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 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 13 | 33 | 15 | 17 | 21 | 26 | 24 | 20 | 24 | 23 | 22 | 21 | 14 | 11 | 0 | -109 | 2 | 11 | 12 | 12 | 12 | 20 | 14 | 10 | 11 | 8 | 4 | 19 | 12 | 23 | 15 | 13 | 14 | 21 | 16 | 16 | 13 | 17 | 19 | 27 | 17 | 18 | 19 | -13 | 14 | 16 | 18 | 20 | 15 | 21 | 18 | 20 | 17 | 22 | 16 | 14 | 12 | 12 | 11 | 13 | 9 | 14 | 12 | 14 | 11 | 15 | 15 | 11 | 12 | 9 | 12 | 12 | 9 | 9 | 9 | 9 | 8 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 6 | 7 | 7 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 4 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -113 | -14 | 4 | 1 | 2 | 0 | 0 | 1 | -1 | 2 | -1 | 3 | -21 | 16 | 1 | 124 | 1 | 1 | 5 | 3 | 3 | -2 | 3 | 10 | 5 | 9 | 20 | 5 | 4 | 4 | 2 | 2 | 2 | 4 | 2 | 5 | 0 | 1 | -2 | 1 | 0 | 3 | 3 | 52 | 3 | 4 | 2 | -1 | 3 | 2 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 6 | 3 | 1 | 2 | 3 | 0 | 4 | 2 | 2 | 2 | 3 | 1 | 3 | 2 | 1 | 2 | 1 | 0 | 1 | 1 | 0 | 3 | 4 | 1 | 0 | 1 | 1 | 1 | 4 | 2 | 3 | 1 | 2 | 0 | 0 | 0 | 0 | -1 | -3 | 0 | -1 | -2 | -3 | 0 | 0 | 0 | -1 | 0 | - | - | 0 | -1 | 1 | -2 | 1 | -1 | 1 | - | 0 |
Operating Cash Flow |
Loading...
|
M | 160 | 63 | 94 | -15 | 55 | -27 | -48 | -79 | 30 | -18 | -57 | 64 | -82 | 66 | 71 | 76 | 32 | 71 | 47 | -3 | 27 | -57 | 6 | 31 | 81 | -47 | -37 | 11 | 48 | 29 | 6 | 28 | 65 | 17 | -58 | 48 | 37 | -10 | 1 | 15 | 31 | -44 | 46 | 53 | 86 | -12 | 2 | 35 | 48 | 11 | -34 | 12 | 32 | -14 | -19 | 7 | -7 | -38 | -40 | 12 | 52 | 48 | 31 | 53 | -55 | 89 | -24 | 23 | -26 | 30 | -11 | -11 | 11 | -2 | 14 | 16 | 23 | -27 | 2 | -4 | -9 | 2 | -6 | 12 | 13 | 7 | -1 | -1 | -3 | 14 | -8 | 21 | 12 | -3 | -10 | -5 | 10 | -25 | -4 | 2 | 12 | -5 | 12 | -4 | -8 | -9 | 0 | 1 | 0 | 1 | -2 | 1 | -1 | 1 | -3 | 0 |
Capital Expenditures |
Loading...
|
M | -2 | -3 | -2 | -3 | -2 | -3 | -2 | -4 | -1 | -3 | -1 | 0 | -1 | -1 | -1 | -1 | -4 | -2 | -1 | -7 | -5 | -5 | -1 | -3 | -2 | -2 | -1 | -2 | -7 | -1 | -2 | -3 | -6 | -3 | 0 | -1 | -6 | -6 | -7 | -4 | -6 | 0 | 0 | 0 | -1 | -1 | -2 | -3 | -5 | -3 | -2 | -5 | -4 | -4 | -2 | -2 | -3 | 0 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | -2 | -3 | -2 | -1 | -1 | -5 | -5 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -3 | -2 | -3 | -2 | -2 | -1 | -2 | -2 | -2 | -8 | -1 | 0 | -1 | 0 | -1 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 2 | 2 | 2 | 2 | -3 | -3 | 3 | 3 | -34 | -34 | 34 | 0 | 0 | -49 | 0 | -49 | -32 | 0 | -19 | -13 | 0 | 0 | -1 | -143 | 0 | -4 | 0 | -84 | 0 | 0 | 0 | -61 | 0 | -24 | 0 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 2 | 2 | 2 | 2 | -3 | -3 | 3 | 3 | -34 | -34 | 34 | 0 | 0 | -49 | 0 | -49 | -32 | 0 | -19 | -13 | 0 | 0 | -1 | -143 | 0 | -4 | 0 | -84 | 0 | 0 | 0 | -61 | 0 | -24 | 0 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 19 | -72 | 56 | 56 | 90 | -15 | 0 | 54 | -56 | 47 | 3 | -70 | -64 | -34 | -17 | 12 | 12 | -25 | 90 | 32 | -33 | -79 | 75 | 188 | -18 | -28 | -25 | 89 | -3 | -35 | 21 | 86 | -5 | -24 | 0 | -5 | -34 | - | 0 | - | - | -23 | 10 | 8 | -36 | -55 | -3 | 45 | 24 | -12 | 15 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -20 | -1 | -2 | -5 | -11 | 1 | 0 | -10 | -8 | 0 | 1 | 0 | 0 | - | - | 0 | 0 | 1 | -6 | -9 | 1 | 1 | 0 | 0 | 0 | 2 | 0 | 3 | 2 | -3 | -17 | -2 | -27 | -30 | -42 | -16 | -3 | 0 | 0 | 0 | 1 | 8 | 3 | 2 | 1 | 1 | 1 | 0 | 5 | 3 | 1 | 1 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 3 | 2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 545 | 589 | 626 | 639 | 650 | 596 | 573 | 482 | 586 | 528 | 395 | 527 | 422 | 466 | 466 | 586 | 510 | 538 | 623 | 476 | 560 | 530 | 567 | 456 | 564 | 661 | 510 | 479 | 353 | 468 | 317 | 394 | 425 | 236 | 4 | 68 | 0 | -10 | 0 | 1 | 8 | -1 | 2 | 494 | 11 | 13 | -35 | -52 | -1 | 46 | 26 | -9 | 16 | 0 | 0 | 1 | 0 | 0 | 7 | -23 | 22 | -29 | -35 | 48 | -97 | 36 | -23 | 76 | 0 | 0 | 2 | -5 | -3 | -4 | -4 | -21 | 27 | 0 | 2 | 11 | -3 | 4 | -11 | -13 | -11 | 6 | 3 | 6 | -10 | 26 | -1 | -10 | 5 | 7 | 11 | -8 | 22 | -1 | 1 | 0 | 0 | -5 | 4 | -1 | 20 | 1 | 0 | 0 | -4 | -1 | 0 | 1 | -1 | 1 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 545 | 589 | 626 | 639 | 650 | 596 | 573 | 482 | 586 | 528 | 395 | 527 | 422 | 466 | 466 | 586 | 510 | 538 | 623 | 476 | 560 | 530 | 567 | 456 | 564 | 661 | 510 | 479 | 353 | 468 | 317 | 394 | 425 | 236 | 4 | 68 | 0 | -10 | 0 | 1 | 8 | -1 | 2 | 494 | 11 | 13 | -35 | -52 | -1 | 46 | 26 | -9 | 16 | 0 | 0 | 1 | 0 | 0 | 7 | -23 | 22 | -29 | -35 | 48 | -97 | 36 | -23 | 76 | 0 | 0 | 2 | -5 | -3 | -4 | -4 | -21 | 27 | 0 | 2 | 11 | -3 | 4 | -11 | -13 | -11 | 6 | 3 | 6 | -10 | 26 | -1 | -10 | 5 | 7 | 11 | -8 | 22 | -1 | 1 | 0 | 0 | -5 | 4 | -1 | 20 | 1 | 0 | 0 | -4 | -1 | 0 | 1 | -1 | 1 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | -1 | -5 | 0 | -1 | 2 | 0 | 1 | -1 | 0 | 2 | 1 | 0 | -5 | 1 | -8 | -2 | -3 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | -3 | 1 | -1 | -2 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 45 | 43 | 36 | 37 | 66 | 40 | 38 | 44 | 34 | 55 | 63 | 49 | 67 | 56 | 34 | 35 | 42 | 26 | 24 | 20 | 23 | 19 | 26 | 35 | 35 | 24 | 56 | 62 | 45 | 45 | 61 | 41 | 39 | 41 | 122 | 94 | 122 | 140 | 195 | 184 | 157 | 194 | 148 | 94 | 31 | 39 | 29 | 34 | 43 | 37 | 29 | 31 | 13 | 14 | 35 | 30 | 38 | 88 | 128 | 114 | 85 | 16 | 15 | 6 | 4 | 12 | 2 | 3 | 4 | 3 | 17 | 17 | 11 | 17 | 9 | 3 | 2 | 2 | 1 | 3 | 1 | 1 | 3 | 4 | 3 | 4 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 5 | 1 | 1 | 11 | 15 | 14 | 0 | - | 0 | - | 20 | 1 | - | - | - | 5 | 0 | 1 | - | 4 | 2 | - |
Ending Cash |
Loading...
|
M | 159 | 45 | 43 | 36 | 37 | 66 | 40 | 38 | 44 | 34 | 55 | 63 | 49 | 67 | 56 | 34 | 35 | 42 | 26 | 24 | 20 | 23 | 19 | 26 | 35 | 35 | 24 | 56 | 62 | 45 | 45 | 61 | 41 | 39 | 41 | 122 | 94 | 122 | 140 | 195 | 184 | 157 | 194 | 148 | 94 | 31 | 39 | 29 | 34 | 43 | 37 | 29 | 31 | 13 | 14 | 35 | 30 | 38 | 88 | 128 | 114 | 85 | 16 | 15 | 6 | 4 | 12 | 2 | 3 | 3 | 4 | 4 | 17 | 11 | 17 | 9 | 3 | 2 | 2 | 1 | 3 | 1 | 1 | 3 | 4 | 3 | 4 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 5 | 1 | 1 | 11 | 15 | 0 | 0 | -5 | 5 | -1 | 20 | 1 | - | - | -4 | 5 | 0 | 1 | -1 | 4 | 0 |
Stock-Based Compensation |
Loading...
|
M | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | -1 | 4 | - | 1 | - | - | - | 1 | 0 | 1 | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -20 | -1 | -2 | -5 | -11 | 1 | 0 | -10 | -8 | 0 | 1 | 0 | 0 | - | - | 0 | 0 | 1 | -6 | -9 | 1 | 1 | 0 | 0 | 0 | 2 | 0 | 3 | 2 | -3 | -17 | -2 | -27 | -30 | -42 | -16 | -3 | 0 | 0 | 0 | 1 | 8 | 3 | 2 | 1 | 1 | 1 | 0 | 5 | 3 | 1 | 1 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 773 | 795 | 806 | 870 | 833 | 882 | 794 | 710 | 607 | 588 | 564 | 487 | 495 | 430 | 414 | 484 | 666 | 707 | 744 | 776 | 753 | 759 | 658 | 652 | 699 | 755 | 657 | 625 | 616 | 621 | 624 | 644 | 657 | 687 | 675 | 666 | 653 | 693 | 683 | 716 | 694 | 669 | 637 | 614 | 588 | 598 | 566 | 534 | 568 | 600 | 563 | 532 | 507 | 495 | 462 | 437 | 430 | 422 | 414 | 400 | 381 | 389 | 355 | 369 | 402 | 334 | 393 | 353 | 314 | 298 | 264 | 264 | 250 | 244 | 237 | 222 | 219 | 232 | 195 | 188 | 172 | 153 | 147 | 135 | 144 | 151 | 146 | 136 | 126 | 115 | 121 | 96 | 93 | 100 | 91 | 81 | 66 | 72 | 54 | 51 | 48 | 47 | 45 | 48 | 43 | 42 | 21 | 20 | 20 | 19 | 17 | 7 | 5 | 5 | 5 | 5 |
Free Cash Flow |
Loading...
|
M | 158 | 61 | 91 | -19 | 53 | -29 | -50 | -82 | 29 | -18 | -58 | 64 | -83 | 65 | 70 | 76 | 28 | 69 | 46 | -3 | 22 | -62 | 5 | 28 | 79 | -49 | -39 | 8 | 42 | 28 | 4 | 25 | 59 | 14 | -58 | 47 | 31 | -17 | -7 | 11 | 25 | -45 | 45 | 53 | 85 | -14 | 0 | 32 | 43 | 8 | -36 | 8 | 27 | -18 | -21 | 5 | -10 | -38 | -40 | 12 | 52 | 47 | 29 | 52 | -56 | 87 | -27 | 21 | -26 | 29 | -16 | -16 | 10 | -4 | 13 | 15 | 22 | -28 | 1 | -5 | -9 | 2 | -7 | 11 | 12 | 6 | -3 | -2 | -6 | 12 | -11 | 19 | 10 | -5 | -12 | -8 | 8 | -33 | -4 | 2 | 11 | -5 | 12 | -5 | -10 | -9 | 0 | 0 | 0 | 1 | -2 | 1 | -1 | 1 | -3 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email