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 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 52 | -70 | 48 | 49 | 53 | 61 | 57 | 52 | 43 | 50 | 56 | 62 | 53 | 40 | 48 | 30 | 20 | 38 | 35 | 45 | 31 | 32 | 34 | 28 | 23 | 14 | 22 | 22 | 18 | 19 | 20 | 21 | 20 | 15 | 15 | 15 | 16 | 12 | 12 | 11 | 7 | 8 | 7 | 10 | 13 | 9 | 14 | 14 | 13 | 6 | 7 | 10 | 4 | 6 | 7 | 5 | 5 | -8 | 3 | 5 | 6 | -3 | 3 | 5 | 6 | 7 | 7 | 6 | 6 | 8 | 7 | 6 | 4 | 6 | 6 | 5 | 5 | 7 | 4 | 5 | 5 | 4 | 5 | 4 | 5 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation and Amortization |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 8 | 7 | 8 | 8 | 5 | 5 | 6 | 5 | 4 | 4 | 4 | 5 | 8 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -4 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 4 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 5 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | - | 3 | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 79 | -47 | 142 | 28 | -3 | 24 | 61 | 48 | 30 | 16 | 9 | 23 | 2 | 58 | 2 | -39 | -31 | 17 | -8 | -20 | -13 | 18 | 28 | -7 | 16 | -8 | 21 | 5 | 0 | 12 | 14 | 0 | -6 | 20 | 23 | 7 | -38 | 25 | 0 | -16 | -11 | 19 | 28 | 14 | 2 | 19 | 4 | -5 | 1 | -34 | -2 | 8 | 0 | -3 | 6 | -4 | -1 | 23 | 6 | 12 | 6 | 25 | 5 | 3 | -3 | -1 | -2 | 0 | -9 | 1 | 12 | -11 | 3 | 9 | 7 | -13 | -9 | 5 | 9 | 6 | -22 | -5 | 16 | -6 | 2 | -2 | -3 | 0 | 14 | -23 | 35 | -20 | -4 | -7 | 3 | -2 | -2 | -1 | -5 | -1 | -3 | -1 | -2 | 0 | 4 | -2 | 2 | 3 | -2 |
Operating Cash Flow |
Loading...
|
M | 125 | -125 | 212 | 110 | 74 | 75 | 125 | 105 | 84 | 93 | 79 | 87 | 67 | 107 | 52 | 14 | 17 | 64 | 35 | 28 | 34 | 76 | 73 | 35 | 59 | 26 | 58 | 38 | 34 | 53 | 45 | 27 | 23 | 48 | 45 | 27 | -18 | 51 | 22 | -4 | 11 | 40 | 50 | 34 | 12 | 32 | -2 | 48 | -30 | -19 | 36 | 33 | 1 | 8 | 33 | 26 | 14 | -5 | 14 | 19 | 12 | 14 | 12 | 8 | 7 | 13 | 14 | 1 | 6 | 6 | 10 | -1 | 14 | 23 | 16 | -2 | -2 | 19 | 16 | 17 | -12 | 4 | 23 | 4 | 9 | 13 | 2 | 11 | 23 | -14 | 41 | -13 | 4 | 2 | 8 | 3 | 3 | 5 | 0 | 5 | 3 | 5 | 3 | 4 | 7 | 3 | 4 | 5 | 2 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -3 | -3 | 0 | -3 | -4 | -6 | -3 | -1 | -4 | -8 | -4 | -5 | -5 | -4 | -4 | -10 | -4 | -3 | -1 | -1 | -2 | -7 | -2 | -1 | -1 | -2 | -4 | -2 | -1 | -6 | -1 | -3 | -1 | -1 | -3 | -1 | -2 | -1 | -3 | -2 | -1 | -4 | -3 | -6 | -6 | -4 | -3 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -4 | -4 | -1 | -1 | -1 | -3 | -4 | -1 | -1 | -2 | -6 | -5 | -6 | -4 | -5 | -3 | -11 | -3 | -4 | -5 | -7 | -3 | -3 | -8 | -5 | -5 | -5 | -5 | -4 | -3 | -1 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -4 | -2 | -2 | -3 | -1 | -1 | -1 | -3 | 0 | 0 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 4 | 9 | 5 | 3 | -44 | 1 | 7 | -8 | 0 | 2 | 645 | 2 | 4 | 1 | 41 | 4 | -2 | 31 | 11 | 0 | 208 | 11 | -17 | 56 | 15 | 37 | 1 | 0 | 2 | 10 | 53 | -12 | 2 | 9 | 1 | 5 | 4 | 7 | 55 | 1 | 7 | 0 | 28 | 46 | 6 | 8 | 20 | 14 | 7 | 2 | 10 | 7 | 6 | 1 | 18 | 14 | 10 | 1 | 2 | 1 | 1 | 0 | 5 | 2 | 23 | 3 | 48 | - | - | - | - | 2 | 1 | 0 | 1 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 4 | 9 | 5 | 3 | -44 | 1 | 7 | -8 | 0 | 2 | 645 | 2 | 4 | 1 | 41 | 4 | -2 | 31 | 11 | 0 | 208 | 11 | -17 | 56 | 15 | 37 | 1 | 0 | 2 | 10 | 53 | -12 | 2 | 9 | 1 | 5 | 4 | 7 | 55 | 1 | 7 | 0 | 28 | 46 | 6 | 8 | 20 | 14 | 7 | 2 | 10 | 7 | 6 | 1 | 18 | 14 | 10 | 1 | 2 | 1 | 1 | 0 | 5 | 2 | 23 | 3 | 48 | - | - | - | - | 2 | 1 | 0 | 1 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -48 | -284 | 230 | 48 | -10 | -24 | -134 | 213 | -67 | -135 | -232 | 435 | -3 | -61 | 56 | -2 | -35 | -126 | 93 | -80 | 69 | -208 | 152 | -3 | -17 | -158 | 86 | -91 | 9 | -9 | -81 | -143 | 154 | -136 | 44 | -67 | 159 | -168 | 120 | -129 | 136 | -74 | -21 | -4 | 20 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 459 | - | 1 | 0 | 1 | 0 | 1 | 0 | 1,124 | 0 | 1 | 0 | 1 | 1 | 111 | 1 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -83 | 0 | -1 | 0 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | - | - | 38 | 48 | - | - | 95 | - | - | - | -2 | - | - | - | -1 | - | - | - | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 0 | 0 | - | -3 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 15 | 15 | 15 | 15 | 15 | 14 | 13 | 13 | 13 | 13 | 13 | 11 | 11 | 7 | 10 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 5 | 4 | 4 | 5 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 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 |
Other Financial Activities |
Loading...
|
M | 500 | -899 | 4 | 32 | 169 | 476 | 151 | 764 | 249 | -737 | 730 | 58 | 579 | -4 | 510 | 1,702 | 623 | 225 | 361 | 128 | 448 | 48 | 157 | 146 | 272 | 126 | 212 | -134 | 122 | 20 | 108 | 158 | -124 | 271 | 5 | 264 | 129 | 420 | 73 | 285 | 2 | 142 | -31 | 154 | -3 | 146 | 115 | 99 | 76 | 133 | 178 | -14 | 11 | 24 | 54 | -11 | 16 | 196 | 67 | 39 | 204 | 0 | 92 | 101 | 0 | 0 | 36 | 16 | 0 | 23 | 133 | 69 | 10 | 76 | 37 | 76 | 26 | 58 | 113 | 81 | 35 | 66 | 89 | 42 | 20 | 65 | 66 | 22 | -7 | 58 | 12 | 55 | 41 | 44 | 31 | 46 | 31 | 44 | 15 | 32 | 43 | 17 | 23 | 39 | -12 | 40 | 18 | 14 | -4 |
Financing Cash Flow |
Loading...
|
M | 500 | -899 | 4 | 32 | 169 | 476 | 151 | 764 | 249 | -737 | 730 | 58 | 579 | -4 | 510 | 1,702 | 623 | 225 | 361 | 128 | 448 | 48 | 157 | 146 | 272 | 126 | 212 | -134 | 122 | 20 | 108 | 158 | -124 | 271 | 5 | 264 | 129 | 420 | 73 | 285 | 2 | 142 | -31 | 154 | -3 | 146 | 115 | 99 | 76 | 133 | 178 | -14 | 11 | 24 | 54 | -11 | 16 | 196 | 67 | 39 | 204 | 0 | 92 | 101 | 0 | 0 | 36 | 16 | 0 | 23 | 133 | 69 | 10 | 76 | 37 | 76 | 26 | 58 | 113 | 81 | 35 | 66 | 89 | 42 | 20 | 65 | 66 | 22 | -7 | 58 | 12 | 55 | 41 | 44 | 31 | 46 | 31 | 44 | 15 | 32 | 43 | 17 | 23 | 39 | -12 | 40 | 18 | 14 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 323 | 348 | 400 | 362 | 363 | 400 | 385 | 605 | 436 | 327 | 449 | 468 | 338 | 332 | 454 | 240 | 379 | 448 | 642 | 493 | 274 | 437 | 388 | 266 | 196 | 252 | 182 | 173 | 159 | 202 | 230 | 133 | 259 | 91 | 120 | 112 | 74 | 68 | 103 | 89 | 125 | 165 | 112 | 75 | 168 | 191 | 83 | 150 | 130 | 82 | 148 | 86 | 63 | 142 | 76 | 78 | 182 | 83 | 40 | 87 | 51 | 67 | 41 | 50 | 47 | 32 | 36 | 62 | 49 | 45 | 47 | 48 | 81 | 71 | 85 | 84 | 74 | 95 | 95 | 60 | 72 | 149 | 87 | 57 | 101 | 58 | 75 | 59 | 94 | 54 | 102 | 83 | 85 | 48 | 49 | 41 | 36 | 8 | 5 | - | - | 4 | 37 | - | 25 | 1 | 3 | - | - |
Ending Cash |
Loading...
|
M | 444 | 323 | 348 | 400 | 362 | 363 | 400 | 385 | 605 | 436 | 327 | 449 | 468 | 338 | 332 | 454 | 240 | 379 | 448 | 642 | 493 | 274 | 437 | 388 | 266 | 196 | 252 | 182 | 173 | 159 | 202 | 230 | 133 | 259 | 91 | 120 | 112 | 74 | 68 | 103 | 89 | 125 | 165 | 112 | 75 | 168 | 191 | 83 | 150 | 130 | 82 | 148 | 86 | 63 | 142 | 76 | 78 | 182 | 83 | 40 | 87 | 51 | 67 | 41 | 50 | 47 | 32 | 36 | 62 | 49 | 45 | 47 | 48 | 81 | 71 | 85 | 84 | 74 | 95 | 95 | 60 | 72 | 149 | 87 | 57 | 101 | 58 | 75 | 59 | 94 | 54 | 102 | 83 | 85 | 48 | 49 | 41 | -5 | 8 | 5 | -15 | -33 | 4 | 37 | -22 | 25 | 1 | 3 | -12 |
Stock-Based Compensation |
Loading...
|
M | 4 | 2 | 1 | 2 | 5 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | 0 | 1 | - | - | 1 | - | - | - | 1 | -1 | -1 | -1 | -1 | - | - | - | - | -1 | -3 | -2 | -2 | - | -2 | -1 | -1 | - | -1 | -1 | -1 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 459 | - | 1 | 0 | 1 | 0 | 1 | 0 | 1,124 | 0 | 1 | 0 | 1 | 1 | 111 | 1 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -83 | 0 | -1 | 0 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | - | - | 38 | 48 | - | - | 95 | - | - | - | -2 | - | - | - | -1 | - | - | - | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 0 | 0 | - | -3 | 0 | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -5,021 | -7,486 | -43 | 357 | 272 | 1,678 | 11,220 | 11,028 | 10,981 | 10,614 | 10,494 | 10,812 | 10,860 | 10,760 | 9,829 | 10,066 | 8,916 | 8,979 | 8,736 | 8,785 | 8,113 | 7,923 | 8,088 | 8,052 | 7,226 | 6,799 | 6,872 | 5,742 | 5,805 | 5,729 | 5,881 | 5,688 | 5,594 | 5,489 | 4,657 | 4,377 | 4,351 | 4,069 | 3,740 | 3,601 | 3,610 | 3,719 | 3,059 | 2,859 | 2,938 | 3,235 | 2,853 | 2,692 | 2,710 | 2,559 | 2,339 | 2,339 | 2,405 | 2,339 | 2,496 | 2,432 | 2,412 | 2,517 | 2,493 | 2,404 | 2,437 | 2,348 | 2,341 | 2,154 | 2,172 | 2,051 | 2,129 | 2,125 | 2,082 | 2,008 | 2,065 | 2,024 | 1,923 | 1,857 | 1,858 | 1,839 | 1,756 | 1,719 | 1,758 | 1,685 | 1,337 | 1,320 | 1,330 | 1,279 | 1,220 | 1,177 | 1,519 | 1,455 | 1,439 | 1,433 | 1,358 | 1,333 | 1,229 | 1,240 | 1,190 | 1,148 | 1,116 | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 124 | -126 | 210 | 107 | 74 | 72 | 121 | 99 | 81 | 92 | 75 | 79 | 63 | 102 | 46 | 10 | 13 | 55 | 30 | 25 | 33 | 75 | 71 | 27 | 57 | 25 | 57 | 36 | 30 | 51 | 44 | 21 | 22 | 45 | 44 | 26 | -21 | 50 | 20 | -5 | 9 | 38 | 48 | 30 | 10 | 26 | -8 | 44 | -33 | -21 | 33 | 32 | 0 | 7 | 32 | 23 | 10 | -9 | 13 | 18 | 11 | 11 | 8 | 7 | 6 | 11 | 8 | -4 | -1 | 2 | 6 | -4 | 3 | 20 | 12 | -7 | -10 | 16 | 14 | 8 | -17 | -1 | 18 | -1 | 6 | 10 | 1 | 10 | 20 | -15 | 40 | -15 | 3 | 0 | 7 | 3 | -1 | 4 | -2 | 1 | 2 | 4 | 3 | 1 | 6 | 3 | 3 | 4 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email