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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 163 | 135 | 120 | 97 | 82 | 54 | 40 | 46 | 54 | 72 | 69 | 59 | 51 | 44 | 41 | 37 | 36 | 35 | 33 | 28 | 26 | 23 | -14 | -15 | -18 | -20 | 14 | 112 | 117 | 119 | 121 | 26 | 19 | 19 | 17 | 11 | 10 | 8 | 5 | 1 | -2 | -4 | -4 | -3 | -5 | -8 | -12 | -25 | -32 | -38 | -38 | -35 | -31 | -35 | -32 | -33 | -25 | -13 | -12 | 0 | 0 | 1 | 1 | -3 | -4 | -4 | -4 | -7 | 19 | -7 | -8 | -87 | -128 | -114 | -130 | -47 | -33 | -14 | 10 | 20 | 25 | 23 | 20 | 15 | 17 | 16 | -273 | -272 | -269 | -263 | 29 | 37 | 36 | 26 | 21 | 26 | 29 | 42 | 48 | 41 | 33 | 10 | 0 | -8 | -15 | -1 |
Depreciation and Amortization |
Loading...
|
M | 32 | 31 | 29 | 27 | 26 | 26 | 25 | 25 | 24 | 24 | 22 | 20 | 17 | 14 | 13 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 5 | 5 | 6 | 6 | 4 | 5 | 5 | 5 | 6 | 7 | 8 | 8 | 7 | 8 | 9 | 10 | 11 | 11 | 11 | 11 | 10 | 1 | 5 | 4 | 7 | 19 | 15 | 16 | 16 | 13 | 14 | 13 | 15 | 16 | 16 | 16 | 17 | 17 | 18 | 19 | 22 | 25 | 28 | 30 | 30 | 29 | 33 | 33 | 31 | 28 | 20 | 17 | 13 | 11 | 8 | 6 | 3 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 28 | -1 | -14 | -13 | -10 | -10 | 3 | 4 | 1 | 2 | 1 | 7 | 9 | 9 | 9 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -22 | -22 | -25 | -28 | -2 | 3 | 6 | 9 | 7 | 6 | 6 | -3 | 0 | 1 | 1 | 9 | 10 | 12 | 16 | 36 | 26 | 27 | 25 | 67 | 73 | 72 | 81 | 9 | -1 | -5 | -17 | 0 | 11 | 13 | 10 | 24 | 27 | 21 | 327 | 278 | 281 | 270 | -18 | -10 | 8 | 19 | 6 | -51 | -113 | -154 | -169 | -121 | -96 | -82 | -68 | -42 | -30 | 0 |
Operating Cash Flow |
Loading...
|
M | 153 | 165 | 154 | 131 | 79 | 55 | 16 | -15 | -13 | -7 | 38 | 56 | 92 | 86 | 77 | 74 | 62 | 51 | 39 | 28 | 10 | 6 | 12 | 17 | 31 | 33 | 22 | 21 | 9 | 14 | 25 | 19 | 25 | 16 | 12 | 13 | 15 | 15 | 13 | 4 | 3 | -4 | 2 | 2 | 2 | 5 | -7 | 6 | -8 | -6 | -12 | -20 | -16 | -20 | -13 | -12 | 6 | 11 | 11 | 19 | 19 | 15 | 15 | 5 | 11 | 32 | 59 | 77 | 56 | 36 | 19 | -13 | -9 | -5 | -15 | -11 | -17 | -22 | -7 | 3 | 28 | 42 | 39 | 43 | 62 | 61 | 53 | 46 | 17 | 26 | 9 | 13 | 27 | 18 | 43 | 29 | -1 | -3 | -6 | 7 | 21 | 14 | 10 | 8 | 2 | -3 |
Capital Expenditures |
Loading...
|
M | -24 | -21 | -18 | -14 | -14 | -20 | -29 | -29 | -26 | -19 | -7 | -6 | -5 | -5 | -5 | -5 | -5 | -6 | -6 | -6 | -6 | -5 | -5 | -4 | -4 | -4 | -5 | -5 | -5 | -5 | -3 | -3 | -2 | -2 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -2 | -1 | -1 | -1 | -1 | -3 | -4 | -5 | -8 | -9 | -11 | -13 | -11 | -8 | -5 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -4 | -5 | -5 | -6 | -6 | -6 | -6 | -8 | -9 | -12 | -11 | -10 | -12 | -14 | -19 | -24 | -26 | -27 | -25 | -26 | -28 | -26 | -25 | -19 | -13 | -10 | -6 | -6 | -4 | -3 | -2 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | 1 | 20 | 21 | 20 | 20 | 0 | 0 | -37 | -38 | -92 | -92 | -55 | -84 | -29 | -28 | -28 | 1 | 1 | -1 | -7 | -7 | -7 | -11 | -8 | -20 | -20 | -14 | -61 | -50 | -57 | -57 | -11 | -11 | -3 | -3 | 0 | 0 | 0 | -4 | -4 | -4 | -4 | 0 | 0 | 0 | -9 | 9 | 26 | 42 | 51 | 33 | 16 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 12 | 18 | 23 | 65 | 95 | 113 | 119 | 72 | 36 | 12 | - | 2 | 3 | 4 | 5 | 11 | 10 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 1 | 1 | 20 | 21 | 20 | 20 | 0 | 0 | -37 | -38 | -92 | -92 | -55 | -84 | -29 | -28 | -28 | 1 | 1 | -1 | -7 | -7 | -7 | -11 | -8 | -20 | -20 | -14 | -61 | -50 | -57 | -57 | -11 | -11 | -3 | -3 | 0 | 0 | 0 | -4 | -4 | -4 | -4 | 0 | 0 | 0 | -9 | 9 | 26 | 42 | 51 | 33 | 16 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 12 | 18 | 23 | 65 | 95 | 113 | 119 | 72 | 36 | 12 | - | 2 | 3 | 4 | 5 | 11 | 10 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -16 | -45 | -85 | -100 | -58 | -28 | 41 | 64 | 69 | 53 | 40 | 30 | -30 | 15 | 29 | 19 | 38 | -1 | -30 | -20 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | -1 | -2 | -3 | -4 | -4 | -4 | -3 | -2 | 0 | 9 | 0 | 0 | 0 | -9 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | -2 | -8 | -16 | -21 | -21 | -19 | -16 | -11 | -11 | -7 | -4 | -4 | -8 | -8 | -7 | -9 | -8 | -10 | -8 | -6 | -4 | -4 | -5 | -5 | -4 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | -4 | -4 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -9 | -12 | -14 | -11 | -7 | -4 | -2 | -1 | - | - | - | - | - | - | - | - | 4 | 4 | 3 | 0 | -8 | -11 | -13 | -10 | -7 | -4 | -2 | -1 | -1 | -9 | -9 | -10 | -10 | -1 | -1 | - | 0 | 0 | 0 | 0 | - | - | 92 | 92 | 92 | 92 | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93 | 93 | 93 | 93 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | 18 | 18 | 18 | 0 |
Other Financial Activities |
Loading...
|
M | 1,854 | 2,413 | 2,370 | 2,291 | 2,206 | 2,080 | 1,917 | 1,749 | 1,602 | 1,735 | 1,317 | 946 | 584 | 514 | 592 | 659 | 681 | 193 | 89 | 22 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 25 | 20 | 20 | 20 | 0 | 0 | -1 | 19 | 18 | 18 | 18 | 16 | 16 | 22 | 22 | 7 | 7 | -8 | -16 | -19 | -18 | -3 | 16 | 15 | 16 | 9 | 0 | 0 | 1 | 1 | -1 | 4 | 3 | 4 | -17 | -21 | -35 | -36 | -15 | -16 | 1 | -6 | -6 | -7 | -13 | -23 | -15 | -14 | -12 | 56 | 48 | 51 | 52 | 2 | 2 | 3 | 3 | 34 | 79 | 96 | 252 | 227 | 233 | 226 | 72 | 58 | 57 | 74 | 107 | 163 | 113 | 146 | 126 | 56 | 59 | -4 | -20 | 0 |
Financing Cash Flow |
Loading...
|
M | 1,854 | 2,413 | 2,370 | 2,291 | 2,206 | 2,080 | 1,917 | 1,749 | 1,602 | 1,735 | 1,317 | 946 | 584 | 514 | 592 | 659 | 681 | 193 | 89 | 22 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 25 | 20 | 20 | 20 | 0 | 0 | -1 | 19 | 18 | 18 | 18 | 16 | 16 | 22 | 22 | 7 | 7 | -8 | -16 | -19 | -18 | -3 | 16 | 15 | 16 | 9 | 0 | 0 | 1 | 1 | -1 | 4 | 3 | 4 | -17 | -21 | -35 | -36 | -15 | -16 | 1 | -6 | -6 | -7 | -13 | -23 | -15 | -14 | -12 | 56 | 48 | 51 | 52 | 2 | 2 | 3 | 3 | 34 | 79 | 96 | 252 | 227 | 233 | 226 | 72 | 58 | 57 | 74 | 107 | 163 | 113 | 146 | 126 | 56 | 59 | -4 | -20 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 87 | 76 | 29 | 15 | 5 | 25 | 17 | 19 | 8 | 23 | 19 | 42 | 32 | 54 | 36 | 44 | 27 | 19 | 13 | 16 | 21 | 26 | 22 | 36 | 32 | 28 | 24 | 21 | 26 | 33 | 23 | 58 | 46 | 49 | 45 | 47 | 47 | 47 | 22 | 21 | 17 | 21 | 15 | 13 | 21 | 19 | 19 | 18 | 17 | 36 | 23 | 37 | 27 | 33 | 31 | 54 | 56 | 64 | 61 | 52 | 49 | 65 | 57 | 32 | 36 | 70 | 69 | 67 | 46 | 28 | 11 | 18 | 25 | 28 | 32 | 32 | 32 | 22 | 19 | 19 | 44 | 40 | 40 | 26 | 19 | 33 | 33 | 3 | 4 | 3 | 0 | 1 | 1 | 1 | 1 | 7 | 10 | 3 | 3 | 36 | 4 | 15 | 13 | 18 | 41 | 44 |
Ending Cash |
Loading...
|
M | 106 | 87 | 76 | 29 | 15 | 5 | 25 | 17 | 19 | 8 | 23 | 19 | 42 | 32 | 54 | 36 | 44 | 27 | 19 | 13 | 16 | 21 | 26 | 22 | 36 | 32 | 28 | 24 | 21 | 26 | 33 | 23 | 58 | 46 | 49 | 45 | 47 | 47 | 47 | 22 | 21 | 17 | 21 | 15 | 13 | 21 | 19 | 19 | 18 | 17 | 36 | 23 | 37 | 27 | 33 | 31 | 54 | 56 | 64 | 61 | 52 | 49 | 65 | 57 | 32 | 36 | 70 | 69 | 67 | 46 | 28 | 11 | 18 | 25 | 28 | 32 | 32 | 32 | 13 | 13 | 19 | 44 | 40 | 40 | 26 | 19 | 33 | 33 | 3 | 4 | 3 | 0 | 1 | 1 | 1 | 1 | 7 | 10 | 3 | 3 | 36 | 4 | 15 | 9 | 21 | 41 |
Stock-Based Compensation |
Loading...
|
M | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 7 | 4 | 2 | 1 | 0 | 0 | 13 | 13 | 13 | 12 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -4 | -2 | -8 | -16 | -21 | -21 | -19 | -16 | -11 | -11 | -7 | -4 | -4 | -8 | -8 | -7 | -9 | -8 | -10 | -8 | -6 | -4 | -4 | -5 | -5 | -4 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | -4 | -4 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -9 | -12 | -14 | -11 | -7 | -4 | -2 | -1 | - | - | - | - | - | - | - | - | 4 | 4 | 3 | 0 | -8 | -11 | -13 | -10 | -7 | -4 | -2 | -1 | -1 | -9 | -9 | -10 | -10 | -1 | -1 | - | 0 | 0 | 0 | 0 | - | - | 92 | 92 | 92 | 92 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,173 | 1,030 | 936 | 888 | 876 | 846 | 831 | 781 | 695 | 620 | 532 | 489 | 457 | 456 | 449 | 423 | 419 | 406 | 407 | 402 | 394 | 381 | 361 | 344 | 330 | 318 | 317 | 312 | 302 | 311 | 307 | 312 | 319 | 309 | 304 | 295 | 269 | 241 | 211 | 185 | 178 | 173 | 175 | 173 | 176 | 191 | 203 | 222 | 251 | 276 | 304 | 324 | 346 | 379 | 413 | 452 | 488 | 501 | 510 | 518 | 523 | 531 | 538 | 566 | 593 | 602 | 605 | 584 | 575 | 380 | 205 | 35 | 92 | 355 | 600 | 849 | 855 | 894 | 960 | 1,011 | 1,059 | 1,062 | 1,036 | 1,014 | 995 | 979 | 969 | 962 | 943 | 810 | 664 | 519 | 469 | 544 | 638 | 722 | 678 | 618 | 505 | 404 | 331 | 258 | 180 | 105 | 47 | - |
Free Cash Flow |
Loading...
|
M | 128 | 143 | 136 | 117 | 65 | 35 | -13 | -44 | -39 | -25 | 31 | 50 | 88 | 81 | 72 | 69 | 57 | 46 | 32 | 21 | 4 | 0 | 8 | 13 | 27 | 29 | 18 | 16 | 4 | 10 | 22 | 17 | 23 | 14 | 9 | 10 | 12 | 13 | 11 | 2 | 2 | -4 | 1 | 1 | 0 | 3 | -9 | 4 | -11 | -8 | -15 | -23 | -17 | -21 | -14 | -13 | 3 | 7 | 7 | 11 | 10 | 5 | 2 | -5 | 3 | 27 | 56 | 75 | 55 | 35 | 18 | -14 | -12 | -9 | -19 | -16 | -22 | -28 | -13 | -4 | 21 | 35 | 31 | 31 | 51 | 50 | 41 | 32 | -2 | 1 | -17 | -14 | 1 | -9 | 15 | 3 | -26 | -21 | -19 | -3 | 15 | 8 | 6 | 5 | 0 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email