 | -7 | 5 | 0 | 2 | 0 | 0 | -9 | -11 | -13 | -13 | -19 | -18 | -17 |
Depreciation and Amortization |
Loading...
|
M | 13 | 14 | 13 | 13 | 13 | 14 | 13 | 13 | 13 | 13 | 11 | 11 | 12 | 11 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 9 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 3 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 3 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 140 | 19 | 1 | 2 | 66 | 2 | 1 | 3 | 3 | -2 | 0 | 1 | 1 | 0 | 0 | 4 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | -14 | 1 | 0 | 1 | -1 | 1 | 20 | -15 | -31 | 16 | 47 | 1 | -1 | 1 | -1 | 1 | 2 | 0 | 5 | 0 | 2 | 1 | 0 | -8 | 0 | 0 | 1 | 1 | 0 | -2 | 17 | 0 | 36 | -20 | 20 | 2 | -2 | 0 | 2 | 2 | 1 | 2 | 2 | 1 | 5 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 1 | 2 | 0 | 0 | 0 | 0 | 1 | 2 |
Operating Cash Flow |
Loading...
|
M | -113 | 357 | -144 | 42 | -121 | 340 | -146 | -34 | -147 | 336 | -150 | -45 | -98 | 407 | -91 | 22 | -45 | 275 | -113 | -19 | -43 | 249 | -109 | -6 | -50 | 236 | -122 | 0 | -49 | 245 | -135 | -19 | -35 | 252 | -140 | -11 | -41 | 238 | -60 | 19 | 6 | 80 | -62 | 8 | 6 | 71 | -50 | 17 | 4 | 71 | -53 | 19 | 7 | 47 | -43 | 14 | -9 | 82 | -47 | 27 | -13 | 81 | -67 | 16 | -21 | 105 | -42 | 22 | -22 | 78 | -45 | 17 | -38 | 63 | -27 | 3 | -9 | 41 | -25 | 29 | -14 | 47 | -20 | 21 | -17 | 36 | -21 | 7 | -3 | 22 | 7 | 7 | -11 | 10 | -9 | -10 | -23 | 9 | -11 |
Capital Expenditures |
Loading...
|
M | -9 | -11 | -7 | -13 | -8 | -13 | -11 | -18 | -15 | -21 | -11 | -28 | -11 | -9 | -7 | -12 | -12 | -6 | -4 | -16 | -5 | -7 | -5 | -17 | -7 | -5 | -4 | -15 | -6 | -9 | -5 | -14 | -7 | -7 | -6 | -12 | -6 | -10 | -4 | -9 | -5 | -6 | -4 | -5 | -6 | -5 | -4 | -5 | -3 | -5 | -4 | -6 | -3 | -5 | -2 | -5 | -4 | -4 | -2 | -1 | -2 | -7 | -7 | -8 | -3 | -4 | -4 | -4 | -3 | -4 | -6 | -3 | -4 | -6 | -7 | -5 | -2 | -3 | -3 | -5 | -2 | -2 | -2 | -6 | -1 | -2 | -2 | -6 | 0 | -5 | -5 | -5 | -2 | -6 | -5 | -5 | -5 | -6 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -5 | - | - | 1 | -1 | -21 | - | 0 | - | - | -251 | - | -22 | -22 | -21 | - | - | - | 0 | -9 | 0 | 0 | -9 | 112 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 1 | 0 | -133 | 0 | -8 | 1 | -1 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 11 | 10 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | 2 | 2 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -5 | - | - | 1 | -1 | -21 | - | 0 | - | - | -251 | - | -22 | -22 | -21 | - | - | - | 0 | -9 | 0 | 0 | -9 | 112 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 1 | 0 | -133 | 0 | -8 | 1 | -1 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 11 | 10 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | 2 | 2 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 50 | -5 | -145 | 135 | -5 | -5 | -10 | -10 | -3 | -2 | -28 | 120 | -1 | -1 | -1 | -1 | 1 | -3 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -125 | 121 | -4 | -4 | -133 | 125 | -3 | -4 | 6 | 62 | 0 | -3 | -68 | 71 | -19 | -4 | -41 | 33 | -4 | -4 | -42 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | -5 | 0 | 0 | 0 | -1 | 0 | -3 | -9 | -16 | -9 | -8 | -2 | -11 | -1 | 0 | -6 | -5 | 0 | 0 | -1 | -9 | -4 | 0 | -1 | -7 | -4 | -2 | -1 | -4 | -3 | -2 | -2 | -7 | -5 | -3 | -1 | -4 | -1 | -1 | -1 | -5 | -2 | -1 | -4 | -4 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | -1 | -8 | 0 | -1 | -1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 116 |
Dividends Paid |
Loading...
|
M | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 47 | 35 | 197 | -5 | 55 | 140 | -1 | -17 | 125 | 1 | 1 | 1 | 46 | 218 | -12 | -12 | 20 | 0 | 73 | 1 | 30 | 0 | 0 | 0 | 30 | -13 | 0 | 0 | 55 | 125 | 2 | 0 | 37 | 142 | 3 | 3 | 174 | 62 | 15 | 32 | 14 | 74 | 29 | 0 | 10 | 37 | 1 | -1 | 15 | 40 | 0 | 0 | 10 | 30 | -2 | 7 | 20 | 29 | 2 | -6 | -27 | 75 | 1 | -4 | -43 | 38 | -12 | 7 | -57 | 36 | 85 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -3 | -23 | 1 | -6 | -2 | -2 | 1 | -6 | -16 |
Financing Cash Flow |
Loading...
|
M | 0 | 47 | 35 | 197 | -5 | 55 | 140 | -1 | -17 | 125 | 1 | 1 | 1 | 46 | 218 | -12 | -12 | 20 | 0 | 73 | 1 | 30 | 0 | 0 | 0 | 30 | -13 | 0 | 0 | 55 | 125 | 2 | 0 | 37 | 142 | 3 | 3 | 174 | 62 | 15 | 32 | 14 | 74 | 29 | 0 | 10 | 37 | 1 | -1 | 15 | 40 | 0 | 0 | 10 | 30 | -2 | 7 | 20 | 29 | 2 | -6 | -27 | 75 | 1 | -4 | -43 | 38 | -12 | 7 | -57 | 36 | 85 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -3 | -23 | 1 | -6 | -2 | -2 | 1 | -6 | -16 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 312 | 8 | 127 | 52 | 190 | 9 | 31 | 93 | 271 | 4 | 174 | 257 | 371 | 11 | 241 | 232 | 296 | 34 | 173 | 206 | 258 | 27 | 147 | 173 | 233 | 9 | 150 | 57 | 114 | 7 | 28 | 62 | 108 | 2 | 28 | 53 | 101 | 2 | 5 | 1 | 3 | 4 | 0 | 17 | 27 | 6 | 29 | 25 | 30 | 6 | 21 | 17 | 18 | 9 | 28 | 38 | 46 | 3 | 30 | 32 | 51 | 3 | 12 | 38 | 65 | 4 | 16 | 10 | 26 | 10 | 25 | 19 | 61 | 11 | 40 | 72 | 87 | 51 | 81 | 70 | 85 | 29 | 49 | 49 | 71 | 25 | 41 | 61 | 66 | 46 | 83 | 83 | 97 | 97 | 129 | 129 | 154 | 174 | 99 |
Ending Cash |
Loading...
|
M | 184 | 312 | 8 | 127 | 52 | 190 | 9 | 31 | 93 | 271 | 4 | 174 | 257 | 371 | 11 | 241 | 232 | 296 | 34 | 173 | 206 | 258 | 27 | 147 | 173 | 233 | 9 | 150 | 57 | 114 | 7 | 28 | 62 | 108 | 2 | 28 | 53 | 101 | 2 | 5 | 1 | 3 | 4 | 0 | 17 | 27 | 6 | 29 | 25 | 30 | 6 | 21 | 17 | 18 | 9 | 28 | 38 | 46 | 3 | 30 | 32 | 51 | 3 | 12 | 38 | 65 | 4 | 16 | 10 | 26 | 10 | 25 | 19 | 61 | 11 | 40 | 72 | 87 | 51 | 81 | 70 | 85 | 29 | 49 | 49 | 71 | 25 | 41 | 61 | 66 | 64 | 64 | 83 | 97 | 112 | 112 | 129 | 154 | 174 |
Stock-Based Compensation |
Loading...
|
M | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 2 | 1 | 1 | 1 | 1 | 97 | - | - | 1 | - | - | - | - | - | - | - | -3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -4 | -5 | 0 | 0 | 0 | -1 | 0 | -3 | -9 | -16 | -9 | -8 | -2 | -11 | -1 | 0 | -6 | -5 | 0 | 0 | -1 | -9 | -4 | 0 | -1 | -7 | -4 | -2 | -1 | -4 | -3 | -2 | -2 | -7 | -5 | -3 | -1 | -4 | -1 | -1 | -1 | -5 | -2 | -1 | -4 | -4 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | -1 | -8 | 0 | -1 | -1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 116 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 186 | 203 | 128 | 153 | 114 | 124 | 46 | 83 | 114 | 152 | 111 | 134 | 145 | 147 | 42 | 198 | 185 | 205 | 133 | 176 | 180 | 187 | 130 | 148 | 162 | 172 | 118 | 132 | 133 | 103 | 27 | 46 | 64 | 76 | 30 | 36 | 48 | 55 | 13 | 18 | 20 | 24 | 13 | 17 | 20 | 28 | 19 | 30 | 35 | 37 | 15 | 18 | 27 | 33 | 17 | 23 | 40 | 46 | 34 | 44 | 50 | 72 | 65 | 33 | 69 | 66 | 46 | 51 | 52 | 34 | 36 | 41 | 32 | 33 | 19 | 42 | 86 | 91 | 79 | 84 | 56 | 49 | 31 | 27 | 34 | 40 | 20 | 23 | 28 | 24 | 27 | 27 | 46 | 55 | 82 | 82 | 95 | 114 | 150 |
Free Cash Flow |
Loading...
|
M | -121 | 346 | -151 | 29 | -128 | 327 | -157 | -52 | -162 | 315 | -161 | -73 | -110 | 399 | -98 | 10 | -56 | 269 | -117 | -35 | -48 | 242 | -114 | -24 | -57 | 232 | -126 | -15 | -54 | 236 | -140 | -33 | -42 | 245 | -146 | -23 | -47 | 227 | -64 | 10 | 1 | 74 | -66 | 3 | 0 | 66 | -54 | 12 | 1 | 66 | -56 | 13 | 4 | 42 | -45 | 9 | -13 | 79 | -49 | 27 | -13 | 74 | -74 | 7 | -24 | 101 | -46 | 17 | -25 | 73 | -51 | 13 | -42 | 57 | -34 | -2 | -11 | 39 | -28 | 24 | -15 | 45 | -23 | 16 | -18 | 34 | -22 | 1 | -3 | 17 | 2 | 2 | -13 | 4 | -15 | -15 | -28 | 3 | -17 |
StockViz Staff
September 16, 2024
Any question? Send us an email