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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 6 | 6 | 6 | 6 | 8 | 7 | 9 | 7 | 7 | 7 | 7 | 8 | 5 | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 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 |
Depreciation and Amortization |
Loading...
|
M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 0 | -1 | 0 | 0 | -1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 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 | 1 |
Operating Cash Flow |
Loading...
|
M | 6 | 2 | 6 | 10 | 8 | 6 | 4 | 14 | 8 | 6 | 7 | 12 | 5 | 6 | 5 | 9 | 7 | 5 | 6 | 6 | 6 | 6 | 3 | 7 | 5 | 2 | 6 | 4 | 4 | 4 | 3 | 5 | 3 | 4 | 2 | 4 | 3 | 3 | 2 | 4 | 0 | 4 | 3 | 5 | 0 | 4 | 2 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | -4 | 0 | -6 | -2 | 7 | -7 | 0 | -39 | -39 | 0 | 0 | 0 | -2 | 0 | -115 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 4 | 1 | 3 | 1 | 6 | 1 | 1 | 6 | - | - | - | - | 0 | 0 | 0 | 0 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | -4 | 0 | -6 | -2 | 7 | -7 | 0 | -39 | -39 | 0 | 0 | 0 | -2 | 0 | -115 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 4 | 1 | 3 | 1 | 6 | 1 | 1 | 6 | - | - | - | - | 0 | 0 | 0 | 0 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | 84 | -100 | 124 | -40 | -27 | 27 | 1 | -15 | 11 | 0 | 12 | -40 | 48 | -8 | 9 | -57 | -6 | 58 | 58 | -22 | 20 | -9 | 6 | -45 | 34 | -12 | 26 | -28 | 21 | -15 | 24 | -42 | 40 | 2 | 3 | -26 | 32 | -6 | 11 | -16 | 13 | -14 | 12 | -3 | - | -14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | 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 |
Dividends Paid |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 0 | - | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 99 | 164 | -8 | 257 | 207 | 107 | 114 | 44 | 179 | 57 | 81 | 62 | 280 | 61 | 138 | 85 | 148 | 30 | 135 | -10 | 76 | 3 | 36 | -27 | 111 | 23 | 52 | 21 | 27 | 36 | 22 | 15 | 53 | 26 | 27 | 2 | 20 | 12 | 23 | -29 | 46 | 1 | 16 | -14 | 27 | 23 | 10 | 11 | 18 | 2 | 8 | -6 | 33 | 3 | 42 | 17 | 4 | 0 | 11 | 1 | 17 | 0 | 59 | 0 | 34 | 4 | 13 | 4 | 9 | 2 | 1 | 8 | 4 | 4 | -4 | 0 | 6 | 3 | 1 | 11 | 2 | 11 | 3 | 12 | 7 | 6 | 8 | 8 | 14 | 6 | 5 | 11 | 2 | 3 | -1 | 5 | 0 | 7 | 2 | 2 | 0 |
Financing Cash Flow |
Loading...
|
M | 99 | 164 | -8 | 257 | 207 | 107 | 114 | 44 | 179 | 57 | 81 | 62 | 280 | 61 | 138 | 85 | 148 | 30 | 135 | -10 | 76 | 3 | 36 | -27 | 111 | 23 | 52 | 21 | 27 | 36 | 22 | 15 | 53 | 26 | 27 | 2 | 20 | 12 | 23 | -29 | 46 | 1 | 16 | -14 | 27 | 23 | 10 | 11 | 18 | 2 | 8 | -6 | 33 | 3 | 42 | 17 | 4 | 0 | 11 | 1 | 17 | 0 | 59 | 0 | 34 | 4 | 13 | 4 | 9 | 2 | 1 | 8 | 4 | 4 | -4 | 0 | 6 | 3 | 1 | 11 | 2 | 11 | 3 | 12 | 7 | 6 | 8 | 8 | 14 | 6 | 5 | 11 | 2 | 3 | -1 | 5 | 0 | 7 | 2 | 2 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 176 | 130 | 196 | 178 | 61 | 67 | 69 | 151 | 64 | 113 | 150 | 146 | 57 | 76 | 40 | 78 | 35 | 111 | 30 | 88 | 32 | 35 | 27 | 75 | 28 | 46 | 16 | 36 | 16 | 20 | 16 | 39 | 22 | 12 | 16 | 25 | 15 | 20 | 14 | 56 | 12 | 15 | 6 | 38 | 10 | 23 | 8 | 31 | 20 | 25 | 10 | 29 | 31 | 39 | 10 | 24 | 12 | 15 | 9 | 21 | 10 | 11 | 9 | 24 | 9 | 21 | 14 | 20 | 14 | 13 | 16 | 18 | 21 | 19 | 20 | 19 | 20 | 18 | 21 | 23 | 17 | 20 | 17 | 20 | 19 | 19 | 18 | 17 | 16 | 19 | 19 | 15 | 12 | 8 | 16 | 12 | 11 | 4 | 6 | - | - |
Ending Cash |
Loading...
|
M | 256 | 176 | 130 | 196 | 178 | 61 | 67 | 69 | 151 | 64 | 113 | 150 | 146 | 57 | 76 | 40 | 78 | 35 | 111 | 30 | 88 | 32 | 35 | 27 | 75 | 28 | 46 | 16 | 36 | 16 | 20 | 16 | 39 | 22 | 12 | 16 | 25 | 15 | 20 | 14 | 56 | 12 | 15 | 6 | 38 | 10 | 23 | 8 | 31 | 20 | 25 | 10 | 29 | 31 | 39 | 10 | 24 | 12 | 15 | 9 | 21 | 10 | 11 | 9 | 24 | 9 | 21 | 14 | 20 | 14 | 13 | 16 | 18 | 21 | 19 | 20 | 19 | 20 | 18 | 21 | 23 | 17 | 20 | 17 | 20 | 19 | 19 | 18 | 17 | 16 | 19 | 19 | 15 | 12 | 8 | 16 | 12 | 11 | 4 | -4 | -8 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | - | - | - | - | 1 | 0 | 0 | - | - | - | - | 2 | - | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | 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 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,905 | 1,646 | -1,580 | -1,633 | -1,527 | 304 | 392 | 366 | -1,740 | 438 | 1,582 | 538 | 1,626 | 1,410 | 1,363 | 262 | 1,174 | 1,037 | -212 | 153 | 949 | 841 | 826 | -882 | -187 | 779 | 789 | 107 | 723 | 651 | 649 | 513 | -139 | 569 | 563 | 436 | -127 | 466 | 490 | 0 | -133 | 422 | 454 | -8 | -123 | 424 | -100 | -4 | -104 | -95 | -89 | -2 | - | - | - | 4 | - | 375 | - | - | - | - | 395 | 8 | - | - | - | - | - | - | - | - | - | - | 269,947 | 10 | 278,282 | 270,617 | 271,381 | 12 | 256,947 | 258,596 | 240,788 | 17 | 2 | 1 | 0 | 0 | -2 | 2 | 0 | 2 | 9 | 3 | -2 | 2 | 0 | 2 | 3 | 4 | - |
Free Cash Flow |
Loading...
|
M | 5 | 2 | 6 | 10 | 7 | 5 | 4 | 14 | 7 | 6 | 7 | 12 | 4 | 6 | 5 | 8 | 6 | 5 | 6 | 6 | 6 | 6 | 3 | 6 | 5 | 2 | 6 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 2 | 4 | 3 | 3 | 2 | 4 | 0 | 3 | 3 | 5 | 0 | 4 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email