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 | 67 | 53 | 94 | 100 | 100 | 99 | 89 | 85 | 84 | 81 | 67 | 47 | 40 | 23 | 27 | 40 | 43 | 56 | 59 | 55 | 52 | 39 | 25 | 19 | 9 | 16 | 26 | 32 | 35 | 32 | 28 | 23 | 23 | 24 | 28 | 27 | 24 | 22 | 11 | 8 | 4 | - |
Depreciation and Amortization |
Loading...
|
M | 11 | 9 | 12 | 13 | 14 | 14 | 15 | 16 | 16 | 16 | 17 | 18 | 19 | 20 | 20 | 20 | 20 | 19 | 19 | 17 | 17 | 16 | 15 | 15 | 14 | 13 | 14 | 13 | 15 | 13 | 8 | 8 | 8 | 8 | 15 | 14 | 10 | 9 | 3 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | -43 | -59 | 12 | 40 | 119 | 145 | 139 | 168 | 126 | 230 | 314 | 616 | 558 | 429 | 364 | 1 | 15 | 26 | 20 | 26 | 13 | 29 | 14 | 17 | 33 | 38 | 21 | 61 | 67 | -13 | 15 | -9 | -27 | 58 | 55 | 31 | 41 | -1 | -1 | -1 | -1 | - |
Operating Cash Flow |
Loading...
|
M | 142 | 118 | 98 | 143 | 214 | 237 | 239 | 272 | 215 | 334 | 394 | 692 | 642 | 499 | 423 | 90 | 105 | 119 | 133 | 100 | 79 | 97 | 74 | 69 | 71 | 70 | 58 | 102 | 121 | 26 | 32 | 31 | -7 | 74 | 92 | 41 | 75 | 44 | 33 | 29 | 11 | 9 |
Capital Expenditures |
Loading...
|
M | -6 | -6 | -8 | -7 | -6 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -3 | -3 | -4 | -5 | -6 | -5 | -6 | -7 | -7 | -7 | -8 | -6 | -6 | -6 | -3 | -3 | -2 | -3 | -4 | -6 | -6 | -8 | -10 | -18 | -18 | -16 | -13 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 61 | 63 | 71 | 79 | 17 | 19 | 5 | 6 | -1 | -6 | 60 | 120 | 130 | 133 | 77 | 21 | 22 | 57 | 59 | 42 | 21 | -15 | -39 | -35 | -19 | -17 | -18 | -18 | -18 | -20 | 12 | 12 | 37 | 37 | 45 | 45 | 21 | 21 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 61 | 63 | 71 | 79 | 17 | 19 | 5 | 6 | -1 | -6 | 60 | 120 | 130 | 133 | 77 | 21 | 22 | 57 | 59 | 42 | 21 | -15 | -39 | -35 | -19 | -17 | -18 | -18 | -18 | -20 | 12 | 12 | 37 | 37 | 45 | 45 | 21 | 21 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 78 | 78 | 132 | 198 | 103 | 75 | -97 | -172 | -270 | -501 | -281 | -291 | -41 | 261 | 45 | 140 | -83 | -117 | -25 | -97 | 67 | 94 | 340 | 407 | 418 | 376 | 377 | 459 | 445 | 434 | 219 | 66 | -7 | -1 | 26 | 26 | 26 | 26 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -17 | -15 | -15 | -9 | -3 | -1 | -6 | -12 | -13 | -13 | -15 | -14 | -20 | -40 | -35 | -30 | -22 | -2 | 0 | 1 | 1 | 1 | -2 | -3 | -3 | 0 | 75 | 146 | 329 | 326 | 255 | 184 | 1 | 184 | 183 | 183 | 183 | 0 | 0 | 0 | 0 | - |
Dividends Paid |
Loading...
|
M | 36 | 27 | 36 | 34 | 32 | 29 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 23 | 22 | 22 | 20 | 19 | 17 | 15 | 14 | 13 | 12 | 11 | 10 | 9 | 8 | 8 | 8 | 13 | 12 | 15 | 14 | 9 | 8 | 3 | 3 |
Other Financial Activities |
Loading...
|
M | 11,751 | 11,785 | 17,613 | 14,284 | 7,858 | 3,681 | 2,781 | 1,807 | 1,013 | 1,524 | 1,361 | 1,082 | 1,563 | 1,277 | 826 | 940 | 622 | 566 | 530 | 509 | 785 | 819 | 953 | 629 | 451 | 527 | 512 | 1,009 | 838 | 894 | 818 | 439 | 431 | 114 | 49 | -6 | 3 | 3 | 1 | 1 | 1 | 1 |
Financing Cash Flow |
Loading...
|
M | 11,751 | 11,785 | 17,613 | 14,284 | 7,858 | 3,681 | 2,781 | 1,807 | 1,013 | 1,524 | 1,361 | 1,082 | 1,563 | 1,277 | 826 | 940 | 622 | 566 | 530 | 509 | 785 | 819 | 953 | 629 | 451 | 527 | 512 | 1,009 | 838 | 894 | 818 | 439 | 431 | 114 | 49 | -6 | 3 | 3 | 1 | 1 | 1 | 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 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | -3 | -3 | - |
Issuance/Purchase of Shares |
|
M | -17 | -15 | -15 | -9 | -3 | -1 | -6 | -12 | -13 | -13 | -15 | -14 | -20 | -40 | -35 | -30 | -22 | -2 | 0 | 1 | 1 | 1 | -2 | -3 | -3 | 0 | 75 | 146 | 329 | 326 | 255 | 184 | 1 | 184 | 183 | 183 | 183 | 0 | 0 | 0 | 0 | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -3,496 | -1,142 | 3,806 | 3,803 | 4,109 | 4,735 | 5,792 | 6,751 | 6,933 | 7,028 | 6,461 | 6,038 | 6,068 | 5,873 | 5,885 | 5,793 | 5,413 | 5,162 | 4,924 | 4,713 | 4,773 | 4,131 | 3,857 | 3,426 | 3,096 | 3,083 | 2,714 | 2,496 | 2,138 | 2,043 | 2,143 | 1,609 | 1,074 | 610 | -2,015 | -2,012 | -2,012 | -2,012 | 2 | - | - | - |
Free Cash Flow |
Loading...
|
M | 135 | 112 | 90 | 136 | 208 | 233 | 236 | 270 | 213 | 332 | 392 | 690 | 640 | 497 | 420 | 86 | 100 | 114 | 128 | 94 | 72 | 90 | 67 | 61 | 64 | 64 | 52 | 99 | 118 | 23 | 30 | 27 | -13 | 68 | 67 | 14 | 33 | 2 | 2 | 1 | 1 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email