Cash Flow Statement | Trend | Unit | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 | 2004-03-31 | 2003-03-31 | 2002-03-31 | 2001-03-31 | 2000-03-31 | 1999-03-31 | 1998-03-31 | 1997-03-31 | 1996-03-31 | 1995-03-31 | 1994-03-31 | 1993-03-31 | 1992-03-31 | 1991-03-31 | 1990-03-31 | 1989-03-31 | 1988-03-31 | 1987-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 33 | 51 | 126 | 52 | 6 | -14 | 13 | 54 | 10 | 14 | 41 | 11 | 18 | 48 | 19 | 8 | 32 | 22 | 8 | 13 | 9 | 1 | 1 | 4 | 6 | -5 | 8 | -10 | 5 | 5 | 4 | 1 | 6 | 6 | 5 | 3 | 2 |
Depreciation and Amortization |
Loading...
|
M | 41 | 37 | 32 | 31 | 31 | 32 | 25 | 22 | 22 | 23 | 23 | 23 | 23 | 22 | 22 | 23 | 23 | 24 | 29 | 29 | 23 | 25 | 24 | 24 | 28 | 29 | 26 | 24 | 9 | 9 | 9 | 10 | 8 | 8 | 9 | 9 | 9 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 7 | 0 | 0 | 2 | 2 | 2 | 10 | 0 | 0 | 1 | 11 | 18 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | -22 | - | -8 | 0 | 0 | 0 | - | 0 | -34 | 29 | 4 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -213 | 30 | 183 | 127 | 97 | -13 | 24 | 39 | 19 | 58 | 31 | 42 | 17 | 38 | 47 | -6 | 70 | 32 | 18 | 2 | 69 | 67 | -15 | 50 | 27 | 22 | 90 | -86 | 22 | 22 | 12 | 23 | -6 | 27 | 14 | 13 | 4 |
Capital Expenditures |
Loading...
|
M | -71 | -53 | -71 | -66 | -38 | -33 | -32 | -10 | -26 | -19 | -16 | -27 | -19 | -21 | -23 | -33 | -22 | -12 | -14 | -23 | -7 | -13 | -15 | -20 | -10 | -69 | -12 | -68 | -12 | -12 | -2 | -9 | -17 | -12 | -10 | -7 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 6 | - | - | 23 | 105 | -12 | 0 | -38 | 0 | 1 | 10 | 0 | 1 | 0 | 1 | 1 | 32 | 1 | 6 | 49 | 1 | 1 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 6 | - | - | 23 | 105 | -12 | 0 | -38 | 0 | 1 | 10 | 0 | 1 | 0 | 1 | 1 | 32 | 1 | 6 | 49 | 1 | 1 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 329 | 8 | -125 | -49 | -160 | 66 | 15 | 13 | 53 | -39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -41 | -39 | -4 | -13 | -8 | -5 | -3 | -6 | -34 | -1 | -30 | -1 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -5 | 0 | 0 | - | -6 | - | - | 0 |
Dividends Paid |
Loading...
|
M | 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 | 952 | 396 | -7 | -17 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 344 | 416 | 1 | 40 | -57 | -20 | -9 | 24 | -23 | -36 | 16 | -2 | -56 | 0 | -96 | 119 | -18 | -18 | -3 | -8 | 22 | -9 | -8 | -8 | -5 |
Financing Cash Flow |
Loading...
|
M | 952 | 396 | -7 | -17 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 344 | 416 | 1 | 40 | -57 | -20 | -9 | 24 | -23 | -36 | 16 | -2 | -56 | 0 | -96 | 119 | -18 | -18 | -3 | -8 | 22 | -9 | -8 | -8 | -5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 11 | 60 | 11 | 11 | 15 | 12 | 9 | 11 | 14 | 14 | 9 | 5 | 7 | 6 | 10 | 9 | 6 | 5 | 5 | 65 | 25 | 5 | 11 | 31 | 4 | 2 | 1 | 27 | 16 | 16 | 8 | 2 | 4 | 5 | 13 | 13 | 16 |
Ending Cash |
Loading...
|
M | 12 | 11 | 60 | 11 | 11 | 15 | 12 | 9 | 11 | 14 | 14 | 9 | 5 | 7 | 6 | 10 | 9 | 6 | 5 | 5 | 65 | 25 | 5 | 11 | 31 | 4 | 2 | 1 | 27 | 2 | 16 | 8 | 2 | 4 | 5 | 13 | 13 |
Stock-Based Compensation |
Loading...
|
M | -1 | 1 | -19 | -7 | -47 | 6 | 2 | - | - | - | - | -12 | -18 | - | - | 0 | -5 | - | - | - | 5 | - | - | - | - | - | - | -4 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -41 | -39 | -4 | -13 | -8 | -5 | -3 | -6 | -34 | -1 | -30 | -1 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -5 | 0 | 0 | - | -6 | - | - | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 667 | 382 | 358 | 402 | 491 | 584 | 556 | 274 | 464 | 453 | 447 | 425 | 295 | 405 | 332 | 370 | 334 | 230 | 205 | 188 | 172 | 164 | 163 | 169 | 167 | 112 | 129 | 109 | 133 | 63 | 85 | 77 | 78 | 62 | 79 | 83 | 83 |
Free Cash Flow |
Loading...
|
M | -283 | -23 | 112 | 62 | 59 | -46 | -8 | 29 | -7 | 39 | 15 | 14 | -3 | 17 | 24 | -39 | 49 | 20 | 4 | -21 | 62 | 53 | -30 | 30 | 18 | -48 | 78 | -154 | 10 | 10 | 11 | 14 | -24 | 15 | 4 | 6 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email