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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 22 | 20 | 21 | 20 | 21 | 22 | 16 | 12 | 11 | 12 | 15 | 18 | 14 | 14 | 11 | 9 | 11 | 13 | 13 | 12 | 12 | 12 | 10 | 9 | 11 | 8 | 8 | 7 | 8 | 8 | 8 | 7 | 9 | 6 | 7 | 7 | 7 | 6 | 6 | 2 | 4 | 5 | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 30 | 3 | 3 | 1 | -5 | -5 | 0 | -3 | -36 | -5 | -6 | -4 | 0 | 1 | -3 | -4 | 0 | 2 | 2 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -1 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 0 | 13 | -7 | 1 | 12 | 1 | 2 | 1 | 38 | -13 | 20 | -9 | 12 | 24 | -9 | -18 | 10 | -6 | -3 | -2 | 1 | 2 | -1 | 1 | 2 | -2 | 1 | -3 | 1 | -1 | -3 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | -1 | 0 | 1 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | -3 | 2 | 4 | 11 | 7 | 6 | 10 | 34 | 15 | 8 | 9 | 48 | 2 | 6 | 9 | 2 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 153 | -39 | -46 | - |
Operating Cash Flow |
Loading...
|
M | 34 | 0 | 36 | 19 | 18 | 37 | 33 | 22 | 28 | 45 | -3 | 24 | -1 | 22 | 29 | -3 | -10 | 25 | 6 | 11 | 2 | 27 | 14 | 8 | 13 | 14 | 9 | 8 | 8 | 12 | 6 | 6 | 10 | 10 | 10 | 7 | 8 | 10 | 8 | -5 | 1 | 7 | 6 | 13 | 3 | 10 | -1 | 5 | 3 | 7 | 1 | 7 | 8 | 13 | 1 | 8 | 7 | -13 | 2 | -1 | 3 | 7 | 0 | 4 | 2 | 4 | 5 | 4 | 8 | 11 | 6 | 7 | 5 | 8 | 7 | 7 | 4 | 7 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 13 | -7 | 1 | 2 | 1 | 1 | -3 | 1 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 |
Capital Expenditures |
Loading...
|
M | -1 | -4 | -1 | -2 | -3 | -1 | -2 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -3 | -1 | -3 | -4 | -4 | -3 | -3 | -1 | -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -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 | -1 | -1 | 0 | -1 | -1 | -2 | -2 | -2 | 0 | 0 | -2 | -3 | -2 | -4 | -3 | -2 | -2 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | -4 | 3 | 1 | 0 | -2 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 4 | 3 | 0 | 0 | 2 | 0 | -1 | 0 | 0 | 3 | 1 | 0 | -6 | 1 | 2 | 0 | 0 | 1 | 1 | 1 | 93 | 1 | 1 | 1 | 3 | 3 | 6 | 1 | 2 | 10 | 11 | 8 | 5 | 2 | 15 | 9 | 8 | 5 | 6 | 3 | 2 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | -4 | 3 | 1 | 0 | -2 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 4 | 3 | 0 | 0 | 2 | 0 | -1 | 0 | 0 | 3 | 1 | 0 | -6 | 1 | 2 | 0 | 0 | 1 | 1 | 1 | 93 | 1 | 1 | 1 | 3 | 3 | 6 | 1 | 2 | 10 | 11 | 8 | 5 | 2 | 15 | 9 | 8 | 5 | 6 | 3 | 2 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 65 | 120 | -34 | -29 | -21 | 30 | 75 | 6 | 28 | 23 | -39 | -11 | 34 | 71 | -11 | -26 | -2 | 42 | 101 | 28 | 0 | -14 | -4 | -14 | 24 | 25 | -18 | 10 | 54 | 38 | -3 | 26 | 4 | -25 | 18 | 10 | 19 | -6 | 4 | 18 | -11 | 4 | 5 | 7 | -15 | -15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -7 | -4 | 0 | 0 | 671 | -6 | 0 | -4 | 17 | -4 | -5 | 0 | 19 | 0 | 0 | 130 | 127 | -63 | 30 | 0 | 0 | -11 | -1 | -6 | -7 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 | - | - |
Dividends Paid |
Loading...
|
M | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 16 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 11 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 18 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 80 | 0 | 89 | 254 | 16 | -138 | -33 | -103 | -57 | 309 | 204 | 52 | 274 | 2 | 99 | 0 | 51 | -78 | 132 | 0 | 199 | 50 | 7 | 0 | 4 | 30 | 0 | 0 | 1 | 1 | 60 | 138 | 54 | 37 | 3 | 8 | -16 | 24 | -21 | -15 | -17 | 1 | 79 | -43 | -38 | 32 | 2 | 7 | -34 | -70 | -64 | -39 | -20 | -82 | 20 | -72 | 16 | -50 | -34 | -122 | 42 | 106 | 283 | 243 | 38 | 40 | 155 | 134 | 47 | 69 | 80 | 102 | 71 | 41 | 123 | 48 | 140 | 61 | 92 | 83 | 89 | 66 | 117 | 65 | 44 | 49 | 85 | 52 | 28 | 52 | 27 | 58 | 46 | 34 | 33 | 29 | 40 | 36 | 38 | 30 | 45 | 38 | 24 | 47 | 70 |
Financing Cash Flow |
Loading...
|
M | 80 | 0 | 89 | 254 | 16 | -138 | -33 | -103 | -57 | 309 | 204 | 52 | 274 | 2 | 99 | 0 | 51 | -78 | 132 | 0 | 199 | 50 | 7 | 0 | 4 | 30 | 0 | 0 | 1 | 1 | 60 | 138 | 54 | 37 | 3 | 8 | -16 | 24 | -21 | -15 | -17 | 1 | 79 | -43 | -38 | 32 | 2 | 7 | -34 | -70 | -64 | -39 | -20 | -82 | 20 | -72 | 16 | -50 | -34 | -122 | 42 | 106 | 283 | 243 | 38 | 40 | 155 | 134 | 47 | 69 | 80 | 102 | 71 | 41 | 123 | 48 | 140 | 61 | 92 | 83 | 89 | 66 | 117 | 65 | 44 | 49 | 85 | 52 | 28 | 52 | 27 | 58 | 46 | 34 | 33 | 29 | 40 | 36 | 38 | 30 | 45 | 38 | 24 | 47 | 70 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 131 | 266 | 208 | 58 | 97 | 284 | 479 | 770 | 975 | 825 | 760 | 652 | 626 | 555 | 471 | 237 | 234 | 229 | 150 | 215 | 75 | 80 | 126 | 211 | 200 | 177 | 102 | 53 | 184 | 142 | 107 | 101 | 90 | 104 | 138 | 149 | 173 | 132 | 119 | 110 | 147 | 126 | 58 | 115 | 136 | 104 | 82 | 85 | 76 | 126 | 127 | 77 | 64 | 172 | 80 | 96 | 22 | 67 | 39 | 137 | 26 | 31 | 38 | 32 | 29 | 29 | 48 | 66 | 51 | 55 | 47 | 39 | 37 | 73 | 57 | 74 | 21 | 41 | 36 | 36 | 17 | 45 | 37 | 28 | 28 | 42 | 17 | 17 | 20 | 23 | 33 | 33 | 18 | 17 | 11 | 11 | 14 | 10 | 13 | 19 | 7 | 4 | 1 | 2 | - |
Ending Cash |
Loading...
|
M | 237 | 131 | 266 | 208 | 58 | 97 | 284 | 479 | 770 | 975 | 825 | 760 | 652 | 626 | 555 | 471 | 237 | 234 | 229 | 150 | 215 | 75 | 80 | 126 | 211 | 200 | 177 | 102 | 53 | 184 | 142 | 107 | 101 | 90 | 104 | 138 | 149 | 173 | 132 | 119 | 110 | 147 | 126 | 58 | 115 | 136 | 104 | 82 | 85 | 76 | 126 | 127 | 77 | 64 | 172 | 80 | 96 | 22 | 67 | 39 | 137 | 26 | 31 | 38 | 32 | 29 | 29 | 48 | 66 | 51 | 55 | 47 | 39 | 37 | 73 | 57 | 74 | 21 | 41 | 36 | 36 | 17 | 45 | 37 | 28 | 28 | 42 | 17 | 17 | 20 | 23 | 33 | 33 | 18 | 17 | 11 | 11 | 14 | 10 | 13 | 19 | -8 | 4 | 1 | 2 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 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 | - | 155 | 155 | 155 | - | 84 | 85 | 84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -7 | -4 | 0 | 0 | 671 | -6 | 0 | -4 | 17 | -4 | -5 | 0 | 19 | 0 | 0 | 130 | 127 | -63 | 30 | 0 | 0 | -11 | -1 | -6 | -7 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 | - | - |
Capital Stock Change |
Loading...
|
M | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -3,933 | -1,795 | 550 | 678,028 | 597 | 621 | 787 | 640 | 1,336 | 1,543 | 643,343 | 4,119 | 4,145 | 3,915 | 3,977 | 3,877 | 3,214 | 3,165 | 3,235 | 3,106 | 3,094 | 2,898 | 2,857 | 2,841 | 2,839 | 2,834 | 2,714 | 2,703 | 2,566 | 2,634 | 2,618 | 2,554 | 2,457 | 2,431 | 2,387 | 2,378 | 2,337 | 2,334 | 2,277 | 2,277 | 170,775 | -49 | 160,770 | 150,577 | 158,289 | 162,483 | 153,701 | 148,690 | 166,850 | -65 | 195,604 | 217,411 | 25,300 | 20,754 | 29,837 | 30,654 | 27,423 | -75 | 22,528 | 24,054 | 53,763 | -76 | 32,841 | 46,066 | 41,551 | -60 | 38,549 | 56,520 | 61,485 | -38 | -1,774 | -74 | -82 | -86 | -88 | -93 | -1,439 | -94 | -1,278 | -81 | -65 | -25 | -33 | -7 | 31 | 12 | -743 | -671 | -620 | -594 | -542 | -544 | -489 | -450 | -410 | -384 | -355 | -309 | -276 | -256 | -9 | 25 | 161 | 127 | 86 |
Free Cash Flow |
Loading...
|
M | 32 | -4 | 35 | 17 | 16 | 36 | 31 | 22 | 28 | 44 | -4 | 22 | -3 | 20 | 26 | -4 | -13 | 20 | 2 | 9 | 0 | 26 | 12 | 7 | 12 | 13 | 7 | 7 | 6 | 11 | 6 | 6 | 10 | 10 | 10 | 7 | 8 | 9 | 8 | -5 | 0 | 6 | 5 | 13 | 3 | 10 | -1 | 5 | 3 | 7 | 0 | 7 | 8 | 13 | 1 | 8 | 7 | -13 | 2 | -1 | 3 | 7 | 0 | 4 | 2 | 4 | 4 | 3 | 6 | 9 | 4 | 6 | 5 | 8 | 4 | 4 | 1 | 3 | 1 | 2 | 1 | 4 | 2 | 1 | 3 | 12 | -7 | 0 | 2 | -1 | -1 | -4 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | -1 |
StockViz Staff
September 19, 2024
Any question? Send us an email