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 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 4 | 14 | 32 | 26 | 12 | 48 | 21 | 23 | 16 | 22 | 22 | 22 | 16 | 31 | 20 | 2 | 14 | 34 | 30 | 25 | 28 | 44 | 28 | 28 | 22 | 36 | 21 | 22 | 16 | 10 | 22 | 35 | 24 | 34 | 31 | 20 | 33 | 19 | 28 | 22 | 11 | 19 | 20 | 13 | 11 | 13 | 12 | 12 | 12 | 20 | 13 | 7 | 9 | 15 | 6 | 6 | 5 | 9 | 7 | -16 | 2 | -6 | -1 | 6 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 4 | 2 | 1 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 3 | 3 | 4 | 3 | 5 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | - | 1 | 3 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | - | -35 | -6 | 4 | 0 | 2 | -2 | 7 | 1 | -3 | - | -3 | 5 | -2 | -1 | 36 | 0 | -2 | -7 | 10 | 6 | -4 | 0 | 9 | -1 | -1 | 1 | 10 | -1 | 1 | -6 | 3 | -5 | 5 | -2 | 14 | -2 | 8 | 3 | 8 | 5 | 6 | 3 | 4 | 3 | -1 | 1 | 1 | -1 | 2 | 1 | -1 | 0 | -2 | 0 | 0 | 0 | 1 | 0 | 9 | - | -2 | -19 | - | - | - | 0 | -2 | 0 | -5 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -37 | 60 | 28 | 20 | -13 | 16 | 1 | 39 | -35 | 31 | 26 | 31 | -6 | 33 | 22 | 58 | 8 | 70 | 39 | 14 | 25 | 25 | 37 | 45 | 5 | 36 | 36 | 24 | -13 | 36 | 18 | 10 | -17 | 47 | 7 | 77 | -20 | 24 | -1 | 45 | 3 | 24 | 10 | -9 | 13 | -3 | 0 | 0 | 2 | 58 | -3 | 7 | -4 | -4 | 2 | 2 | 0 | 14 | 14 | 20 | - | 12 | -4 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Capital Expenditures |
Loading...
|
M | -5 | -4 | -17 | -4 | -12 | -14 | -10 | -7 | -8 | -7 | -6 | -7 | -5 | -3 | -3 | -3 | -2 | -2 | 0 | -5 | -4 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -1 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -3 | -2 | -3 | -1 | -1 | -2 | -2 | -4 | -1 | -1 | -2 | -1 | -3 | -10 | -10 | -3 | -5 | -3 | -9 | 0 | -2 | -10 | -10 | 0 | 0 | -1 | 0 | 0 | 0 | -5 | 0 | -30 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -59 | 1 | 9 | 2 | -78 | 2 | 2 | - | - | - | - | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | - | 1 | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 1 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -59 | 1 | 9 | 2 | -78 | 2 | 2 | - | - | - | - | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | - | 1 | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 1 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 29 | 0 | 13 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | -1 | -1 | -20 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 1 | -2 | -4 | 5 | - | -20 | - | - | - | 24 | - | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 1 | 3 | 2 | 13 | 0 | - | - | 1 | 0 | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | 20 | 20 | 20 | 20 | 0 | 0 | 12 | 12 | 12 | 12 | 13 | 13 | 0 | 11 | 11 | 11 | 7 | 11 | 7 | 7 | 0 | 12 | 12 | - | 12 | - | - | - | 0 | 23 | - | - | 12 | - | - | - | 1 | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | - | - | - | 0 | - | - | 0 | - | - | - | 2 | 1 | - | - | 1 | - | - | 2 |
Other Financial Activities |
Loading...
|
M | - | 0 | 30 | 0 | 13 | 4 | 1 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 17 | 0 | 1 | 1 | 3 | 2 | -8 | 0 | 12 | 0 | -8 | 2 | 3 | 2 | 11 | 4 | 5 | 2 | 2 | 3 | 2 | 19 | 3 | 24 | 5 | 4 | 4 | 2 | 9 | 0 | 0 | 0 | 0 | 0 | 1 | -8 | 13 | 4 | 0 | -10 | -10 | -19 | 0 | -3 | 34 | - | -3 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 31 | 0 |
Financing Cash Flow |
Loading...
|
M | - | 0 | 30 | 0 | 13 | 4 | 1 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 17 | 0 | 1 | 1 | 3 | 2 | -8 | 0 | 12 | 0 | -8 | 2 | 3 | 2 | 11 | 4 | 5 | 2 | 2 | 3 | 2 | 19 | 3 | 24 | 5 | 4 | 4 | 2 | 9 | 0 | 0 | 0 | 0 | 0 | 1 | -8 | 13 | 4 | 0 | -10 | -10 | -19 | 0 | -3 | 34 | - | -3 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 31 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 783 | 675 | 648 | 681 | 668 | 615 | 719 | 712 | 760 | 497 | 696 | 497 | 388 | 354 | 319 | 366 | 427 | 374 | 358 | 276 | 292 | 277 | 266 | 238 | 231 | 245 | 198 | 182 | 210 | 212 | 229 | 199 | 189 | 190 | 208 | 151 | 189 | 163 | 162 | 124 | 135 | 113 | 112 | 110 | 125 | 121 | 126 | 126 | 130 | 75 | 91 | 96 | 95 | 110 | 120 | 120 | 139 | 131 | 129 | 86 | 77 | 77 | 64 | - | - | - | 0 | 0 | - | 0 | 0 | 1 | - | - |
Ending Cash |
Loading...
|
M | 733 | 772 | 686 | 648 | 681 | 668 | 615 | 719 | 712 | 696 | 497 | 696 | 497 | 388 | 354 | 319 | 366 | 427 | 374 | 358 | 276 | 292 | 277 | 262 | 238 | 231 | 245 | 198 | 182 | 210 | 212 | 229 | 199 | 189 | 190 | 208 | 151 | 189 | 163 | 162 | 124 | 135 | 113 | 112 | 110 | 125 | 96 | 96 | 126 | 130 | 75 | 91 | 96 | 95 | 120 | 120 | 120 | 139 | 131 | 129 | 86 | 87 | -17 | 64 | - | - | - | 0 | 0 | - | 0 | 0 | 1 | - |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 6 | - | 6 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 1 | 3 | 2 | 13 | 0 | - | - | 1 | 0 | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,014 | 1,024 | 1,002 | 955 | 1,014 | 992 | 945 | 978 | 1,027 | 965 | - | 965 | 892 | 921 | 880 | 847 | 808 | 813 | 763 | 770 | 754 | 711 | 696 | 668 | 676 | 631 | 587 | 563 | 534 | 508 | 515 | 530 | 504 | 481 | 443 | 432 | 402 | 399 | 366 | 326 | 288 | 292 | 296 | 278 | 260 | 265 | 249 | 249 | 238 | 225 | 211 | 201 | 211 | 200 | 165 | 165 | 178 | 183 | 187 | 183 | 155 | 155 | 143 | 143 | 132 | 132 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | - |
Free Cash Flow |
Loading...
|
M | -42 | 56 | 11 | 16 | -26 | 1 | -9 | 32 | -43 | 24 | - | 24 | -11 | 31 | 18 | 55 | 6 | 68 | 38 | 9 | 21 | 24 | 36 | 44 | 5 | 36 | 36 | 23 | -13 | 36 | 18 | 7 | -19 | 45 | 5 | 74 | -22 | 23 | -2 | 44 | 2 | 21 | 7 | -12 | 12 | -4 | -2 | -2 | -2 | 57 | -3 | 5 | -4 | -7 | -8 | -8 | -3 | 9 | 12 | 12 | - | 12 | -14 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -30 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email