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 | -40 | -33 | -26 | 2 | 52 | 67 | 87 | 94 | 106 | 115 | 114 | 113 | 103 | 80 | 63 | 51 | 26 | 18 | 22 | 20 | 32 | 40 | 60 | 62 | 66 | 69 | 36 | 50 | 61 | 58 | 65 | 47 | 37 | 41 | 38 | 33 | 30 | 22 | 16 | 12 | 15 | 24 | 48 | 68 | 74 | 82 | 65 | 59 | 43 | 16 | -5 | -21 | -22 | -14 | - |
Depreciation and Amortization |
Loading...
|
M | 13 | 11 | 12 | 17 | 18 | 18 | 19 | 19 | 19 | 19 | 0 | 6 | 10 | 16 | 39 | 39 | 40 | 39 | 36 | 33 | 29 | 25 | 25 | 24 | 24 | 23 | 20 | 18 | 17 | 16 | 17 | 16 | 14 | 15 | 15 | 18 | 18 | 18 | 24 | 19 | 18 | 15 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 38 | 31 | 27 | 55 | 29 | 137 | 95 | 150 | 181 | 32 | 70 | 64 | -137 | -104 | -84 | 135 | 215 | 226 | -47 | -160 | -181 | -72 | 338 | 89 | 5 | 60 | -2 | -56 | 55 | -134 | -10 | 225 | 134 | -63 | -278 | -551 | -577 | -404 | -379 | -86 | 41 | 271 | 150 | -99 | -142 | -466 | -1,111 | -1,070 | -1,355 | -1,521 | -870 | -794 | -403 | -89 | - |
Operating Cash Flow |
Loading...
|
M | 44 | 48 | -31 | 42 | 43 | 218 | 200 | 263 | 299 | 173 | 197 | 175 | -14 | -26 | 36 | 222 | 257 | 259 | -50 | -147 | -123 | -3 | 421 | 206 | 120 | 161 | 105 | 55 | 149 | -45 | 60 | 257 | 178 | 8 | -229 | -470 | -511 | -349 | -307 | -47 | 82 | 304 | 202 | -30 | -81 | -392 | -243 | -220 | -160 | 90 | -68 | -2 | 42 | -65 | - |
Capital Expenditures |
Loading...
|
M | -9 | -3 | -3 | -7 | -6 | -7 | -7 | -4 | -4 | -3 | -1 | -3 | -3 | -3 | -4 | -2 | -3 | -2 | -4 | -5 | -7 | -10 | -14 | -19 | -24 | -43 | -43 | -42 | -41 | -25 | -22 | -21 | -23 | -21 | -23 | -20 | -18 | -20 | -24 | -29 | -26 | -23 | -16 | -16 | -18 | -16 | -14 | -6 | -3 | -3 | -3 | -4 | -3 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 18 | 18 | 399 | 322 | 335 | -12 | -55 | 99 | 67 | 88 | 156 | 187 | 268 | 214 | 166 | 98 | 5 | 139 | 131 | 124 | 202 | 67 | 69 | 89 | 25 | 25 | 121 | 112 | 111 | 129 | 51 | 43 | 47 | 143 | 220 | 219 | 255 | 144 | 71 | 73 | 44 | 44 | 19 | 41 | 38 | 45 | 186 | 280 | 270 | 261 | 215 | 133 | 133 | 133 | 36 |
Investing Cash Flow |
Loading...
|
M | 18 | 18 | 399 | 322 | 335 | -12 | -55 | 99 | 67 | 88 | 156 | 187 | 268 | 214 | 166 | 98 | 5 | 139 | 131 | 124 | 202 | 67 | 69 | 89 | 25 | 25 | 121 | 112 | 111 | 129 | 51 | 43 | 47 | 143 | 220 | 219 | 255 | 144 | 71 | 73 | 44 | 44 | 19 | 41 | 38 | 45 | 186 | 280 | 270 | 261 | 215 | 133 | 133 | 133 | 36 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 94 | 94 | 956 | 514 | 1,605 | 1,073 | 1,950 | 1,789 | 569 | 0 | -516 | -665 | -8,774 | -150 | 3,685 | 3,856 | 16,217 | 10,466 | 8,717 | 9,363 | 5,687 | 3,465 | 1,995 | 1,710 | 1,461 | 1,174 | 859 | 633 | 471 | 249 | 205 | 263 | 425 | 591 | 634 | 683 | 429 | 257 | 258 | -28 | 161 | 189 | 207 | 344 | 126 | 201 | 74 | 8 | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 75 | 0 | -75 | -169 | -184 | -134 | -84 | -71 | -82 | -67 | -58 | -69 | -96 | -115 | -99 | -81 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 61 | 64 | 64 | 5 | 3 | 0 | 0 | 4 | 4 | 4 | 0 | -3 | -3 | -3 | 0 | 1 | 1 | 88 | 176 | 176 | 175 | 88 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 6 | 6 | 10 | 22 | 26 | 27 | 26 | 24 | 23 | 21 | 19 | 18 | 16 | 14 | 1,494 | 1,491 | 1,487 | 1,484 | - | 0 | 0 | 0 | 3,562 | 3,562 | 3,562 | 5,575 | 2,014 | 2,014 | 2,014 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1,589 | 1,591 | 1,594 | 1,594 | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -419 | -202 | -137 | 805 | 2,174 | 2,530 | 2,167 | 1,712 | 460 | 116 | -61 | -380 | 4,249 | 8,164 | 11,420 | 11,993 | 10,885 | 9,416 | 8,729 | 11,741 | 11,392 | 11,806 | 16,635 | 16,048 | 15,799 | 16,851 | 13,073 | 14,043 | 15,617 | 15,723 | 15,614 | 15,074 | 13,113 | 10,676 | 9,625 | 8,380 | 9,097 | 8,573 | 7,663 | 6,875 | 5,424 | 5,824 | 9,545 | 12,625 | 10,912 | 9,375 | 4,381 | 18 | -66 | -85 | -226 | 131 | 204 | 232 | 421 |
Financing Cash Flow |
Loading...
|
M | -419 | -202 | -137 | 805 | 2,174 | 2,530 | 2,167 | 1,712 | 460 | 116 | -61 | -380 | 4,249 | 8,164 | 11,420 | 11,993 | 10,885 | 9,416 | 8,729 | 11,741 | 11,392 | 11,806 | 16,635 | 16,048 | 15,799 | 16,851 | 13,073 | 14,043 | 15,617 | 15,723 | 15,614 | 15,074 | 13,113 | 10,676 | 9,625 | 8,380 | 9,097 | 8,573 | 7,663 | 6,875 | 5,424 | 5,824 | 9,545 | 12,625 | 10,912 | 9,375 | 4,381 | 18 | -66 | -85 | -226 | 131 | 204 | 232 | 421 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 216 | 227 | 2 | 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 | 2 | 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 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 75 | 0 | -75 | -169 | -184 | -134 | -84 | -71 | -82 | -67 | -58 | -69 | -96 | -115 | -99 | -81 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 61 | 64 | 64 | 5 | 3 | 0 | 0 | 4 | 4 | 4 | 0 | -3 | -3 | -3 | 0 | 1 | 1 | 88 | 176 | 176 | 175 | 88 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -10,693 | -3,959 | 4,600 | 510 | -1,234 | -3,304 | -1,395 | 6,255 | 12,308 | 18,445 | 23,317 | 23,155 | 23,218 | 22,721 | 22,485 | 22,209 | 22,360 | 22,974 | 23,030 | 22,999 | 22,673 | 22,149 | 21,855 | 21,590 | 21,008 | 20,281 | 19,690 | 19,225 | 18,787 | 18,499 | 17,795 | 17,007 | 16,390 | 15,881 | 14,743 | 13,472 | 11,988 | 10,518 | 9,967 | 9,226 | 8,697 | 8,208 | 7,972 | 5,741 | 2,110 | -84 | -2,118 | -1,909 | -287 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 35 | 45 | -33 | 35 | 37 | 212 | 193 | 259 | 295 | 170 | 196 | 172 | -17 | -29 | 32 | 219 | 254 | 257 | -54 | -152 | -129 | -13 | 407 | 186 | 96 | 118 | 62 | 12 | 108 | -70 | 39 | 236 | 155 | -12 | -252 | -490 | -529 | -369 | -331 | -76 | 56 | 281 | 187 | -46 | -99 | -408 | -257 | -226 | -163 | 87 | -71 | -4 | 40 | -65 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email