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 | 24 | 27 | 16 | 31 | 31 | 30 | 30 | 28 | 29 | 27 | 26 | 24 | 21 | 20 | 19 | 19 | 18 | 18 | 18 | 17 | 17 | 16 | 15 | 14 | 14 | 13 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
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 | 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 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -1 | -2 | -2 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 4 | 6 | 5 | 5 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 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 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 24 | 26 | 20 | 28 | 32 | 32 | 33 | 35 | 33 | 30 | 29 | 28 | 25 | 27 | 26 | 27 | 24 | 24 | 25 | 22 | 22 | 21 | 17 | 21 | 18 | 16 | 18 | 14 | 15 | 14 | 14 | 14 | 13 | 14 | 13 | 13 | 13 | 10 | 11 | 11 | 12 | 12 | 12 | 10 | 9 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 7 | 5 | 4 | 5 | 5 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | -2 | -2 | -1 | -2 | -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 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -2 | -3 | -4 | -5 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | -3 | -9 | -11 | -1 | -8 | -2 | -39 | -86 | -79 | -79 | -39 | -1 | -2 | -116 | -117 | -114 | -114 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 6 | 8 | 9 | 12 | 11 | 9 | 14 | 8 | 7 | 6 | - | 0 | 0 | 1 | 1 | 2 | 4 | 4 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | -3 | -9 | -11 | -1 | -8 | -2 | -39 | -86 | -79 | -79 | -39 | -1 | -2 | -116 | -117 | -114 | -114 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 6 | 8 | 9 | 12 | 11 | 9 | 14 | 8 | 7 | 6 | - | 0 | 0 | 1 | 1 | 2 | 4 | 4 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -16 | 108 | 68 | -43 | 84 | -39 | -14 | 23 | -3 | 8 | -17 | 20 | 12 | 8 | -9 | -62 | 3 | 52 | 87 | 113 | 46 | -5 | -28 | -14 | -17 | 3 | 20 | 8 | 5 | 3 | -11 | 8 | 24 | 3 | 19 | 11 | 3 | 11 | 20 | 2 | -6 | -5 | 8 | -5 | -5 | -17 | -14 | -14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | -1 | -1 | 0 |
Dividends Paid |
Loading...
|
M | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 513 | 620 | 464 | 685 | 473 | 444 | 394 | 361 | 378 | 480 | 484 | 540 | 564 | 432 | 401 | 398 | 303 | 230 | 203 | 104 | 88 | 123 | 143 | 159 | 207 | 122 | 136 | 106 | 100 | 126 | 116 | 121 | 109 | 75 | 61 | 57 | 27 | 53 | 42 | 34 | 49 | 30 | 52 | 46 | 71 | 62 | 42 | 39 | 22 | 37 | 38 | 72 | 94 | 66 | 63 | 32 | 16 | 28 | 28 | 76 | 76 | 93 | 97 | 51 | 55 | 30 | 28 | 16 | 20 | 15 | 17 | 13 | 4 | 6 | 5 | 10 | 20 | 17 | 26 | 28 | 29 | 34 | 28 | 33 | 30 | 36 | 36 | 33 | 36 | 24 | 21 | 16 | 10 | 8 | 12 | 14 | 11 | 11 | 4 | 2 | 0 |
Financing Cash Flow |
Loading...
|
M | 513 | 620 | 464 | 685 | 473 | 444 | 394 | 361 | 378 | 480 | 484 | 540 | 564 | 432 | 401 | 398 | 303 | 230 | 203 | 104 | 88 | 123 | 143 | 159 | 207 | 122 | 136 | 106 | 100 | 126 | 116 | 121 | 109 | 75 | 61 | 57 | 27 | 53 | 42 | 34 | 49 | 30 | 52 | 46 | 71 | 62 | 42 | 39 | 22 | 37 | 38 | 72 | 94 | 66 | 63 | 32 | 16 | 28 | 28 | 76 | 76 | 93 | 97 | 51 | 55 | 30 | 28 | 16 | 20 | 15 | 17 | 13 | 4 | 6 | 5 | 10 | 20 | 17 | 26 | 28 | 29 | 34 | 28 | 33 | 30 | 36 | 36 | 33 | 36 | 24 | 21 | 16 | 10 | 8 | 12 | 14 | 11 | 11 | 4 | 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 | 1 | 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 | 3 | 3 | 1 | 1 | - | - | 1 | 1 | 1 | 1 | 0 | 0 | - | 2 | 2 | 3 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | -1 | -1 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -3,472 | -3,093 | -3,938 | -3,242 | -925 | -677 | -544 | 646 | 818 | 4,183 | 5,155 | 4,937 | 4,660 | 4,209 | 3,836 | 2,261 | 2,152 | 1,927 | 1,731 | 2,769 | 1,733 | 597 | 535 | 499 | 1,488 | 2,398 | 2,270 | 2,130 | 2,536 | 1,674 | 1,592 | 1,506 | 1,430 | 1,442 | 1,339 | 1,265 | 829 | 822 | 778 | 743 | 735 | 745 | 747 | 192 | 197 | 216 | -303 | -292 | -290 | -186 | -91 | -2 | 4 | 4 | 379 | 379 | 375 | 375 | - | 395 | 404 | 404 | 404 | 8 | - | - | - | - | - | - | - | 269,947 | 269,957 | 548,240 | 818,857 | 820,290 | 820,292 | 798,957 | 786,935 | 756,342 | 756,348 | 499,403 | 240,808 | 20 | 3 | -1 | 1 | 1 | 3 | 13 | 14 | 12 | 12 | 4 | 2 | 6 | 8 | 8 | 6 | 4 | - |
Free Cash Flow |
Loading...
|
M | 22 | 25 | 19 | 27 | 31 | 31 | 32 | 34 | 32 | 29 | 28 | 26 | 23 | 25 | 25 | 26 | 23 | 23 | 24 | 21 | 21 | 20 | 17 | 20 | 18 | 16 | 18 | 14 | 15 | 13 | 14 | 13 | 13 | 13 | 12 | 12 | 12 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 9 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 3 | 4 | 4 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | -1 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email