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 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 7 | 8 | 6 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 9 | 8 | 6 | 5 | 7 | 8 | 7 | 6 | 5 | 4 | 5 | 7 | 4 | 2 | 2 | 1 | 3 | 5 | 7 | 7 | 7 | 7 | 7 | 9 | 10 | 10 | 9 | 8 | 7 | 7 | 10 | 13 | 19 | 26 | 25 | 22 | 17 | 11 | 9 | 9 | 11 | 13 | 14 | 12 | 11 | 1 | -1 | -4 | -13 | -7 | -11 | -7 | 0 | 1 | 5 | 6 | 7 | 11 | 13 | 14 | 21 | 21 | 22 | 23 | 19 | 19 | 18 | 18 | 16 | 15 | 16 | 16 | 17 | 17 | 15 | 12 | 11 | 9 | 9 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 10 | 11 | 11 | 11 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 2 | 1 | 0 | -1 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 6 | 6 | 5 | 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | -1 | -1 | -1 | 0 | 2 | 1 | 1 | 1 | 0 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 0 | 1 | 0 | 0 | -1 | -2 | -2 | -3 | -2 | -1 | -1 | 1 | 2 | 2 | 1 | 31 | 57 | 79 | 95 | 59 | 38 | 46 | 20 | 15 | 66 | 137 | 71 | 77 | 12 | -103 | 37 | 123 | 50 | 16 | -72 | -205 | -96 | -2 | 43 | 61 | 150 | 115 | 19 | 11 | -66 | -23 | -33 | 6 | -32 | -34 | 0 | -2 | -21 | -72 | -20 | 685 | 8 | 22 | 29 | -671 | 26 | 13 | 9 | 6 | 1 | 0 | -1 | -90 | -61 | -39 | -19 | 74 | -1 | -32 | -65 | -49 | -68 | -55 | 18 | -29 | 61 | 43 | -33 | -4 | -3 | -11 | 72 | 61 | -37 | -26 | -91 | -81 | 7 | -13 | -13 | 13 | 43 | 50 | 32 | -14 | -73 | -53 | -45 | -22 | 3 | -1 | 31 | 28 | 17 | 25 |
Operating Cash Flow |
Loading...
|
M | 11 | 15 | 14 | 16 | 16 | 11 | 11 | 12 | 10 | 11 | 12 | 12 | 13 | 13 | 11 | 8 | 39 | 64 | 83 | 107 | 68 | 49 | 60 | 28 | 24 | 72 | 145 | 83 | 90 | 28 | -93 | 48 | 131 | 60 | 31 | -58 | -186 | -80 | 10 | 49 | 74 | 167 | 136 | 55 | 42 | -39 | 8 | -12 | -20 | -47 | -33 | -2 | 32 | 16 | -74 | 1 | -11 | -69 | -60 | -86 | -71 | -7 | 4 | 48 | 120 | 96 | 94 | 49 | -39 | 2 | 29 | 60 | 87 | 26 | -14 | -53 | -37 | -51 | -33 | 35 | -4 | 75 | 54 | -17 | 4 | 4 | -1 | 84 | 72 | -20 | -12 | -79 | -68 | 12 | 8 | 5 | 4 | 40 | 52 | 35 | 10 | -46 | -51 | -42 | -14 | 9 | 6 | 38 | 31 | 17 | 26 |
Capital Expenditures |
Loading...
|
M | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -3 | -2 | -1 | -2 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | -38 | -38 | -139 | -185 | -189 | -134 | -88 | -42 | 13 | 35 | 61 | 71 | 83 | 36 | -25 | -73 | -108 | -88 | -17 | 11 | 12 | 31 | 2 | -12 | -17 | -51 | -64 | -74 | -51 | -48 | -26 | 14 | -18 | -17 | -41 | -50 | -40 | -37 | -22 | -12 | 31 | 47 | 64 | 71 | 56 | 56 | 45 | 68 | 82 | 92 | 96 | 99 | 101 | 106 | 110 | 103 | 98 | 91 | 87 | 64 | 48 | 33 | 26 | 18 | 14 | 13 | 15 | 27 | 38 | 50 | 47 | 31 | 16 | - | - | 0 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | -38 | -38 | -139 | -185 | -189 | -134 | -88 | -42 | 13 | 35 | 61 | 71 | 83 | 36 | -25 | -73 | -108 | -88 | -17 | 11 | 12 | 31 | 2 | -12 | -17 | -51 | -64 | -74 | -51 | -48 | -26 | 14 | -18 | -17 | -41 | -50 | -40 | -37 | -22 | -12 | 31 | 47 | 64 | 71 | 56 | 56 | 45 | 68 | 82 | 92 | 96 | 99 | 101 | 106 | 110 | 103 | 98 | 91 | 87 | 64 | 48 | 33 | 26 | 18 | 14 | 13 | 15 | 27 | 38 | 50 | 47 | 31 | 16 | - | - | 0 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 30 | 55 | 55 | 150 | 125 | 105 | 51 | 10 | -5 | -15 | -46 | -40 | -20 | -15 | 5 | 40 | 30 | 20 | 20 | -25 | -10 | 0 | -10 | 0 | -15 | -15 | -40 | 20 | 20 | 20 | 55 | 0 | -40 | 50 | 50 | 50 | 80 | -10 | -15 | -65 | -55 | -75 | -70 | -20 | 10 | 30 | 30 | 10 | -20 | -20 | -20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -4 | -3 | -5 | -4 | -4 | -4 | -4 | -5 | -5 | -3 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -3 | -5 | -7 | -10 | -11 | -10 | -9 | -9 | -11 | -11 | -13 | -12 | -13 | -14 | -13 | -14 | -13 | -16 | -17 | -14 | -14 | -10 | -9 | -9 | -8 | -9 | -7 | -5 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -3 | -3 | -3 | -3 | -7 | -7 | -12 | -17 | -16 | -16 | -11 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 6 | 54 | 65 | 175 | 165 | 109 | 84 | 23 | 25 | 18 | 18 | -1 | 67 | 69 | 69 | 69 | 2 | 0 | 0 | -1 | 30 | 29 | 10 | 11 | -19 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | -22 | -26 | -30 | -9 | 5 | 26 | 28 | 47 | 60 | 43 | 29 | 0 | 12 | -44 | 41 | 157 | 115 | 136 | 174 | 85 | 185 | 222 | -9 | -48 | -46 | -46 | 211 | 208 | 108 | 108 | -22 | 81 | 176 | 301 | 240 | 294 | 558 | 346 | 470 | 6,115 | 10,898 | 12,416 | 12,310 | 6,495 | 1,342 | -111 | -112 | 602 | 862 | 1,292 | 1,310 | 2,917 | 7,246 | 10,497 | 10,589 | 8,479 | 4,116 | 929 | 912 | 750 | 640 | 195 | 145 | 130 | 56 | 24 | 21 | 6 | -6 |
Financing Cash Flow |
Loading...
|
M | 6 | 54 | 65 | 175 | 165 | 109 | 84 | 23 | 25 | 18 | 18 | -1 | 67 | 69 | 69 | 69 | 2 | 0 | 0 | -1 | 30 | 29 | 10 | 11 | -19 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | -22 | -26 | -30 | -9 | 5 | 26 | 28 | 47 | 60 | 43 | 29 | 0 | 12 | -44 | 41 | 157 | 115 | 136 | 174 | 85 | 185 | 222 | -9 | -48 | -46 | -46 | 211 | 208 | 108 | 108 | -22 | 81 | 176 | 301 | 240 | 294 | 558 | 346 | 470 | 6,115 | 10,898 | 12,416 | 12,310 | 6,495 | 1,342 | -111 | -112 | 602 | 862 | 1,292 | 1,310 | 2,917 | 7,246 | 10,497 | 10,589 | 8,479 | 4,116 | 929 | 912 | 750 | 640 | 195 | 145 | 130 | 56 | 24 | 21 | 6 | -6 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 47 | 58 | 66 | 61 | 25 | 39 | 23 | 60 | 86 | 88 | 70 | 72 | 74 | 66 | 116 | 84 | 48 | 55 | 71 | 61 | 67 | 79 | 43 | 51 | 47 | 49 | 73 | 125 | 83 | 39 | 51 | 111 | 111 | 156 | 81 | 31 | 32 | 85 | 119 | 193 | 182 | 157 | 194 | 220 | 100 | 98 | 145 | 187 | 134 | 80 | 143 | 175 | 154 | 67 | 96 | 86 | 72 | 98 | 57 | 12 | 18 | 12 | 15 | 17 | 13 | 14 | 13 | 16 | 22 | 18 | 16 | 22 | 44 | 81 | 26 | 26 | 17 | 35 | 38 | 32 | 24 | 26 | 49 | 32 | 34 | 33 | 28 | 113 | 97 | 72 | 27 | 22 | 20 | 18 | 19 | 14 | 28 | 15 | 20 | -50 | 20 | 50 | 23 | 31 | 85 | 46 | 20 | 16 | 11 | 25 | 31 |
Ending Cash |
Loading...
|
M | 52 | 47 | 58 | 66 | 61 | 25 | 39 | 23 | 60 | 86 | 88 | 70 | 72 | 74 | 66 | 116 | 84 | 48 | 55 | 71 | 61 | 67 | 79 | 43 | 51 | 47 | 49 | 73 | 125 | 83 | 39 | 51 | 111 | 111 | 156 | 81 | 31 | 32 | 85 | 119 | 193 | 182 | 157 | 194 | 220 | 100 | 98 | 145 | 187 | 134 | 80 | 143 | 175 | 154 | 67 | 96 | 86 | 72 | 98 | 57 | 12 | 18 | 12 | 15 | 17 | 13 | 14 | 13 | 16 | 22 | 18 | 16 | 22 | 44 | 81 | 26 | 26 | 17 | 35 | 38 | 32 | 24 | 26 | 49 | 32 | 34 | 33 | 28 | 113 | 97 | 72 | 27 | 22 | 20 | 18 | 19 | 14 | 28 | 15 | 20 | 8 | 20 | 50 | 52 | 31 | 85 | 46 | 3 | 16 | 11 | 25 |
Stock-Based Compensation |
Loading...
|
M | 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 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -2 | -2 | -2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3 | -4 | -3 | -5 | -4 | -4 | -4 | -4 | -5 | -5 | -3 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -3 | -5 | -7 | -10 | -11 | -10 | -9 | -9 | -11 | -11 | -13 | -12 | -13 | -14 | -13 | -14 | -13 | -16 | -17 | -14 | -14 | -10 | -9 | -9 | -8 | -9 | -7 | -5 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -3 | -3 | -3 | -3 | -7 | -7 | -12 | -17 | -16 | -16 | -11 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -863 | -521 | -281 | -295 | -188 | -38 | 162 | 414 | 462 | 708 | 895 | 814 | 860 | 704 | 553 | 477 | 430 | 438 | 463 | 480 | 454 | 434 | 415 | 372 | 404 | 428 | 412 | 375 | 355 | 320 | 328 | 406 | 441 | 337 | 244 | 177 | 214 | 399 | 570 | 658 | 735 | 760 | 667 | 452 | 223 | 13 | -147 | -239 | -205 | -216 | -149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23 | 23 | 23 | 138 | 175 | 175 | 288 | 354 | 293 | 293 | 180 | - | - | - | - | - | 110 | 110 | 110 | -44 | -353 | -534 | -534 | -576 | -513 | -331 | -331 | -136 | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 10 | 14 | 14 | 16 | 15 | 11 | 11 | 12 | 10 | 10 | 11 | 11 | 13 | 12 | 11 | 8 | 38 | 64 | 83 | 107 | 67 | 47 | 58 | 25 | 21 | 69 | 142 | 81 | 88 | 27 | -95 | 46 | 130 | 60 | 31 | -58 | -187 | -80 | 9 | 48 | 74 | 166 | 135 | 54 | 40 | -40 | 5 | -15 | -22 | -49 | -34 | -3 | 31 | 15 | -75 | 1 | -11 | -70 | -60 | -87 | -72 | -8 | 4 | 48 | 120 | 95 | 93 | 47 | -40 | 2 | 28 | 59 | 86 | 25 | -15 | -54 | -37 | -52 | -34 | 34 | -5 | 74 | 52 | -18 | 3 | 3 | -3 | 82 | 69 | -23 | -14 | -80 | -69 | 11 | 7 | 4 | 3 | 39 | 51 | 33 | 9 | -49 | -53 | -44 | -16 | 8 | 5 | 37 | 31 | 16 | 25 |
StockViz Staff
September 20, 2024
Any question? Send us an email