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 | 79 | 68 | -5 | 28 | 33 | 34 | 108 | 72 | 70 | 69 | 16 | 44 | 64 | 56 | 32 | 6 | -18 | -7 | 50 | 439 | 435 | 422 | 359 | -39 | -39 | -36 | -36 | -36 | -38 | -40 | -49 | -46 | -43 | -39 | -38 | -273 | -269 | -265 | -251 | -16 | -16 | -17 | -16 | -14 | -15 | -15 | -17 | -14 | 14 | 14 | 6 | 0 | -28 | -28 | -14 | -9 | -15 | -18 | -20 | -22 | -15 | -9 | -8 | -7 | -3 | -6 | -9 | -8 | -10 | -10 | -6 | -5 | -4 | -2 | -5 | -8 | -9 | -9 | -8 | -8 | -6 | -5 | -5 | -4 | -4 | -4 | -4 | -5 | -5 | -5 | -6 | -7 | -8 | -8 | -7 | -5 | -4 | -4 | -4 | -4 | -5 | -7 | -6 | -5 | -3 | -1 |
Depreciation and Amortization |
Loading...
|
M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 1 | 0 | -1 | 0 | 1 | 2 | 2 | 2 | 0 | 7 | 9 | 10 | 19 | 12 | 11 | 9 | -1 | -77 | -356 | -355 | -349 | -265 | 18 | 21 | 21 | 16 | 11 | 8 | 4 | 0 | 0 | 1 | 0 | 0 | -1 | -1 | 2 | 2 | 2 | 2 | 3 | 3 | -9 | -9 | -10 | -15 | -9 | 9 | 5 | 21 | 28 | 13 | 16 | 1 | -3 | 3 | 6 | 10 | 12 | 6 | 1 | 0 | 0 | -3 | -1 | 3 | 2 | 4 | 4 | 1 | 1 | 2 | 0 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 |
Operating Cash Flow |
Loading...
|
M | 64 | 95 | 8 | 8 | 9 | 42 | 66 | 72 | 73 | 11 | 41 | 71 | 63 | 72 | 11 | -20 | -15 | -18 | -8 | 78 | 77 | 69 | 67 | -24 | -18 | -8 | -27 | -78 | -105 | -116 | -107 | -37 | 9 | 11 | 23 | 20 | -9 | 14 | 4 | 74 | 83 | 58 | 78 | -14 | -22 | -20 | 12 | 22 | 23 | 26 | -15 | -15 | -12 | -11 | -10 | -9 | -10 | -8 | -7 | -8 | -8 | -7 | -7 | -6 | -5 | -5 | -6 | -6 | -6 | -4 | -3 | -2 | -1 | -1 | -2 | -3 | -4 | -5 | -6 | -6 | -6 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -4 | -5 | -5 | -4 | -3 | -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 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -3 | -2 | -2 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 157 | 235 | 313 | 313 | 235 | 157 | 78 | 1 | 1 | 1 | 1 | 4 | 4 | 4 | 8 | 5 | 1 | 1 | -3 | -3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 157 | 235 | 313 | 313 | 235 | 157 | 78 | 1 | 1 | 1 | 1 | 4 | 4 | 4 | 8 | 5 | 1 | 1 | -3 | -3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | -86 | -172 | -258 | -344 | -258 | -172 | -86 | - | - | - | - | - | - | 29 | 27 | 27 | 27 | -3 | -2 | -2 | -4 | -4 | -5 | -5 | -4 | -2 | -9 | -1 | -1 | -1 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 7 | -11 | -14 | -14 | -14 | -13 | -16 | -23 | -26 | -26 | -27 | -25 | -34 | -29 | -22 | -16 | -1 | - | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 32 | 64 | 64 | 96 | 97 | 98 | 131 | 132 | 99 | 66 | 123 | 90 | 90 | 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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 96 | -8 | 0 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 179 | 179 | 179 | -1 | -1 | -1 | -1 | -3 | -2 | -2 | -3 | 0 | 0 | 0 | 30 | 63 | 63 | 63 | 33 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | -4 | -3 | -6 | 1 | 2 | 6 | 13 | 5 | 4 | -1 | -1 | 1 | 3 | 8 | 14 | 14 | 13 | 28 | 23 | 26 | 26 | 6 | 4 | 1 | 0 | -1 | -1 | -1 | -1 | -3 | -3 | -1 | 0 | 5 | 5 | 3 | 2 | 0 | -1 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | -1 | -2 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 96 | -8 | 0 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 179 | 179 | 179 | -1 | -1 | -1 | -1 | -3 | -2 | -2 | -3 | 0 | 0 | 0 | 30 | 63 | 63 | 63 | 33 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | -4 | -3 | -6 | 1 | 2 | 6 | 13 | 5 | 4 | -1 | -1 | 1 | 3 | 8 | 14 | 14 | 13 | 28 | 23 | 26 | 26 | 6 | 4 | 1 | 0 | -1 | -1 | -1 | -1 | -3 | -3 | -1 | 0 | 5 | 5 | 3 | 2 | 0 | -1 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | -1 | -2 | 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 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 5 | 12 | 12 | 11 | 9 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 7 | -11 | -14 | -14 | -14 | -13 | -16 | -23 | -26 | -26 | -27 | -25 | -34 | -29 | -22 | -16 | -1 | - | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 568 | 569 | 549 | 603 | 625 | 641 | 655 | 595 | 577 | 533 | 488 | 492 | 463 | 414 | 369 | 341 | 362 | 397 | 419 | 440 | 71 | -14 | -93 | -174 | 131 | 156 | 181 | 132 | 13 | 75 | 142 | 297 | 495 | 505 | 505 | 495 | 492 | 489 | 479 | 482 | 475 | 441 | 399 | 299 | 216 | 168 | 144 | 128 | 110 | 88 | 62 | 70 | 65 | 61 | 55 | 32 | 18 | 2 | -10 | -2 | 8 | 16 | 20 | 23 | 26 | 31 | 35 | 25 | 14 | 3 | -6 | -5 | -4 | -2 | -2 | 1 | 7 | 14 | 14 | 12 | 8 | 3 | 4 | 4 | 5 | 6 | 7 | 8 | 7 | 4 | 2 | 3 | 6 | 10 | 11 | 11 | 10 | 9 | 12 | 16 | 19 | 25 | 31 | 26 | 20 | 10 |
Free Cash Flow |
Loading...
|
M | 64 | 95 | 8 | 8 | 9 | 42 | 66 | 72 | 73 | 11 | 41 | 71 | 63 | 72 | 11 | -20 | -15 | -18 | -8 | 78 | 77 | 69 | 67 | -24 | -18 | -8 | -27 | -78 | -105 | -116 | -107 | -38 | 9 | 11 | 23 | 20 | -9 | 14 | 4 | 73 | 83 | 58 | 77 | -15 | -23 | -21 | 12 | 21 | 23 | 25 | -15 | -15 | -12 | -11 | -10 | -10 | -10 | -9 | -7 | -8 | -8 | -8 | -8 | -7 | -6 | -7 | -7 | -7 | -7 | -5 | -4 | -3 | -2 | -2 | -3 | -4 | -5 | -5 | -6 | -6 | -6 | -6 | -5 | -4 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -5 | -4 | -7 | -7 | -5 | -4 | -2 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email