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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 12,369 | 14,017 | 11,583 | 7,788 | 5,709 | 4,652 | 4,395 | 6,687 | 7,465 | 10,285 | 9,194 | 10,394 | 9,497 | 11,219 | 7,846 | 5,178 | 4,902 | 7,349 | 6,091 | 2,616 | 2,429 | 6,882 | 5,137 | 5,106 | 4,988 | 4,268 | 4,707 | 3,894 | 3,064 | 3,568 | 2,379 | 2,055 | 1,510 | 1,562 | 896 | 719 | 512 | 701 | 806 | 791 | 642 | 523 | 425 | 333 | 219 | 64 | -59 | -157 | 205 | 302 | 227 | 240 | 233 | 251 |
Depreciation and Amortization |
Loading...
|
M | 3,374 | 3,172 | 2,859 | 2,623 | 2,524 | 2,376 | 2,175 | 1,979 | 2,156 | 2,014 | 1,995 | 1,985 | 1,972 | 1,863 | 1,698 | 1,704 | 1,597 | 1,468 | 1,416 | 1,502 | 1,355 | 1,225 | 1,107 | 1,034 | 949 | 853 | 773 | 728 | 671 | 614 | 591 | 585 | 552 | 543 | 486 | 459 | 457 | 433 | 289 | 257 | 264 | 274 | 274 | 230 | 241 | 224 | 176 | 139 | 110 | 103 | 97 | 72 | 51 | - |
Non-Cash Items (Other) |
Loading...
|
M | 9,076 | 1,223 | 414 | 444 | 763 | 3,718 | 517 | 189 | -221 | 34 | -73 | -21 | -66 | 62 | 7 | 43 | 6 | -6 | 30 | 9 | 6 | -19 | 3 | 10 | 8 | 5 | 7 | 8 | 5 | 7 | 4 | 6 | 13 | 3 | 6 | 1 | 6 | -3 | -6 | -24 | -7 | 27 | 61 | 64 | 6 | 7 | -469 | -324 | -53 | -30 | -50 | -283 | -68 | - |
Operating Cash Flow |
Loading...
|
M | 19,246 | 19,404 | 20,402 | 17,309 | 13,998 | 14,511 | 9,691 | 12,197 | 14,076 | 18,104 | 14,091 | 13,246 | 12,242 | 14,040 | 9,828 | 3,878 | 11,001 | 9,083 | 9,307 | 8,615 | 9,308 | 7,684 | 7,496 | 6,299 | 7,860 | 7,670 | 6,128 | 5,360 | 5,058 | 4,930 | 3,577 | 3,198 | 2,983 | 2,827 | 2,192 | 1,880 | 1,700 | 1,583 | 1,248 | 1,341 | 1,285 | 1,231 | 950 | 1,322 | 719 | 681 | 250 | 242 | 441 | 510 | 565 | 129 | 345 | 698 |
Capital Expenditures |
Loading...
|
M | -6,400 | -7,665 | -6,543 | -6,216 | -6,842 | -9,043 | -9,375 | -7,572 | -5,441 | -5,370 | -4,313 | -4,612 | -4,272 | -4,613 | -3,689 | -3,255 | -3,558 | -4,100 | -3,532 | -3,633 | -3,837 | -4,366 | -3,343 | -3,459 | -2,812 | -2,262 | -1,755 | -1,444 | -1,271 | -1,269 | -1,095 | -995 | -1,132 | -692 | -780 | -549 | -502 | -517 | -482 | -469 | -363 | -483 | -284 | -268 | -327 | -198 | -171 | -413 | -453 | -185 | -136 | -132 | -153 | -293 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -10 | -86 | -350 | -10 | 2 | -7 | -737 | -646 | -117 | -60 | -2 | -90 | -6,035 | -585 | -75 | -445 | -10 | -64 | -50 | -21 | -75 | -16 | -50 | -13 | -67 | 14 | 11 | -63 | -53 | 22 | 32 | 21 | 6 | -4 | -234 | -4,456 | -847 | -21 | -1 | -146 | -16 | -124 | -93 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -10 | -86 | -350 | -10 | 2 | -7 | -737 | -646 | -117 | -60 | -2 | -90 | -6,035 | -585 | -75 | -445 | -10 | -64 | -50 | -21 | -75 | -16 | -50 | -13 | -67 | 14 | 11 | -63 | -53 | 22 | 32 | 21 | 6 | -4 | -234 | -4,456 | -847 | -21 | -1 | -146 | -16 | -124 | -93 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -267 | 8,455 | -264 | 250 | 9,730 | -298 | 20 | -1 | -220 | -70 | -50 | 48 | -7 | 63 | -80 | 37 | -141 | 58 | -177 | 500 | 500 | 500 | 500 | 500 | - | - | - | -312 | - | - | -312 | -12 | -23 | -37 | -47 | -44 | -49 | -66 | -84 | -100 | -1,591 | -91 | -109 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -15,008 | -5,942 | -3,569 | -898 | -9,365 | -6,863 | -6,354 | -5,233 | -9,506 | -20,063 | -13,457 | -7,079 | -3,939 | -1,928 | -1,725 | -1,369 | -1,250 | -1,296 | -1,148 | -1,144 | -613 | -3,500 | -4,256 | -3,349 | -1,774 | -958 | -640 | -150 | -228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 5 | 1 | 1 | 1,484 | 10 | 2 | 8 | 6,760 | 6,760 | 6,761 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,273 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | -3,171 | -2,152 | -2,039 | 6,410 | -887 | 39 | 8,664 | -1,111 | -921 | -1,507 | -1,565 | -1,346 | -1,095 | -1,073 | -998 | -674 | -672 | -588 | -727 | -544 | -685 | -41 | -902 | -923 | -829 | -884 | -892 | -719 | -764 | 4 | 451 | 471 | 496 | 566 | 338 | 379 | 418 | 445 | 487 | 536 | 346 | 147 | -8 | -58 | -335 | -1,179 | 596 | 351 | 121 | 184 | 60 | 308 | 79 | - |
Financing Cash Flow |
Loading...
|
M | -3,171 | -2,152 | -2,039 | 6,410 | -887 | 39 | 8,664 | -1,111 | -921 | -1,507 | -1,565 | -1,346 | -1,095 | -1,073 | -998 | -674 | -672 | -588 | -727 | -544 | -685 | -41 | -902 | -923 | -829 | -884 | -892 | -719 | -764 | 4 | 451 | 471 | 496 | 566 | 338 | 379 | 418 | 445 | 487 | 536 | 346 | 147 | -8 | -58 | -335 | -1,179 | 596 | 351 | 121 | 184 | 60 | 308 | 79 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43 | 67 | 97 | 26 | -94 | 19 | -46 | 58 | -56 | -22 | 46 | -123 | -52 | -68 | -3 | - | 1 | 14 | 1 | -8 | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 41,961 | 37,900 | 29,804 | 12,420 | 15,596 | 15,251 | 13,478 | 15,353 | 16,865 | 14,804 | 16,511 | 19,891 | 17,954 | 11,979 | 21,569 | 23,927 | 19,279 | 16,080 | 13,998 | 11,197 | 10,124 | 9,744 | 11,668 | 12,210 | 8,204 | 7,201 | 6,252 | 7,104 | 8,903 | 6,038 | 5,108 | 6,456 | 4,907 | 4,308 | 5,123 | 3,419 | 4,315 | 8,999 | 4,384 | 2,998 | 3,323 | 3,100 | 3,001 | 2,325 | 2,384 | 2,478 | 2,098 | 1,282 | 1,512 | 906 | 1,131 | 2,776 | 1,785 | - |
Ending Cash |
Loading...
|
M | 32,391 | 42,827 | 37,900 | 29,804 | 12,420 | 15,596 | 15,251 | 13,478 | 15,353 | 16,865 | 14,804 | 16,511 | 19,891 | 17,954 | 11,979 | 21,569 | 23,927 | 19,279 | 16,080 | 13,998 | 11,197 | 10,124 | 9,744 | 11,668 | 12,210 | 8,079 | 7,201 | 6,252 | 7,104 | 8,903 | 6,038 | 5,108 | 6,456 | 4,907 | 4,308 | 5,123 | 3,419 | 4,315 | 8,999 | 4,384 | 2,998 | 3,323 | 3,100 | 3,001 | 2,325 | 2,384 | 2,478 | 2,098 | 1,282 | 1,512 | 906 | 1,131 | 2,776 | 1,785 |
Stock-Based Compensation |
Loading...
|
M | 3,562 | 3,424 | 3,492 | 4,060 | 3,051 | 3,008 | 3,134 | 3,351 | 2,498 | 2,406 | 2,379 | 2,548 | 1,830 | 1,784 | 1,722 | 1,695 | 1,335 | 1,273 | 1,249 | 1,303 | 1,010 | 971 | 1,040 | 1,186 | 955 | 814 | 1,010 | 1,032 | 867 | 831 | 819 | 805 | 747 | 746 | 757 | 763 | 694 | 845 | 353 | 314 | 274 | 273 | 239 | 224 | 170 | 184 | 179 | 1,106 | 103 | 76 | 70 | 64 | 7 | - |
Issuance/Purchase of Shares |
|
M | -15,008 | -5,942 | -3,569 | -898 | -9,365 | -6,863 | -6,354 | -5,233 | -9,506 | -20,063 | -13,457 | -7,079 | -3,939 | -1,928 | -1,725 | -1,369 | -1,250 | -1,296 | -1,148 | -1,144 | -613 | -3,500 | -4,256 | -3,349 | -1,774 | -958 | -640 | -150 | -228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 5 | 1 | 1 | 1,484 | 10 | 2 | 8 | 6,760 | 6,760 | 6,761 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 47,229 | 53,405 | 47,847 | 39,639 | 27,102 | 32,523 | 35,628 | 33,770 | 38,179 | 45,531 | 57,609 | 65,823 | 64,605 | 60,689 | 53,855 | 56,822 | 54,280 | 51,172 | 48,751 | 44,982 | 43,392 | 43,463 | 43,685 | 45,163 | 45,326 | 44,803 | 40,898 | 37,489 | 34,002 | 31,526 | 27,733 | 24,799 | 22,003 | 19,727 | 17,347 | 15,070 | 13,258 | 12,246 | 14,881 | 14,343 | 13,023 | 11,970 | 9,565 | 10,341 | 9,979 | 10,215 | 11,205 | 10,933 | 3,980 | 3,705 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 12,846 | 11,739 | 13,859 | 11,093 | 7,156 | 5,468 | 316 | 4,625 | 8,635 | 12,734 | 9,778 | 8,634 | 7,970 | 9,427 | 6,139 | 623 | 7,443 | 4,983 | 5,775 | 4,982 | 5,471 | 3,318 | 4,153 | 2,840 | 5,048 | 5,408 | 4,373 | 3,916 | 3,787 | 3,661 | 2,482 | 2,203 | 1,851 | 2,135 | 1,412 | 1,331 | 1,198 | 1,066 | 766 | 872 | 922 | 748 | 666 | 1,054 | 392 | 483 | 79 | -171 | -12 | 325 | 429 | -3 | 192 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email