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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 23,662 | 20,687 | 19,689 | 18,368 | 15,051 | 13,624 | 13,910 | 16,002 | 16,436 | 20,642 | 18,936 | 18,525 | 17,930 | 15,227 | 11,247 | 6,959 | 6,836 | 10,671 | 7,068 | 9,947 | 6,657 | 8,948 | 9,192 | 3,195 | 9,401 | -3,020 | 6,732 | 3,524 | 5,426 | 5,333 | 5,061 | 4,877 | 4,207 | 4,923 | 3,979 | 3,931 | 3,586 | 4,757 | 2,813 | 3,422 | 3,452 | 3,376 | 2,970 | 3,228 | 3,346 | 2,886 | 2,176 | 2,785 | 2,890 | 2,705 | 2,729 | 2,505 | 1,798 | 2,543 | 2,167 | 1,840 | 1,955 | 1,974 | 1,639 | 1,485 | 1,423 | 382 | 1,290 | 1,247 | 1,307 | 1,206 | 1,070 | 925 | 1,002 | 1,031 | 733 | 721 | 592 | 372 | 381 | 343 | 369 | 204 | 52 |
Depreciation and Amortization |
Loading...
|
M | 3,413 | 1,563 | 3,800 | 3,397 | 3,186 | 4,201 | 4,046 | 3,899 | 3,782 | 3,439 | 3,304 | 2,945 | 2,753 | 3,725 | 3,478 | 3,386 | 3,108 | 3,413 | 2,920 | 2,835 | 2,613 | 2,580 | 2,355 | 2,114 | 1,986 | 2,026 | 1,761 | 1,625 | 1,503 | 1,687 | 1,596 | 1,490 | 1,371 | 1,404 | 1,248 | 1,234 | 1,177 | 1,267 | 1,547 | 1,079 | 1,086 | 1,036 | 974 | 1,030 | 899 | 953 | 828 | 670 | 511 | 503 | 492 | 455 | 401 | 381 | 342 | 342 | 331 | 366 | 379 | 377 | 403 | 386 | 386 | 392 | 337 | 290 | 249 | 223 | 205 | 189 | 145 | 126 | 111 | 95 | 76 | 67 | 56 | 52 | 41 |
Non-Cash Items (Other) |
Loading...
|
M | 9,600 | 2,947 | 1,131 | 606 | 469 | 2,324 | 1,545 | 1,103 | 1,577 | -2,492 | -2,094 | -2,891 | -5,006 | -2,870 | -1,809 | -1,470 | 1,099 | -872 | 1,408 | -2,867 | -1,059 | -1,344 | -1,315 | -931 | -3,249 | 72 | 141 | 42 | 76 | 128 | -64 | 41 | 344 | 163 | -98 | -39 | -28 | -899 | -121 | -177 | -389 | -112 | -21 | -885 | -57 | -79 | -26 | -203 | -96 | 88 | -80 | 10 | 12 | -56 | -21 | -19 | -10 | -20 | -31 | -6 | -53 | 1,033 | -10 | -24 | -96 | -33 | -7 | 6 | -19 | -117 | 36 | -149 | 119 | 221 | 143 | 166 | 126 | 117 | 414 |
Operating Cash Flow |
Loading...
|
M | 28,848 | 18,915 | 30,656 | 28,666 | 23,509 | 23,614 | 23,353 | 19,422 | 25,106 | 24,934 | 25,539 | 21,890 | 19,289 | 22,677 | 17,003 | 13,993 | 11,451 | 14,427 | 15,466 | 12,627 | 12,000 | 12,987 | 13,210 | 10,132 | 11,642 | 10,268 | 9,872 | 7,403 | 9,548 | 9,413 | 9,845 | 9,120 | 7,658 | 6,415 | 6,007 | 6,985 | 6,617 | 6,364 | 5,994 | 5,627 | 4,391 | 5,238 | 5,083 | 4,705 | 3,633 | 4,669 | 4,004 | 4,252 | 3,694 | 3,924 | 3,950 | 3,519 | 3,172 | 3,526 | 2,886 | 2,085 | 2,584 | 2,732 | 2,726 | 1,609 | 2,250 | 2,122 | 2,185 | 1,766 | 1,779 | 1,693 | 1,633 | 1,230 | 1,220 | 911 | 1,004 | 841 | 825 | 658 | 647 | 625 | 530 | 368 | 238 |
Capital Expenditures |
Loading...
|
M | -12,012 | -11,019 | -8,055 | -6,888 | -6,289 | -7,595 | -7,276 | -6,828 | -9,786 | -6,383 | -6,819 | -5,496 | -5,942 | -5,479 | -5,406 | -5,391 | -6,005 | -6,052 | -6,732 | -6,126 | -4,638 | -7,081 | -5,282 | -5,477 | -7,299 | -4,307 | -3,538 | -2,831 | -2,508 | -3,078 | -2,554 | -2,123 | -2,428 | -2,100 | -2,373 | -2,515 | -2,927 | -3,551 | -2,417 | -2,646 | -2,345 | -2,255 | -2,289 | -1,611 | -1,203 | -1,020 | -872 | -774 | -607 | -951 | -680 | -917 | -890 | -2,545 | -757 | -476 | -239 | -221 | -186 | -139 | -263 | -368 | -452 | -698 | -842 | -678 | -553 | -575 | -597 | -367 | -304 | -888 | -345 | -246 | -293 | -157 | -142 | -59 | -78 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -628 | -530 | -167 | 138 | -4,858 | 221 | 182 | -285 | 388 | 23 | -1,636 | -427 | -406 | -46 | 222 | -2,021 | 253 | -93 | -65 | -10 | 2 | -165 | -1,220 | 4 | -103 | -29 | -60 | -648 | -1,591 | -294 | -191 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -628 | -530 | -167 | 138 | -4,858 | 221 | 182 | -285 | 388 | 23 | -1,636 | -427 | -406 | -46 | 222 | -2,021 | 253 | -93 | -65 | -10 | 2 | -165 | -1,220 | 4 | -103 | -29 | -60 | -648 | -1,591 | -294 | -191 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -166 | -132 | -25 | -168 | -674 | -356 | 2 | -115 | -42 | -1,042 | -37 | -57 | 9,802 | -35 | -49 | -47 | -145 | -46 | -30 | -5 | -25 | -1,344 | 1,313 | -22 | -8 | -38 | -18 | -13 | -274 | -1,042 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -15,696 | -16,191 | -15,787 | -14,969 | -14,557 | -15,407 | -15,392 | -15,197 | -13,300 | -13,473 | -12,610 | -12,796 | -11,395 | -7,904 | -7,897 | -6,852 | -8,496 | -6,098 | -5,696 | -3,577 | -3,025 | -2,650 | -2,200 | -2,052 | -2,173 | -2,101 | 320 | -1,618 | -1,127 | 3,693 | 0 | -1,595 | -2,098 | -1,780 | -18,068 | - | - | - | - | - | - | - | - | - | - | - | - | -137 | -47 | 20 | -20 | - | - | 65 | -65 | -704 | -97 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,015 | - | - | - | - | 0 | 0 | 0 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2,921 | -1,188 | -1,181 | -1,611 | 4,941 | 6,496 | 13,063 | 10,542 | 13,506 | 3,327 | 3,748 | 4,546 | -1,274 | -1,309 | 8,504 | -611 | 2,257 | 18 | -1,113 | -1,258 | -860 | -1,041 | -723 | 4 | 3,533 | 2,138 | 1,680 | -1,084 | -1,009 | -4,572 | 2,161 | 994 | 3,149 | 2,802 | 3,166 | 2,946 | 2,917 | 2,118 | 2,422 | 2,419 | 3,245 | 2,453 | 2,434 | 2,775 | 2,806 | 3,961 | 4,427 | 4,629 | 3,177 | 2,145 | 690 | 5,827 | 2,324 | 3,047 | 2,132 | 58 | -26 | 159 | 28 | 51 | -5 | 11 | 4 | 44 | 29 | 145 | 49 | 120 | 89 | 253 | 71 | 181 | 77 | 0 | 0 | -1 | -1 | -1 | -1 |
Financing Cash Flow |
Loading...
|
M | -2,921 | -1,188 | -1,181 | -1,611 | 4,941 | 6,496 | 13,063 | 10,542 | 13,506 | 3,327 | 3,748 | 4,546 | -1,274 | -1,309 | 8,504 | -611 | 2,257 | 18 | -1,113 | -1,258 | -860 | -1,041 | -723 | 4 | 3,533 | 2,138 | 1,680 | -1,084 | -1,009 | -4,572 | 2,161 | 994 | 3,149 | 2,802 | 3,166 | 2,946 | 2,917 | 2,118 | 2,422 | 2,419 | 3,245 | 2,453 | 2,434 | 2,775 | 2,806 | 3,961 | 4,427 | 4,629 | 3,177 | 2,145 | 690 | 5,827 | 2,324 | 3,047 | 2,132 | 58 | -26 | 159 | 28 | 51 | -5 | 11 | 4 | 44 | 29 | 145 | 49 | 120 | 89 | 253 | 71 | 181 | 77 | 0 | 0 | -1 | -1 | -1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | -107 | -29 | -331 | 165 | 18 | 108 | 88 | 191 | -307 | 68 | 9 | 60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 24,048 | 30,702 | 25,929 | 25,924 | 21,879 | 21,984 | 17,936 | 20,886 | 20,945 | 23,719 | 23,630 | 26,622 | 26,465 | 20,129 | 17,742 | 19,644 | 18,498 | 16,032 | 16,587 | 19,148 | 16,701 | 13,443 | 14,148 | 12,658 | 10,715 | 10,581 | 15,711 | 18,132 | 12,918 | 9,406 | 13,627 | 15,111 | 16,549 | 18,068 | 18,453 | 16,976 | 18,347 | 15,605 | 19,620 | 16,639 | 18,898 | 15,242 | 16,164 | 15,375 | 14,778 | 16,260 | 15,437 | 23,108 | 9,983 | 10,630 | 10,320 | 12,415 | 13,630 | 11,257 | 10,713 | 9,192 | 10,198 | 12,087 | 11,911 | 10,426 | 8,657 | 8,370 | 7,364 | 6,520 | 6,082 | 5,106 | 4,494 | 4,081 | 3,545 | 3,038 | 4,016 | 2,935 | 3,877 | 5,519 | 753 | 483 | 427 | 344 | 255 |
Ending Cash |
Loading...
|
M | 24,493 | 24,048 | 30,702 | 25,929 | 25,924 | 21,879 | 21,984 | 17,936 | 20,886 | 20,945 | 23,719 | 23,630 | 26,622 | 26,465 | 20,129 | 17,742 | 19,644 | 18,498 | 16,032 | 16,587 | 19,148 | 16,701 | 13,443 | 14,148 | 12,658 | 10,715 | 10,581 | 15,711 | 18,132 | 12,918 | 9,406 | 13,627 | 15,111 | 16,549 | 18,068 | 18,453 | 16,976 | 18,347 | 15,605 | 19,620 | 16,639 | 18,898 | 15,242 | 16,164 | 15,375 | 14,778 | 16,260 | 15,437 | 23,108 | 9,983 | 10,630 | 10,320 | 12,415 | 13,630 | 11,257 | 10,713 | 9,192 | 10,198 | 12,087 | 11,911 | 10,426 | 8,657 | 8,370 | 7,364 | 6,520 | 6,082 | 5,106 | 4,494 | 4,081 | 3,545 | 3,038 | 4,016 | 2,935 | 3,877 | 5,519 | 753 | 483 | 427 | 344 |
Stock-Based Compensation |
Loading...
|
M | 5,264 | 5,659 | 5,743 | 5,774 | 5,284 | 5,100 | 4,976 | 4,782 | 4,504 | 3,954 | 3,874 | 3,803 | 3,745 | 3,223 | 3,195 | 3,382 | 3,191 | 2,645 | 2,624 | 2,756 | 2,769 | 2,253 | 2,230 | 2,413 | 2,457 | 1,847 | 1,820 | 2,003 | 2,009 | 1,846 | 1,860 | 1,503 | 1,494 | 1,436 | 1,432 | 1,132 | 1,203 | 1,187 | 1,290 | 915 | 887 | 902 | 886 | 847 | 708 | 716 | 762 | 658 | 556 | 536 | 571 | 435 | 432 | 396 | 380 | 309 | 291 | 276 | 318 | 293 | 277 | 286 | 280 | 273 | 281 | 245 | 198 | 242 | 184 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -15,696 | -16,191 | -15,787 | -14,969 | -14,557 | -15,407 | -15,392 | -15,197 | -13,300 | -13,473 | -12,610 | -12,796 | -11,395 | -7,904 | -7,897 | -6,852 | -8,496 | -6,098 | -5,696 | -3,577 | -3,025 | -2,650 | -2,200 | -2,052 | -2,173 | -2,101 | 320 | -1,618 | -1,127 | 3,693 | 0 | -1,595 | -2,098 | -1,780 | -18,068 | - | - | - | - | - | - | - | - | - | - | - | - | -137 | -47 | 20 | -20 | - | - | 65 | -65 | -704 | -97 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 88,474 | 89,716 | 90,015 | 91,079 | 93,131 | 95,495 | 100,130 | 111,017 | 115,905 | 123,889 | 122,328 | 119,956 | 116,684 | 117,462 | 116,169 | 105,411 | 106,829 | 107,357 | 109,134 | 110,437 | 103,297 | 101,056 | 98,401 | 94,254 | 98,367 | 100,125 | 98,652 | 93,701 | 93,538 | 88,652 | 84,223 | 76,897 | 73,271 | 70,804 | 69,646 | 66,802 | 65,977 | 63,880 | 62,195 | 60,808 | 59,044 | 56,978 | 54,383 | 51,532 | 49,556 | 46,117 | 42,387 | 39,829 | 47,117 | 43,845 | 41,154 | 38,644 | 33,978 | 31,566 | 30,917 | 29,414 | 28,210 | 26,419 | 24,032 | 21,834 | 19,897 | 17,876 | 15,739 | 13,971 | 13,004 | 15,254 | 13,951 | 13,538 | 12,826 | 11,735 | 10,642 | 10,081 | 8,576 | 8,256 | 7,823 | 3,201 | 2,765 | 2,353 | 2,086 |
Free Cash Flow |
Loading...
|
M | 16,836 | 7,896 | 22,601 | 21,778 | 17,220 | 16,019 | 16,077 | 12,594 | 15,320 | 18,551 | 18,720 | 16,394 | 13,347 | 17,198 | 11,597 | 8,602 | 5,446 | 8,375 | 8,734 | 6,501 | 7,362 | 5,906 | 7,928 | 4,655 | 4,343 | 5,961 | 6,334 | 4,572 | 7,040 | 6,335 | 7,291 | 6,997 | 5,230 | 4,315 | 3,634 | 4,470 | 3,690 | 2,813 | 3,577 | 2,981 | 2,046 | 2,983 | 2,794 | 3,094 | 2,430 | 3,649 | 3,132 | 3,478 | 3,087 | 2,973 | 3,270 | 2,602 | 2,282 | 981 | 2,129 | 1,609 | 2,345 | 2,510 | 2,540 | 1,470 | 1,987 | 1,754 | 1,733 | 1,069 | 938 | 1,015 | 1,080 | 655 | 623 | 544 | 701 | -47 | 480 | 413 | 354 | 467 | 387 | 309 | 161 |
StockViz Staff
September 16, 2024
Any question? Send us an email