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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 41 | 43 | 34 | 44 | 41 | 35 | 29 | 26 | 27 | 29 | 32 | 32 | 32 | 30 | 29 | 30 | 31 | 32 | 31 | 30 | 28 | 26 | 22 | 20 | 18 | 16 | 18 | 18 | 17 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 29 | 33 | 33 | 35 | 15 | 10 | 9 | 6 | 6 | 5 | 5 | -18 | -28 | -48 | -81 | -64 | -89 | -78 | -45 | -39 | -6 | 4 | 7 | 9 | 15 | 18 | 19 | 20 | 23 | 22 | 22 | 21 | 20 | 16 | 14 | 13 | 11 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 8 | 7 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | 0 | -1 | -2 | -2 | -2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -1 | -2 | -1 | 1 | 0 | -1 | -1 | 0 | 4 | 1 | -1 | -3 | -6 | 0 | -1 | 0 | -2 | -4 | -2 | -2 | -2 | 0 | 1 | 2 | 1 | -2 | -2 | -3 | 0 | 2 | 1 | 4 | 0 | -1 | -2 | -4 | -3 | -2 | 0 | 1 | 2 | 7 | 1 | -6 | -4 | -18 | -7 | -6 | 21 | 33 | 35 | 35 | 6 | 7 | 25 | 14 | 30 | 27 | 45 | 78 | 64 | 66 | 33 | 19 | 17 | 15 | 9 | 7 | 6 | 7 | 6 | 5 | 7 | 6 | 3 | 7 | 10 | 10 | 15 | 27 | 16 | 22 | 13 | -13 | -4 | -11 | -11 | -1 | -2 | -2 | 2 | 2 | 2 | 2 | -2 | 2 | 1 | -1 | 5 | 83 | 2 | 3 | 1 | -81 |
Operating Cash Flow |
Loading...
|
M | 41 | 44 | 31 | 47 | 41 | 35 | 27 | 30 | 37 | 36 | 38 | 32 | 25 | 31 | 28 | 29 | 31 | 30 | 31 | 32 | 31 | 30 | 26 | 26 | 25 | 23 | 22 | 17 | 17 | 17 | 20 | 22 | 18 | 14 | 11 | 8 | 11 | 17 | 13 | 15 | 17 | 16 | 23 | 22 | 21 | 13 | 12 | 7 | 8 | 12 | 16 | 35 | 35 | 34 | 35 | 19 | 17 | 25 | 6 | 20 | 21 | 21 | 29 | 28 | 28 | 26 | 30 | 26 | 26 | 25 | 36 | 29 | 32 | 33 | 22 | 26 | 24 | 22 | 25 | 33 | 26 | 30 | 19 | 1 | 5 | 5 | 0 | 5 | 5 | -1 | 7 | 7 | 7 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | -1 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 | -2 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -4 | -4 | -4 | -7 | -9 | -11 | -12 | -11 | -9 | -12 | -11 | -10 | -9 | -9 | -9 | -10 | -10 | -10 | -12 | -15 | -18 | -18 | -16 | -12 | -8 | -6 | -6 | -4 | -3 | -3 | -2 | -4 | -4 | -4 | -5 | -4 | -5 | -6 | -7 | -6 | -4 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 3 | 3 | 3 | 3 | 1 | 11 | 20 | 10 | 10 | 0 | -9 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 9 | 9 | 9 | -2 | -6 | -4 | 3 | 12 | 12 | 12 | 6 | 8 | 10 | 12 | 16 | 16 | 18 | 17 | 16 | 18 | 10 | 19 | 35 | 46 | 60 | 54 | 49 | 46 | 45 | 46 | 38 | 30 | 24 | 22 | 18 | 12 | 7 | 4 | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 3 | 3 | 3 | 3 | 1 | 11 | 20 | 10 | 10 | 0 | -9 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 9 | 9 | 9 | -2 | -6 | -4 | 3 | 12 | 12 | 12 | 6 | 8 | 10 | 12 | 16 | 16 | 18 | 17 | 16 | 18 | 10 | 19 | 35 | 46 | 60 | 54 | 49 | 46 | 45 | 46 | 38 | 30 | 24 | 22 | 18 | 12 | 7 | 4 | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -55 | -110 | -104 | -100 | -55 | -10 | -26 | -40 | -30 | -10 | -21 | -31 | -52 | -82 | -72 | -47 | -41 | -32 | -2 | -17 | -22 | 8 | -24 | -34 | -4 | -24 | -4 | 16 | 6 | 16 | 6 | 6 | 6 | -4 | -2 | -4 | -4 | -3 | -24 | -37 | -47 | -57 | -37 | -21 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
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 | -33 | -33 | -33 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 |
Dividends Paid |
Loading...
|
M | 12 | 11 | 8 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 2 | 3 | 5 | 5 | 8 | 12 | 12 | 13 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -56 | -199 | -170 | -173 | -253 | 59 | 25 | -58 | 233 | 294 | 398 | 472 | 683 | 555 | 427 | 534 | 164 | 153 | 153 | 47 | 28 | 77 | 263 | 257 | 259 | 263 | 167 | 121 | 119 | 19 | -2 | 37 | 20 | 139 | 161 | 122 | 114 | 89 | -44 | 44 | 13 | -41 | 43 | -36 | 17 | 71 | 44 | 33 | -20 | -31 | -19 | -50 | -6 | -20 | -157 | -127 | -163 | -158 | 105 | 217 | 371 | 532 | 654 | 531 | 432 | 327 | 99 | 168 | 237 | 242 | 320 | 410 | 534 | 636 | 717 | 804 | 696 | 625 | 552 | 407 | 350 | 317 | 244 | 179 | 187 | 188 | 170 | 196 | 190 | 180 | 185 | 176 | 149 | 185 | 181 | 177 | 176 | 140 | 146 | 171 | 173 | 142 | 94 | 36 |
Financing Cash Flow |
Loading...
|
M | -56 | -199 | -170 | -173 | -253 | 59 | 25 | -58 | 233 | 294 | 398 | 472 | 683 | 555 | 427 | 534 | 164 | 153 | 153 | 47 | 28 | 77 | 263 | 257 | 259 | 263 | 167 | 121 | 119 | 19 | -2 | 37 | 20 | 139 | 161 | 122 | 114 | 89 | -44 | 44 | 13 | -41 | 43 | -36 | 17 | 71 | 44 | 33 | -20 | -31 | -19 | -50 | -6 | -20 | -157 | -127 | -163 | -158 | 105 | 217 | 371 | 532 | 654 | 531 | 432 | 327 | 99 | 168 | 237 | 242 | 320 | 410 | 534 | 636 | 717 | 804 | 696 | 625 | 552 | 407 | 350 | 317 | 244 | 179 | 187 | 188 | 170 | 196 | 190 | 180 | 185 | 176 | 149 | 185 | 181 | 177 | 176 | 140 | 146 | 171 | 173 | 142 | 94 | 36 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 450 | 510 | 384 | 421 | 755 | 767 | 760 | 1,111 | 1,152 | 1,270 | 1,220 | 912 | 784 | 533 | 460 | 207 | 272 | 370 | 231 | 144 | 171 | 183 | 145 | 131 | 161 | 160 | 145 | 114 | 90 | 58 | 125 | 95 | 181 | 124 | 142 | 134 | 129 | 100 | 118 | 127 | 157 | 214 | 157 | 149 | 226 | 234 | 244 | 207 | 243 | 254 | 267 | 263 | 236 | 199 | 145 | 50 | 79 | 170 | 119 | 96 | 68 | 128 | 49 | 42 | 50 | 33 | 63 | 69 | 40 | 42 | 43 | 31 | 49 | 37 | 38 | 34 | 32 | 42 | 35 | 31 | 60 | 33 | 40 | 36 | 48 | 35 | 54 | 28 | 34 | 46 | 39 | 24 | 26 | 21 | 22 | 25 | 21 | - | 2 | 2 | 2 | 11 | - | - |
Ending Cash |
Loading...
|
M | 358 | 450 | 510 | 384 | 421 | 755 | 767 | 760 | 1,111 | 1,152 | 1,270 | 1,220 | 912 | 784 | 533 | 460 | 207 | 272 | 370 | 231 | 144 | 171 | 183 | 145 | 131 | 161 | 160 | 145 | 114 | 90 | 58 | 125 | 95 | 181 | 124 | 142 | 134 | 129 | 100 | 118 | 127 | 157 | 214 | 157 | 149 | 226 | 234 | 244 | 207 | 243 | 254 | 267 | 263 | 236 | 199 | 145 | 50 | 79 | 170 | 119 | 96 | 68 | 128 | 49 | 42 | 50 | 33 | 63 | 69 | 40 | 42 | 43 | 31 | 49 | 37 | 38 | 34 | 32 | 42 | 35 | 31 | 60 | 33 | 40 | 36 | 48 | 35 | 54 | 28 | 34 | 46 | 39 | 24 | 26 | 21 | 22 | 25 | 4 | -5 | 2 | 2 | 2 | 11 | 0 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
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 | -33 | -33 | -33 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,173 | -2,778 | -3,862 | -7,804 | -7,601 | -7,901 | -8,168 | -4,957 | -2,351 | 460 | 290 | -628 | -3,226 | -5,396 | -4,914 | -6,649 | -6,409 | -6,371 | -6,284 | -6,274 | -6,281 | -6,255 | -6,082 | -6,000 | -5,897 | -5,809 | -5,667 | -5,631 | -5,571 | -5,493 | -5,423 | -5,376 | -5,322 | -5,263 | -5,179 | -5,043 | -4,949 | -4,847 | -4,731 | -4,695 | -4,644 | -4,639 | -4,865 | -4,823 | -4,810 | -4,782 | -4,764 | -4,760 | -3,577 | -3,605 | -3,713 | -3,889 | -5,336 | -5,710 | -4,303 | -4,668 | -5,004 | -5,255 | -5,255 | -3,656 | -1,993 | -276 | -314 | -339 | -360 | -359 | -351 | -343 | -320 | -296 | -117 | -94 | -92 | 1,397 | 1,265 | 1,286 | 2,626 | 1,176 | 1,184 | 1,198 | -82 | -56 | -51 | 42 | 112 | 62 | -479 | -1,081 | -1,648 | -2,059 | -1,917 | -1,383 | -886 | -428 | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 40 | 43 | 30 | 46 | 40 | 34 | 27 | 29 | 37 | 35 | 37 | 29 | 23 | 28 | 25 | 28 | 30 | 29 | 30 | 30 | 29 | 28 | 24 | 25 | 24 | 22 | 21 | 16 | 16 | 16 | 19 | 21 | 17 | 13 | 10 | 7 | 9 | 15 | 11 | 12 | 14 | 14 | 22 | 21 | 20 | 13 | 11 | 6 | 7 | 11 | 16 | 34 | 34 | 33 | 34 | 18 | 16 | 24 | 5 | 18 | 19 | 19 | 26 | 24 | 24 | 18 | 20 | 16 | 14 | 15 | 26 | 17 | 20 | 23 | 12 | 18 | 15 | 12 | 15 | 24 | 15 | 15 | 1 | -16 | -11 | -7 | -7 | -1 | 0 | -5 | 4 | 4 | 5 | 1 | 0 | -1 | -2 | -1 | -3 | -5 | -6 | -6 | -4 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email