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 | 2010-03-31 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -168 | -153 | -143 | -140 | -137 | -136 | -135 | -133 | -132 | -130 | -124 | -114 | -101 | -90 | -81 | -74 | -68 | -63 | -61 | -60 | -60 | -60 | -55 | -49 | -43 | -35 | -32 | -30 | -28 | -28 | -27 | -26 | -25 | -23 | -16 | -10 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -3 | -3 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2 | -9 | -2 | -2 | -1 | 2 | 3 | 4 | 5 | 5 | 4 | 3 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -138 | -125 | -117 | -109 | -114 | -110 | -107 | -110 | -108 | -105 | -99 | -92 | -79 | -70 | -65 | -61 | -60 | -55 | -51 | -52 | -50 | -49 | -46 | -39 | -33 | -28 | -28 | -27 | -27 | -25 | -24 | -23 | -21 | -18 | -12 | -8 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | 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 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | -18 | -49 | -25 | -37 | -70 | -39 | -63 | -79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | -18 | -49 | -25 | -37 | -70 | -39 | -63 | -79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 9 | 19 | 19 | 19 | 10 | - | -7 | -7 | -8 | -8 | -2 | -1 | -1 | -1 | 0 | - | 0 | 0 | -1 | -1 | -2 | -1 | -1 | -2 | 7 | 7 | 15 | 22 | 20 | 20 | 12 | 10 | 5 | 5 | 5 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | 25 | 26 | 29 | 29 | 4 | 3 | 0 | 1 | 325 | 325 | 460 | 459 | 135 | 135 | 108 | 108 | 108 | 183 | 75 | 132 | 186 | 165 | 165 | 108 | 108 | 54 | 54 | 54 | 98 | 98 | 94 | 145 | 48 | 48 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 97 | 106 | -4 | -21 | 25 | -11 | -21 | -19 | -19 | 7 | 6 | 8 | 146 | 145 | 143 | 139 | 3 | 3 | 4 | 3 | 2 | -28 | -30 | -30 | -30 | 0 | 10 | 10 | 17 | 25 | 16 | 16 | -18 | -21 | -21 | -21 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 97 | 106 | -4 | -21 | 25 | -11 | -21 | -19 | -19 | 7 | 6 | 8 | 146 | 145 | 143 | 139 | 3 | 3 | 4 | 3 | 2 | -28 | -30 | -30 | -30 | 0 | 10 | 10 | 17 | 25 | 16 | 16 | -18 | -21 | -21 | -21 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 37 | 29 | 49 | 27 | 52 | 91 | 39 | 34 | 91 | 39 | 39 | 111 | 326 | 77 | 135 | 34 | 26 | 55 | 122 | 18 | 16 | 21 | 18 | 27 | 11 | 23 | 12 | 11 | 10 | 7 | 12 | 16 | 15 | 11 | 20 | 54 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Ending Cash |
Loading...
|
M | 42 | 37 | 29 | 49 | 27 | 52 | 91 | 39 | 34 | 91 | 39 | 39 | 111 | 326 | 77 | 135 | 34 | 26 | 55 | 122 | 18 | 16 | 21 | 18 | 27 | 11 | 23 | 12 | 11 | 10 | 7 | 12 | 16 | 15 | 11 | 20 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 30 | 28 | 28 | 27 | 27 | 26 | 26 | 26 | 25 | 24 | 21 | 18 | 15 | 13 | 12 | 11 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | 25 | 26 | 29 | 29 | 4 | 3 | 0 | 1 | 325 | 325 | 460 | 459 | 135 | 135 | 108 | 108 | 108 | 183 | 75 | 132 | 186 | 165 | 165 | 108 | 108 | 54 | 54 | 54 | 98 | 98 | 94 | 145 | 48 | 48 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 239 | 0 | 25 | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,788 | 1,680 | 1,705 | 1,684 | 1,673 | 1,745 | 1,823 | 1,938 | 2,048 | 2,165 | 2,276 | 2,056 | 1,828 | 1,449 | 1,061 | 994 | 923 | 872 | 816 | 753 | 616 | 590 | 507 | 424 | 358 | 285 | 264 | 240 | 267 | 287 | 305 | 272 | 239 | 212 | 130 | 92 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -138 | -125 | -117 | -110 | -114 | -111 | -108 | -112 | -109 | -106 | -101 | -93 | -80 | -72 | -67 | -62 | -61 | -55 | -51 | -52 | -50 | -49 | -46 | -39 | -33 | -28 | -28 | -27 | -27 | -25 | -24 | -23 | -21 | -18 | -12 | -8 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email