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 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -7 | -3 | 2 | -31 | 5 | 9 | 20 | 18 | 20 | 29 | 27 | 29 | 30 | 28 | 26 | 19 | 7 | 11 | 14 | -6 | -2 | 15 | 12 | 7 | 6 | 35 | 14 | 11 | 9 | 2 | 28 | 22 | 6 | 9 | 10 | 12 | 10 | 6 | 5 | 9 | 2 | -1 | 2 | 12 | 11 | 24 | 21 | 18 | 19 | 7 | 15 | 1 | -7 | -14 | - |
Depreciation and Amortization |
Loading...
|
M | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | -13 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 3 | 4 | 5 | 4 | 4 | 4 | 3 | 5 | 4 | 6 | 3 | 4 | 10 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 7 | 3 | -5 | 33 | -6 | 1 | 26 | 7 | 102 | -41 | 81 | 39 | -48 | -2 | 75 | -163 | -14 | 17 | 294 | -82 | -3 | -256 | 180 | -103 | 106 | 154 | -69 | -187 | 162 | 92 | -123 | -76 | -28 | 216 | 112 | -167 | -225 | 1 | -161 | -192 | -53 | 27 | 132 | -64 | 177 | -95 | -117 | -106 | -147 | -740 | -76 | -391 | -314 | -89 | - |
Operating Cash Flow |
Loading...
|
M | -4 | -2 | 29 | 21 | -52 | 9 | 64 | 21 | 124 | -9 | 127 | 57 | -2 | 15 | 105 | -131 | -14 | 77 | 291 | -96 | -12 | -232 | 193 | -71 | 107 | 192 | -22 | -157 | 148 | 136 | -72 | -63 | -46 | 242 | 124 | -141 | -216 | 4 | -116 | -182 | -54 | 46 | 143 | -53 | 168 | -56 | -89 | -104 | -143 | 93 | -66 | -44 | 106 | -65 | - |
Capital Expenditures |
Loading...
|
M | -6 | -1 | -1 | -1 | -1 | -2 | -3 | -1 | -1 | -2 | 0 | 0 | -1 | 0 | -2 | 0 | -1 | -1 | 0 | -1 | -1 | -3 | -1 | -2 | -4 | -7 | -7 | -7 | -23 | -7 | -6 | -5 | -7 | -4 | -5 | -8 | -4 | -6 | -3 | -5 | -6 | -10 | -8 | -2 | -3 | -3 | -8 | -4 | -1 | -1 | -1 | -1 | -1 | -1 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 18 | 382 | 31 | -109 | 31 | 35 | -12 | 45 | -1 | 56 | 56 | 76 | 80 | 1 | 9 | 8 | -13 | 135 | 1 | 1 | 65 | 0 | 3 | 20 | 1 | 0 | 99 | 11 | 1 | 18 | 22 | 3 | 5 | 114 | 99 | 1 | 41 | 3 | 26 | 3 | 12 | 2 | 2 | 24 | 10 | 9 | 144 | 118 | - | - | 97 | 36 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 18 | 382 | 31 | -109 | 31 | 35 | -12 | 45 | -1 | 56 | 56 | 76 | 80 | 1 | 9 | 8 | -13 | 135 | 1 | 1 | 65 | 0 | 3 | 20 | 1 | 0 | 99 | 11 | 1 | 18 | 22 | 3 | 5 | 114 | 99 | 1 | 41 | 3 | 26 | 3 | 12 | 2 | 2 | 24 | 10 | 9 | 144 | 118 | - | - | 97 | 36 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 94 | 862 | -553 | 111 | 1,185 | 330 | 324 | -50 | -35 | -238 | -193 | -199 | -8,143 | 8,385 | 3,642 | -28 | 4,218 | 2,634 | 1,893 | 617 | 542 | 412 | 424 | 333 | 293 | 125 | 109 | 107 | 130 | -97 | 65 | 166 | 292 | 69 | 108 | 215 | 38 | -103 | 108 | -70 | 226 | -75 | 127 | 66 | 8 | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 75 | 0 | -75 | -75 | -19 | -15 | -25 | -25 | -6 | -26 | -10 | -16 | -17 | -53 | -28 | - | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 59 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 88 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 2 | 2 | 2 | 7 | 6 | 7 | 7 | 7 | 5 | 5 | 5 | 6 | 3 | 3 | 4 | 4 | 1,484 | - | - | - | - | 0 | - | - | 3,562 | - | 0 | 2,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1,587 | 2 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -88 | -110 | -24 | -196 | 59 | 214 | 729 | 1,173 | 415 | -149 | 273 | -79 | 71 | -326 | -46 | 4,550 | 3,986 | 2,931 | 526 | 3,443 | 2,517 | 2,244 | 3,537 | 3,094 | 2,931 | 7,073 | 2,950 | 2,845 | 3,983 | 3,295 | 3,920 | 4,418 | 4,089 | 3,186 | 3,381 | 2,458 | 1,651 | 2,135 | 2,136 | 3,175 | 1,127 | 1,225 | 1,347 | 1,725 | 1,527 | 4,945 | 4,427 | 12 | -9 | -49 | 64 | -72 | -28 | -189 | 421 |
Financing Cash Flow |
Loading...
|
M | -88 | -110 | -24 | -196 | 59 | 214 | 729 | 1,173 | 415 | -149 | 273 | -79 | 71 | -326 | -46 | 4,550 | 3,986 | 2,931 | 526 | 3,443 | 2,517 | 2,244 | 3,537 | 3,094 | 2,931 | 7,073 | 2,950 | 2,845 | 3,983 | 3,295 | 3,920 | 4,418 | 4,089 | 3,186 | 3,381 | 2,458 | 1,651 | 2,135 | 2,136 | 3,175 | 1,127 | 1,225 | 1,347 | 1,725 | 1,527 | 4,945 | 4,427 | 12 | -9 | -49 | 64 | -72 | -28 | -189 | 421 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 216 | 227 | 173 | 377 | 73 | 57 | 75 | 74 | 65 | 219 | 88 | 69 | 58 | 79 | 66 | 72 | 58 | 75 | 100 | 68 | 59 | 59 | 176 | 66 | 74 | 55 | 54 | 61 | 54 | 56 | 45 | 46 | 33 | 37 | 46 | 57 | 31 | 35 | 75 | 48 | 34 | 38 | 22 | 19 | 25 | 22 | 75 | 93 | 263 | 138 | 108 | 171 | 73 | 267 | - |
Ending Cash |
Loading...
|
M | 320 | 216 | 227 | 173 | 377 | 73 | 57 | 75 | 74 | 65 | 219 | 88 | 69 | 58 | 79 | 66 | 72 | 58 | 75 | 100 | 68 | 12 | 59 | 176 | 66 | 73 | 55 | 54 | 61 | 54 | 56 | 45 | 46 | 33 | 37 | 46 | 57 | 31 | 35 | 75 | 48 | 34 | 38 | 22 | 19 | 25 | 22 | 75 | 93 | 263 | 138 | 108 | 171 | 73 | 267 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | 0 | 0 | 75 | 0 | -75 | -75 | -19 | -15 | -25 | -25 | -6 | -26 | -10 | -16 | -17 | -53 | -28 | - | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 59 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 88 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -6,734 | -6,830 | 1,408 | 1,463 | 1,729 | -1,053 | -1,628 | -281 | -341 | 856 | 6,022 | 5,772 | 5,796 | 5,728 | 5,859 | 5,834 | 5,300 | 5,492 | 5,583 | 5,985 | 5,914 | 5,547 | 5,553 | 5,659 | 5,389 | 5,254 | 5,288 | 5,077 | 4,662 | 4,663 | 4,823 | 4,640 | 4,374 | 3,959 | 4,035 | 4,022 | 3,865 | 2,821 | 2,764 | 2,538 | 2,395 | 2,271 | 2,022 | 2,009 | 1,907 | 2,034 | -209 | -1,622 | -287 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -10 | -3 | 29 | 19 | -52 | 7 | 61 | 21 | 122 | -12 | 127 | 57 | -3 | 14 | 103 | -131 | -15 | 75 | 290 | -97 | -13 | -235 | 192 | -74 | 104 | 185 | -29 | -164 | 125 | 129 | -78 | -68 | -53 | 238 | 119 | -149 | -220 | -2 | -119 | -188 | -60 | 36 | 136 | -55 | 165 | -59 | -97 | -108 | -144 | 92 | -66 | -45 | 106 | -65 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email