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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 10 | 72 | 0 | -3 | -1 | -1 | 33 | 2 | 0 | 73 | -3 | 0 | -1 | 20 | 24 | 21 | -9 | -5 | -1 | -3 | 2 | 52 | 388 | -7 | -12 | -10 | -10 | -8 | -9 | -10 | -9 | -10 | -10 | -20 | -6 | -7 | -7 | -19 | -240 | -3 | -3 | -4 | -5 | -3 | -5 | -3 | -3 | -4 | -4 | -6 | 0 | 24 | -5 | -14 | -6 | -5 | -4 | 1 | -1 | -10 | -7 | -2 | -3 | -3 | -1 | -1 | -2 | 1 | -3 | -4 | -1 | -2 | -3 | 0 | 1 | -2 | -1 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -3 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 | -1 |
Depreciation and Amortization |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 8 | 1 | 2 | 8 | 1 | 0 | 0 | -2 | -76 | -278 | 1 | 4 | 8 | 5 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | - | 1 | -1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | -11 | 0 | 2 | -6 | -5 | 17 | -2 | 10 | 3 | 2 | 1 | -5 | -1 | 8 | 4 | -1 | 1 | 1 | -1 | -1 | 1 | -2 | 1 | 2 | 0 | 0 | 2 | 0 | - | 0 | - | 2 | 1 | 1 | - | 0 | - | 0 | - | 0 | 0 | 0 | 0 | - | 1 | 0 | 1 | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
Operating Cash Flow |
Loading...
|
M | -6 | 79 | -5 | -4 | 24 | -8 | -5 | -2 | 57 | 16 | 2 | -1 | -5 | 46 | 31 | -9 | 3 | -14 | 0 | -4 | 0 | -4 | 86 | -5 | -9 | -6 | -5 | 1 | 2 | -25 | -56 | -26 | -9 | -17 | 14 | 20 | -6 | -4 | 10 | -8 | 17 | -14 | 80 | 1 | -8 | 5 | -12 | -6 | -6 | 37 | -3 | -4 | -4 | -3 | -3 | -2 | -3 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | -2 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | 0 |
Capital Expenditures |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 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 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 78 | 78 | 78 | 78 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 4 | 1 | -4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 78 | 78 | 78 | 78 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 4 | 1 | -4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -86 | -86 | -86 | -86 | - | - | - | - | - | - | - | - | - | 29 | -1 | - | - | -2 | - | - | -2 | -2 | -1 | -1 | -1 | - | -8 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 11 | 0 | -4 | -8 | -3 | 0 | -4 | -7 | -6 | -7 | -7 | -7 | -7 | -6 | -15 | -1 | - | - | - | - | 0 | -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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 0 | 0 | 32 | 32 | 0 | 32 | 33 | 33 | 33 | 33 | - | - | 90 | - | - | - | - | - | - | - | - | 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 | 64 | 32 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 0 | - | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | -4 | 0 | 0 | 1 | -7 | 7 | 1 | 5 | 0 | -1 | 0 | 0 | 0 | 1 | 2 | 5 | 7 | 0 | 1 | 20 | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | 0 | 0 | 1 | 1 | -1 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 64 | 32 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 0 | - | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | -4 | 0 | 0 | 1 | -7 | 7 | 1 | 5 | 0 | -1 | 0 | 0 | 0 | 1 | 2 | 5 | 7 | 0 | 1 | 20 | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | 0 | 0 | 1 | 1 | -1 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 150 | 71 | 76 | 116 | 99 | 110 | 115 | 153 | 103 | 93 | 98 | 107 | 118 | 79 | 53 | 77 | 161 | 176 | 176 | 180 | 180 | 108 | 23 | 29 | 37 | 26 | 31 | 30 | 29 | 20 | 78 | 104 | 113 | 129 | 116 | 96 | 100 | 105 | 99 | 107 | 91 | 105 | 33 | 25 | 32 | 23 | 35 | 43 | 49 | 12 | 5 | 4 | 6 | 6 | 7 | 9 | 14 | 1 | 2 | 2 | 2 | 3 | 5 | 5 | 7 | 8 | 9 | 10 | 11 | 3 | 3 | 2 | 2 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 2 | 1 | 1 | 3 | 3 | 4 | 5 | 2 | 3 | 3 | 4 | 5 | - | - | 10 | 11 | - |
Ending Cash |
Loading...
|
M | 144 | 150 | 71 | 76 | 116 | 99 | 110 | 115 | 153 | 103 | 93 | 98 | 107 | 118 | 79 | 53 | 77 | 161 | 176 | 176 | 180 | 180 | 108 | 23 | 29 | 20 | 26 | 31 | 30 | 29 | 20 | 78 | 104 | 113 | 129 | 116 | 96 | 100 | 105 | 99 | 107 | 91 | 105 | 33 | 25 | 32 | 23 | 35 | 43 | 49 | 12 | 5 | 4 | 6 | 6 | 7 | 9 | 14 | 1 | 2 | 2 | 2 | 3 | 5 | 5 | 7 | 8 | 9 | 10 | 11 | 3 | 3 | 2 | 2 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 2 | 3 | -1 | 4 | -1 | -1 | -3 | 10 | 1 |
Stock-Based Compensation |
Loading...
|
M | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 2 | 2 | 7 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 11 | 0 | -4 | -8 | -3 | 0 | -4 | -7 | -6 | -7 | -7 | -7 | -7 | -6 | -15 | -1 | - | - | - | - | 0 | -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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 153 | 185 | 115 | 115 | 154 | 164 | 169 | 137 | 170 | 178 | 110 | 119 | 125 | 133 | 115 | 90 | 77 | 88 | 87 | 110 | 111 | 110 | 108 | -259 | 27 | 31 | 28 | 45 | 53 | 55 | -22 | -73 | 115 | 122 | 133 | 125 | 124 | 122 | 124 | 121 | 122 | 112 | 127 | 115 | 88 | 69 | 27 | 32 | 39 | 46 | 11 | 14 | 17 | 20 | 18 | 10 | 12 | 14 | -4 | -5 | -3 | 2 | 4 | 6 | 4 | 6 | 8 | 9 | 9 | 9 | -2 | -3 | -2 | 1 | -1 | -2 | 0 | 1 | 2 | 4 | 6 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 1 | 0 | 0 | 0 | 2 | 3 | 4 | 1 | 2 | 3 | 3 | 4 | 5 | 6 | 9 | 10 |
Free Cash Flow |
Loading...
|
M | -6 | 79 | -5 | -4 | 24 | -8 | -5 | -2 | 57 | 16 | 2 | -1 | -5 | 46 | 31 | -9 | 3 | -14 | 0 | -4 | 0 | -4 | 86 | -5 | -9 | -6 | -5 | 1 | 2 | -25 | -56 | -26 | -9 | -17 | 14 | 20 | -6 | -4 | 10 | -8 | 17 | -15 | 79 | 1 | -8 | 4 | -12 | -6 | -7 | 37 | -3 | -5 | -4 | -3 | -2 | -2 | -3 | -2 | -2 | -2 | -2 | -1 | -3 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -3 | -1 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email