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 | 2011-03-31 | 2010-12-31 | 2010-03-31 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 14 | 14 | 18 | 22 | 22 | 33 | 24 | 22 | 21 | 23 | 20 | 20 | 19 | 8 | 0 | 13 | 2 | 13 | 13 | 16 | 14 | 16 | 8 | 13 | 2 | 2 | 2 | 4 | 8 | 12 | 8 | 7 | 5 | 8 | 3 | 7 | 7 | 11 | 3 | 3 | 4 | - |
Depreciation and Amortization |
Loading...
|
M | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 4 | 3 | 5 | 2 | -2 | 3 | 4 | 2 | 6 | 2 | - | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 17 | -71 | 5 | 7 | 1 | -1 | 33 | 85 | 28 | -6 | 62 | 43 | 132 | 77 | 364 | -15 | 3 | 12 | 0 | -1 | 14 | 6 | 6 | -14 | 30 | -8 | 9 | 2 | 35 | -26 | 49 | 8 | -44 | 3 | 24 | -10 | 41 | - | 0 | - | -1 | - |
Operating Cash Flow |
Loading...
|
M | 23 | 67 | 7 | 45 | 16 | 31 | 52 | 115 | 39 | 33 | 84 | 58 | 158 | 93 | 382 | 8 | 16 | 18 | 48 | 24 | 30 | 31 | 16 | 2 | 48 | 8 | 11 | 4 | 48 | -5 | 56 | 23 | -48 | 2 | 54 | -15 | 33 | 20 | 4 | 18 | 2 | 9 |
Capital Expenditures |
Loading...
|
M | -1 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -3 | -1 | -1 | -3 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -3 | -1 | -3 | -3 | -11 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | 0 | 61 | 1 | 9 | 8 | -1 | 4 | -6 | 9 | -8 | -1 | 60 | 69 | 3 | 1 | 4 | 13 | 4 | 36 | 6 | -4 | -16 | 0 | -19 | 0 | 0 | 2 | -20 | - | - | - | 12 | - | 25 | - | 21 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | 0 | 61 | 1 | 9 | 8 | -1 | 4 | -6 | 9 | -8 | -1 | 60 | 69 | 3 | 1 | 4 | 13 | 4 | 36 | 6 | -4 | -16 | 0 | -19 | 0 | 0 | 2 | -20 | - | - | - | 12 | - | 25 | - | 21 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 78 | 11 | 44 | 66 | -18 | -16 | -128 | -9 | -116 | -247 | 91 | -19 | 134 | 54 | -125 | 77 | -89 | 20 | -33 | 4 | 75 | 48 | 213 | 71 | 87 | 5 | 214 | 153 | 73 | -6 | -1 | - | - | - | 26 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -3 | -6 | -6 | -3 | 0 | 0 | 0 | -1 | -5 | -5 | -1 | -1 | -7 | -5 | -7 | -21 | -2 | 0 | 1 | -1 | 0 | 1 | 1 | 0 | -3 | 0 | 0 | 3 | 71 | 71 | 183 | 0 | 0 | - | - | 183 | 0 | 0 | - | 0 | - |
Dividends Paid |
Loading...
|
M | 9 | 9 | 9 | 9 | 9 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 8 | 0 | 5 | 0 | 3 |
Other Financial Activities |
Loading...
|
M | -34 | -95 | 4,749 | 7,131 | 4,157 | 1,576 | 1,420 | 705 | -20 | 675 | 446 | -89 | 492 | 512 | 167 | 392 | 206 | 61 | 281 | 74 | 150 | 25 | 260 | 350 | 185 | 159 | -64 | 171 | 261 | 143 | 434 | 0 | 316 | 68 | 55 | -8 | 0 | 3 | 0 | - | 0 | 1 |
Financing Cash Flow |
Loading...
|
M | -34 | -95 | 4,749 | 7,131 | 4,157 | 1,576 | 1,420 | 705 | -20 | 675 | 446 | -89 | 492 | 512 | 167 | 392 | 206 | 61 | 281 | 74 | 150 | 25 | 260 | 350 | 185 | 159 | -64 | 171 | 261 | 143 | 434 | 0 | 316 | 68 | 55 | -8 | 0 | 3 | 0 | - | 0 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 135 | 132 | 161 | 138 | 161 | 313 | 270 | 332 | 680 | 663 | 425 | 631 | 342 | 461 | 520 | 449 | 395 | 409 | 245 | 276 | 214 | 242 | 276 | 331 | 215 | 184 | 334 | 218 | 191 | 228 | 123 | 162 | 212 | 207 | 172 | 312 | 160 | 61 | 57 | - | 84 | - |
Ending Cash |
Loading...
|
M | 167 | 135 | 132 | 161 | 138 | 150 | 313 | 270 | 332 | 680 | 663 | 425 | 631 | 342 | 461 | 520 | 449 | 395 | 409 | 245 | 276 | 214 | 242 | 276 | 331 | 215 | 184 | 334 | 218 | 191 | 228 | 123 | 162 | 212 | 207 | 172 | 312 | 160 | 61 | 57 | 148 | 84 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 3 | - | -3 | - |
Issuance/Purchase of Shares |
|
M | -2 | -3 | -6 | -6 | -3 | 0 | 0 | 0 | -1 | -5 | -5 | -1 | -1 | -7 | -5 | -7 | -21 | -2 | 0 | 1 | -1 | 0 | 1 | 1 | 0 | -3 | 0 | 0 | 3 | 71 | 71 | 183 | 0 | 0 | - | - | 183 | 0 | 0 | - | 0 | - |
Capital Stock Change |
Loading...
|
M | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,355 | -3,121 | 953 | 1,026 | 938 | 889 | 950 | 1,332 | 1,564 | 1,946 | 1,909 | 1,515 | 1,659 | 1,378 | 1,486 | 1,544 | 1,464 | 1,391 | 1,394 | 1,164 | 1,214 | 1,153 | 1,183 | 1,223 | 572 | 879 | 752 | 893 | 559 | 510 | 534 | 535 | 464 | 610 | - | - | - | -2,015 | 2 | - | - | - |
Free Cash Flow |
Loading...
|
M | 23 | 65 | 4 | 43 | 13 | 29 | 50 | 115 | 39 | 32 | 84 | 58 | 158 | 93 | 381 | 8 | 15 | 16 | 47 | 22 | 29 | 30 | 14 | 0 | 47 | 7 | 8 | 3 | 46 | -6 | 56 | 22 | -48 | 1 | 53 | -18 | 32 | - | 1 | - | 1 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email