Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1 | 6 | -4 | -11 | -13 | -6 | -15 | 28 | 23 | 15 | 22 | -15 | -16 | -13 | 1 | -10 | -7 | -4 | -23 | -14 | -6 | 4 | 12 | 0 | -28 | -43 | -45 | -31 | -7 | 3 | 6 | 9 | 15 | 16 | 27 | 32 | 12 | -4 | -25 | -37 | -21 | -4 | 4 | 6 | 6 | 3 | 3 | 6 | 9 | 10 | 8 | 5 | -1 | 0 | 2 | 1 | 1 | 0 | 1 | 3 | 5 | 6 | 6 | 5 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 9 | 9 | 12 | 12 | 12 | 13 | 12 | 11 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 4 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -2 | -2 | -1 | 2 | -2 | -5 | -5 | -53 | -50 | -35 | -32 | 17 | 28 | 24 | 9 | 12 | 2 | 8 | 22 | 15 | 11 | -6 | -8 | 4 | 12 | 21 | 21 | 7 | 3 | -10 | -15 | -13 | -13 | -6 | -14 | -19 | -9 | 1 | 20 | 30 | 17 | 4 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -1 | 0 | 4 | -1 | 3 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | - | - |
Operating Cash Flow |
Loading...
|
M | -97 | 27 | 20 | 33 | 31 | 33 | 35 | 12 | 0 | -57 | -28 | -30 | -29 | 4 | -9 | -20 | -30 | -11 | -19 | 1 | 14 | -3 | -2 | 9 | -3 | -28 | -45 | -57 | -50 | -24 | 3 | 0 | -3 | 38 | 17 | -14 | -7 | -53 | -6 | 12 | 15 | 24 | -15 | -7 | -11 | -8 | 4 | 18 | 13 | 4 | -4 | -6 | 4 | 4 | 3 | -3 | -9 | 5 | 3 | 8 | 15 | 8 | 10 | 10 | 7 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | -13 | -13 | -3 | -3 | -4 | -6 | -13 | -13 | -23 | -35 | -30 | -28 | -19 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -5 | -7 | -8 | -6 | -5 | -2 | -1 | -1 | -53 | -53 | -55 | -55 | -3 | -2 | 0 | 0 | -17 | -17 | -19 | -19 | -7 | -13 | -11 | -10 | -9 | -3 | -4 | -4 | -2 | -4 | -5 | -5 | -10 | -9 | -8 | -9 | -5 | -6 | -699 | -698 | -696 | -695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -15 | -35 | -43 | -28 | -25 | -23 | 33 | 20 | 41 | 7 | -1 | 51 | 59 | 92 | 67 | 43 | 32 | 32 | 15 | 3 | 0 | 1 | 7 | 4 | 8 | 6 | 11 | 11 | 11 | 8 | -3 | -3 | -3 | 0 | 0 | 3 | 3 | -10 | -18 | 37 | 23 | 11 | 42 | -16 | 16 | 40 | 23 | 28 | 14 | 14 | 9 | 5 | - | 10 | 19 | 29 | 36 | 26 | 16 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -15 | -35 | -43 | -28 | -25 | -23 | 33 | 20 | 41 | 7 | -1 | 51 | 59 | 92 | 67 | 43 | 32 | 32 | 15 | 3 | 0 | 1 | 7 | 4 | 8 | 6 | 11 | 11 | 11 | 8 | -3 | -3 | -3 | 0 | 0 | 3 | 3 | -10 | -18 | 37 | 23 | 11 | 42 | -16 | 16 | 40 | 23 | 28 | 14 | 14 | 9 | 5 | - | 10 | 19 | 29 | 36 | 26 | 16 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 13 | 12 | 3 | 1 | 3 | 6 | 4 | 4 | 3 | -26 | -29 | -63 | -55 | -32 | -31 | 4 | -3 | 2 | 4 | 0 | -5 | 6 | -6 | -11 | -7 | 27 | 35 | 43 | 44 | 1 | 2 | -1 | -3 | -10 | -34 | -33 | -35 | -16 | -44 | 0 | 7 | 25 | 77 | 39 | 19 | -11 | -11 | -16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | -4 | -6 | -7 | -5 | -4 | -2 | - | 152 | 152 | 152 | 152 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 71 | 74 | 108 | 142 | 73 | 71 | 39 | 6 | 6 | 9 | 7 | 4 | 4 | 0 | 0 | 3 | 1 | 2 | 2 | -1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 22 | 27 | 16 | 31 | 27 | 9 | -4 | -4 | 6 | 192 | 190 | 206 | 201 | 21 | 29 | 27 | 23 | 46 | 55 | 60 | 87 | 98 | 96 | 80 | 57 | 99 | 84 | 80 | 77 | 27 | 44 | 62 | 60 | 63 | 46 | 60 | 84 | 129 | 135 | 178 | 178 | 159 | 158 | 117 | 92 | 75 | 84 | 68 | 86 | 108 | 97 | 93 | 99 | 58 | 65 | 61 | 59 | 44 | 34 | 28 | 6 | 8 | 7 | 6 | 7 | 4 | 3 | 0 | 0 | 0 | 0 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 22 | 27 | 16 | 31 | 27 | 9 | -4 | -4 | 6 | 192 | 190 | 206 | 201 | 21 | 29 | 27 | 23 | 46 | 55 | 60 | 87 | 98 | 96 | 80 | 57 | 99 | 84 | 80 | 77 | 27 | 44 | 62 | 60 | 63 | 46 | 60 | 84 | 129 | 135 | 178 | 178 | 159 | 158 | 117 | 92 | 75 | 84 | 68 | 86 | 108 | 97 | 93 | 99 | 58 | 65 | 61 | 59 | 44 | 34 | 28 | 6 | 8 | 7 | 6 | 7 | 4 | 3 | 0 | 0 | 0 | 0 | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 2 | 2 | 3 | 3 | 0 | 0 | -1 | -1 | 1 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -1 | 0 | 2 | 2 | 2 | 1 | 0 | -1 | -2 | 0 | -1 | -1 | -1 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 135 | 124 | 138 | 151 | 140 | 159 | 158 | 169 | 157 | 148 | 147 | 143 | 24 | 7 | 10 | 26 | 14 | 5 | 8 | 22 | 10 | 9 | 9 | 16 | 4 | 7 | 2 | 12 | 4 | 20 | 13 | 17 | 12 | 9 | 16 | 26 | 50 | 11 | 20 | 13 | 12 | 10 | 4 | 12 | 2 | 4 | 5 | 2 | 2 | 9 | 8 | 8 | 3 | 1 | 2 | 0 | 1 | 0 | 2 | 0 | 3 | 0 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 94 | 135 | 124 | 138 | 151 | 140 | 159 | 158 | 169 | 157 | 148 | 147 | 143 | 24 | 7 | 17 | 5 | 26 | 5 | 8 | 22 | 10 | 9 | 9 | 5 | 4 | 7 | 2 | 12 | 4 | 20 | 13 | 17 | 12 | 9 | 16 | 26 | 50 | 11 | 20 | 13 | 12 | 10 | 4 | 12 | 2 | 4 | 5 | 2 | 2 | 9 | 8 | 8 | 3 | 1 | 2 | 0 | 1 | 0 | 2 | 0 | 3 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 10 | 9 | 6 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 1 | 1 | 5 | 7 | 4 | 11 | 15 | 24 | 32 | 27 | 22 | 12 | 5 | 1 | -2 | 1 | 1 | 1 | 3 | 3 | 2 | -1 | -1 | 1 | 1 | -1 | -5 | -10 | -10 | -1 | 2 | 2 | 2 | -1 | 1 | 1 | 1 | 0 | - | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | -4 | -6 | -7 | -5 | -4 | -2 | - | 152 | 152 | 152 | 152 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 71 | 74 | 108 | 142 | 73 | 71 | 39 | 6 | 6 | 9 | 7 | 4 | 4 | 0 | 0 | 3 | 1 | 2 | 2 | -1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 770 | 756 | 1,004 | 1,018 | 1,041 | 1,072 | 1,108 | 1,142 | 1,109 | 1,054 | 845 | 623 | 442 | 283 | 283 | 217 | 162 | 101 | 9 | -10 | 32 | 83 | 140 | 206 | 221 | 254 | 274 | 285 | 292 | 265 | 254 | 235 | 204 | 183 | 237 | 217 | 190 | 144 | 12 | -52 | -21 | 21 | 71 | 129 | 105 | 87 | 80 | 79 | 80 | 81 | 65 | 42 | 21 | -10 | -27 | -42 | -54 | -55 | -52 | -48 | -33 | -19 | -8 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | -109 | 13 | 16 | 29 | 28 | 27 | 22 | 3 | -19 | -88 | -55 | -59 | -47 | 3 | -9 | -20 | -30 | -12 | -21 | -1 | 12 | -4 | -2 | 9 | -5 | -32 | -51 | -65 | -56 | -29 | 1 | 0 | -4 | -15 | -36 | -69 | -62 | -55 | -8 | 12 | 15 | 7 | -31 | -26 | -30 | -14 | -8 | 7 | 2 | -6 | -7 | -10 | 1 | 2 | -1 | -8 | -14 | -5 | -6 | 0 | 6 | 3 | 4 | 5 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email