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 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 23 | 30 | 25 | 15 | 24 | 26 | 29 | 26 | 24 | 24 | 24 | 24 | 23 | 25 | 23 | 20 | 17 | 22 | 21 | 22 | 22 | 21 | 21 | 20 | 18 | 12 | 16 | 15 | 15 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 11 | 12 | 11 | 10 | 11 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 6 | 6 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation and Amortization |
Loading...
|
M | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 5 | -30 | 0 | -1 | 4 | 11 | 3 | 1 | 6 | 1 | -1 | 12 | -8 | -1 | 7 | -9 | -3 | 3 | -2 | -3 | -2 | 1 | 2 | -5 | 1 | 1 | 0 | -1 | 2 | 0 | -1 | -2 | 1 | 0 | 0 | -1 | -1 | 0 | -1 | 1 | -1 | -1 | 4 | 1 | 3 | 0 | 1 | 2 | 1 | 6 | 1 | 1 | 11 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 2 | 3 | 2 | 0 | 2 | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | -1 | 0 | 0 | 3 | -3 | 0 | 6 | 1 | -4 | 4 | -9 | 1 | 4 | 4 | -6 | 0 | 1 | -1 | 2 | 0 | 0 | 1 | 1 | 2 | -2 | 3 | 0 | 0 | 0 | -3 | 0 | 6 | 16 | 12 | 614 | 615 | -1 | 0 |
Operating Cash Flow |
Loading...
|
M | 25 | 27 | 51 | 9 | 27 | 34 | 44 | 43 | 48 | 28 | 27 | 35 | 24 | 26 | 21 | 21 | 20 | 28 | 27 | 21 | 24 | 30 | 30 | 20 | 26 | 24 | 17 | 15 | 21 | 13 | 15 | 16 | 18 | 13 | 17 | 10 | 16 | 16 | 14 | 11 | 15 | 13 | 19 | 8 | 23 | 14 | 13 | 10 | 14 | 13 | 10 | 8 | 20 | 13 | 10 | 6 | 17 | -2 | 11 | 9 | 6 | 12 | 7 | 6 | 5 | 10 | 7 | 6 | 10 | 5 | 5 | 3 | 7 | 8 | 9 | 2 | 7 | 5 | 10 | 2 | 7 | 11 | 6 | -1 | 9 | -4 | 7 | 8 | 10 | -3 | 4 | 2 | 4 | 4 | 4 | 3 | 4 | 3 | 5 | 2 | 7 | 3 | 3 | 2 | -1 | 2 | 2 | 1 | 4 | 1 | 3 | 2 | 2 |
Capital Expenditures |
Loading...
|
M | -2 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -2 | -1 | -2 | -2 | -2 | -1 | -2 | -3 | -2 | -3 | -1 | -1 | -1 | -5 | -2 | -1 | -4 | -2 | -3 | -4 | -2 | -2 | -1 | -3 | -2 | -1 | -1 | -2 | -4 | -2 | 0 | -1 | -1 | -1 | -1 | -4 | -2 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | -4 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | -10 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 1 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -2 | 1 | 0 | 0 | -3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | 2 | 1 | 1 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | -10 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 1 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -2 | 1 | 0 | 0 | -3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | 2 | 1 | 1 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 200 | -22 | 22 | 297 | -75 | -75 | -75 | -75 | - | -11 | -11 | -25 | 100 | 11 | -31 | -15 | 63 | -124 | 68 | -104 | 187 | -56 | 87 | -211 | 130 | -85 | 170 | 4 | -38 | -45 | 59 | -46 | 66 | -100 | 92 | -134 | 89 | -148 | 26 | 96 | 26 | -23 | 3 | 20 | -26 | -17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 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 | -56 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 |
Dividends Paid |
Loading...
|
M | 12 | 12 | 12 | 12 | 12 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Financial Activities |
Loading...
|
M | 45 | 23 | -76 | 30 | 32 | 169 | 42 | -200 | 83 | 321 | 20 | 165 | 192 | 269 | 100 | 387 | 231 | -149 | 62 | 27 | 148 | 96 | -23 | 22 | 112 | 498 | 47 | 67 | 15 | 96 | 253 | 115 | 22 | 95 | 81 | 92 | 21 | 75 | -72 | 178 | 45 | 142 | 58 | 59 | -139 | 132 | -49 | 42 | 71 | 88 | 80 | -16 | 92 | 189 | 139 | 100 | 180 | 142 | 61 | -59 | 128 | 123 | 4 | 47 | 211 | 99 | 55 | 3 | -25 | 34 | 66 | 82 | 5 | 72 | 16 | 109 | -29 | 101 | 5 | 75 | 11 | 51 | 7 | 21 | -25 | 73 | -21 | 77 | -38 | 16 | 27 | 62 | -54 | 64 | -7 | 35 | 9 | 36 | 14 | 37 | -19 | 57 | 21 | 48 | 13 | -14 | 25 | 18 | 10 | 30 | 9 | 37 | 7 |
Financing Cash Flow |
Loading...
|
M | 45 | 23 | -76 | 30 | 32 | 169 | 42 | -200 | 83 | 321 | 20 | 165 | 192 | 269 | 100 | 387 | 231 | -149 | 62 | 27 | 148 | 96 | -23 | 22 | 112 | 498 | 47 | 67 | 15 | 96 | 253 | 115 | 22 | 95 | 81 | 92 | 21 | 75 | -72 | 178 | 45 | 142 | 58 | 59 | -139 | 132 | -49 | 42 | 71 | 88 | 80 | -16 | 92 | 189 | 139 | 100 | 180 | 142 | 61 | -59 | 128 | 123 | 4 | 47 | 211 | 99 | 55 | 3 | -25 | 34 | 66 | 82 | 5 | 72 | 16 | 109 | -29 | 101 | 5 | 75 | 11 | 51 | 7 | 21 | -25 | 73 | -21 | 77 | -38 | 16 | 27 | 62 | -54 | 64 | -7 | 35 | 9 | 36 | 14 | 37 | -19 | 57 | 21 | 48 | 13 | -14 | 25 | 18 | 10 | 30 | 9 | 37 | 7 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 152 | 146 | 173 | 154 | 130 | 205 | 170 | 475 | 683 | 557 | 573 | 502 | 250 | 129 | 126 | 133 | 99 | 137 | 196 | 189 | 217 | 182 | 180 | 168 | 176 | 130 | 137 | 112 | 167 | 278 | 109 | 81 | 81 | 98 | 89 | 113 | 91 | 70 | 160 | 77 | 63 | 81 | 64 | 76 | 232 | 181 | 195 | 167 | 105 | 101 | 60 | 197 | 60 | 127 | 57 | 97 | 56 | 39 | 42 | 93 | 64 | 62 | 100 | 179 | 68 | 42 | 58 | 77 | 120 | 104 | 97 | 65 | 83 | 62 | 93 | 58 | 104 | 54 | 67 | 57 | 57 | 60 | 64 | 61 | 87 | 60 | 105 | 41 | 79 | 63 | 78 | 39 | 89 | 49 | 72 | 60 | 63 | 46 | 55 | 18 | 62 | 21 | 47 | 63 | 50 | 2 | 5 | 15 | 15 | - | 18 | - | - |
Ending Cash |
Loading...
|
M | 148 | 152 | 146 | 173 | 154 | 130 | 205 | 170 | 475 | 683 | 557 | 573 | 502 | 250 | 129 | 126 | 133 | 99 | 137 | 196 | 189 | 217 | 182 | 180 | 168 | 176 | 130 | 137 | 112 | 167 | 278 | 109 | 81 | 81 | 98 | 89 | 113 | 91 | 70 | 160 | 77 | 63 | 81 | 64 | 76 | 232 | 181 | 195 | 167 | 105 | 101 | 60 | 197 | 60 | 127 | 57 | 97 | 56 | 39 | 42 | 93 | 64 | 62 | 100 | 179 | 68 | 42 | 58 | 77 | 120 | 104 | 97 | 65 | 83 | 62 | 93 | 58 | 104 | 54 | 67 | 57 | 57 | 60 | 64 | 61 | 87 | 60 | 105 | 41 | 79 | 63 | 78 | 39 | 89 | 49 | 72 | 60 | 63 | 46 | 55 | 42 | 57 | 21 | 47 | 63 | -15 | 2 | 5 | -11 | 15 | -11 | 18 | -4 |
Stock-Based Compensation |
Loading...
|
M | 1 | 2 | 2 | -3 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 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 | -56 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,290 | 59 | -156 | 191 | 175 | 1,341 | 1,418 | 1,489 | 2,015 | 2,097 | 1,812 | 1,710 | 1,357 | 998 | 785 | 767 | 762 | 711 | 754 | 711 | 790 | 638 | 760 | 751 | 735 | 642 | 674 | 460 | 561 | 497 | 786 | 614 | 537 | 494 | 581 | 490 | 596 | 467 | 550 | 532 | 529 | 392 | 478 | -2,091 | -2,023 | -2,028 | 176 | 190 | 159 | -2,471 | 95 | 54 | 49 | 28 | 121 | 50 | -120 | -167 | -146 | -334 | 21 | 20 | -29 | -5 | 14 | -26 | -46 | -31 | -1,571 | -114 | 80 | -74 | -7 | 7 | -9 | 2 | 22 | 9 | -10 | -6 | 44 | -1 | 44 | 50 | 47 | 49 | 15 | 59 | -3 | 36 | 24 | 42 | 14 | 35 | 14 | 22 | 14 | 9 | 7 | 40 | -844 | 43 | -793 | 49 | -721 | -674 | -38 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 23 | 26 | 49 | 8 | 25 | 33 | 42 | 42 | 47 | 27 | 25 | 34 | 22 | 25 | 19 | 20 | 17 | 26 | 25 | 20 | 22 | 27 | 28 | 17 | 25 | 23 | 16 | 11 | 18 | 12 | 11 | 15 | 16 | 9 | 14 | 8 | 15 | 13 | 12 | 10 | 14 | 11 | 15 | 7 | 23 | 13 | 12 | 10 | 13 | 9 | 8 | 8 | 19 | 12 | 9 | 5 | 16 | -2 | 11 | 9 | 6 | 8 | 7 | 5 | 4 | 9 | 6 | 5 | 9 | 4 | 4 | 3 | 7 | 8 | 9 | 1 | 6 | 5 | 10 | 1 | 6 | 11 | 5 | -4 | 9 | -5 | 7 | 8 | 9 | -3 | 3 | 1 | 3 | 3 | 4 | 2 | 4 | 2 | 4 | 1 | 5 | 2 | 1 | 1 | -2 | 0 | 1 | 0 | 3 | 1 | 1 | 1 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email