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 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 11 | 12 | 13 | 16 | 2 | 12 | 10 | 13 | 9 | 12 | 13 | 14 | 11 | 12 | 10 | 7 | 5 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 6 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 2 | 3 | 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 | 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 | 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 |
Non-Cash Items (Other) |
Loading...
|
M | 5 | -2 | -3 | -2 | 9 | 1 | 3 | 1 | -2 | 0 | -1 | 2 | -2 | 1 | -3 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 1 | 0 | 0 | 0 | 205 | -1 | 0 | 0 | 1 | 0 | -1 | 0 | 0 | -2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | 1 | 1 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 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 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 24 | 17 | 14 | 23 | 11 | 21 | 7 | 21 | 16 | 15 | 14 | 19 | 13 | 14 | 6 | 12 | 11 | 12 | 5 | 8 | 13 | 10 | 7 | 9 | 10 | 7 | 5 | 8 | 7 | 9 | 1 | 5 | 5 | 5 | 3 | 6 | 7 | 3 | 4 | 3 | 5 | 3 | 2 | 5 | 6 | 4 | 0 | 2 | 4 | 1 | 1 | 3 | 5 | 5 | 2 | 2 | 2 | 1 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | - | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | -4 | -1 | -1 | -2 | -3 | -1 | 0 | 0 | -1 | -1 | -3 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -5 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | -2 | -3 | -4 | -3 | -2 | -2 | -1 | 0 | -4 | 0 | -1 | -2 | -1 | -2 | -2 | 0 | -1 | -2 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -5 | -6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -7 | 175 | -271 | -3 | -1 | 12 | 26 | 0 | -6 | 2 | 2 | 0 | -11 | 0 | 0 | 0 | -105 | -79 | 1 | -2 | -1 | 0 | 0 | 3 | 0 | -1 | 0 | -1 | 10 | 3 | 2 | 0 | 1 | -3 | 0 | 8 | 6 | 0 | -3 | 1 | -1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -7 | 175 | -271 | -3 | -1 | 12 | 26 | 0 | -6 | 2 | 2 | 0 | -11 | 0 | 0 | 0 | -105 | -79 | 1 | -2 | -1 | 0 | 0 | 3 | 0 | -1 | 0 | -1 | 10 | 3 | 2 | 0 | 1 | -3 | 0 | 8 | 6 | 0 | -3 | 1 | -1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 88 | -44 | -164 | 187 | -5 | -3 | -10 | -11 | -5 | -1 | -42 | 35 | 18 | 4 | 11 | -4 | 6 | -117 | 15 | 42 | 25 | 388 | 1,420 | 929 | 839 | 1,674 | -25 | 268 | 191 | 399 | - | 157 | -563 | 179 | - | 175 | 513 | - | -57 | 105 | 189 | - | - | -3 | 0 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | - | - | 0 | 0 | -5 | 0 | -5 | 0 | 0 | -1 | -2 | -3 | -3 | 0 | -6 | -3 | 0 | -3 | -1 | - | - | 0 | 0 | 0 | 0 | 500 | 24 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | -279 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 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 | 1 | 154 | 96 | 305 | -57 | 1,120 | 579 | -40 | 89 | 152 | 41 | -38 | 104 | 172 | 18 | 286 | 264 | 208 | 122 | 143 | 218 | 170 | 204 | 151 | 184 | 734 | 0 | 452 | 666 | 234 | 189 | 123 | 33 | 198 | 88 | 86 | 100 | 93 | 104 | 24 | -25 | 43 | 71 | 94 | 21 | 25 | 2 | -15 | -22 | 55 | 39 | -17 | 10 | -4 | 13 | 13 | 14 | 36 | 57 | 28 | 48 | 120 | 47 | 39 | 27 | 155 | 158 | 203 | 90 | 46 | 68 | 6 | 10 | 22 | 32 | 15 | 31 | 33 | 21 | 26 | 31 | 51 | 39 | -2 | 7 | 6 | 1 | 3 | 8 | 9 | 5 | 9 | 10 | 3 | 46 | 6 | 8 | 4 | 0 | -1 | 7 | 2 | 0 | -2 | -3 | -3 | 2 | -6 | 6 | 0 | -1 | -2 | 3 | 8 | 2 | 1 | 3 |
Financing Cash Flow |
Loading...
|
M | 1 | 154 | 96 | 305 | -57 | 1,120 | 579 | -40 | 89 | 152 | 41 | -38 | 104 | 172 | 18 | 286 | 264 | 208 | 122 | 143 | 218 | 170 | 204 | 151 | 184 | 734 | 0 | 452 | 666 | 234 | 189 | 123 | 33 | 198 | 88 | 86 | 100 | 93 | 104 | 24 | -25 | 43 | 71 | 94 | 21 | 25 | 2 | -15 | -22 | 55 | 39 | -17 | 10 | -4 | 13 | 13 | 14 | 36 | 57 | 28 | 48 | 120 | 47 | 39 | 27 | 155 | 158 | 203 | 90 | 46 | 68 | 6 | 10 | 22 | 32 | 15 | 31 | 33 | 21 | 26 | 31 | 51 | 39 | -2 | 7 | 6 | 1 | 3 | 8 | 9 | 5 | 9 | 10 | 3 | 46 | 6 | 8 | 4 | 0 | -1 | 7 | 2 | 0 | -2 | -3 | -3 | 2 | -6 | 6 | 0 | -1 | -2 | 3 | 8 | 2 | 1 | 3 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 216 | 88 | 54 | 115 | 53 | 48 | 87 | 249 | 185 | 111 | 124 | 237 | 150 | 42 | 54 | 56 | 41 | 31 | 35 | 31 | 38 | 22 | 26 | 31 | 35 | 25 | 31 | 21 | 30 | 21 | 23 | 18 | 25 | 19 | 17 | 21 | 33 | 21 | 15 | 18 | 20 | 10 | 13 | 41 | 16 | 9 | 33 | 87 | 119 | 55 | 34 | 53 | 30 | 32 | 33 | 41 | 33 | 15 | 8 | 9 | 13 | 8 | 8 | 5 | 9 | 5 | 7 | 5 | 9 | 4 | 6 | 17 | 11 | 6 | 4 | 5 | 8 | 5 | 5 | 4 | 7 | 7 | 8 | 5 | 6 | 6 | 9 | 10 | 10 | 8 | 11 | 13 | 6 | 6 | 4 | 4 | 6 | 4 | 4 | 6 | 2 | 4 | 4 | 6 | - | 6 | 3 | 6 | - | 4 | 5 | - | 8 | 5 | 3 | 6 | 5 |
Ending Cash |
Loading...
|
M | 168 | 216 | 88 | 54 | 115 | 53 | 48 | 87 | 249 | 185 | 111 | 124 | 237 | 150 | 42 | 54 | 56 | 41 | 31 | 35 | 31 | 38 | 22 | 26 | 31 | 35 | 25 | 31 | 21 | 30 | 21 | 23 | 18 | 25 | 19 | 17 | 21 | 33 | 21 | 15 | 18 | 20 | 10 | 13 | 41 | 16 | 9 | 33 | 87 | 119 | 55 | 34 | 53 | 30 | 32 | 33 | 41 | 33 | 15 | 8 | 9 | 13 | 8 | 6 | 5 | 9 | 5 | 7 | 5 | 9 | 4 | 6 | 17 | 11 | 6 | 4 | 5 | 8 | 5 | 5 | 4 | 7 | 7 | 8 | 5 | 6 | 6 | 9 | 10 | 10 | 8 | 11 | 13 | 6 | 6 | 4 | 4 | 6 | 4 | 4 | 7 | 2 | 4 | 4 | -3 | -3 | 6 | -6 | 6 | 0 | 4 | -2 | - | 8 | 5 | 1 | 6 |
Stock-Based Compensation |
Loading...
|
M | 1 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | - | - | 1 | 1 | - | - | 2 | 0 | -8 | - | - | 0 | 0 | 0 | - | 2 | - | - | 0 | - | - | - | 0 | 0 | - | - | - | - | - | - | 0 | - | - | 0 | - | - | - | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | - | - | 0 | 0 | -5 | 0 | -5 | 0 | 0 | -1 | -2 | -3 | -3 | 0 | -6 | -3 | 0 | -3 | -1 | - | - | 0 | 0 | 0 | 0 | 500 | 24 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | -279 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,018 | 4,329 | 487 | 441 | 513 | 278 | 279 | 320 | 472 | 2,613 | 2,431 | 2,395 | 2,444 | 2,345 | 2,267 | 2,265 | 2,096 | 2,033 | 1,977 | 1,948 | 1,919 | 1,914 | 1,718 | 1,657 | 1,622 | 1,554 | 1,541 | 1,486 | 1,303 | 1,301 | 1,287 | 1,215 | 1,156 | 1,150 | 1,136 | 1,117 | 1,117 | 1,100 | 1,095 | 861 | 828 | 810 | 726 | 695 | 693 | 674 | 654 | 648 | 663 | 684 | 639 | 609 | 622 | 605 | 488 | 473 | 458 | 455 | 440 | 394 | 385 | 384 | 378 | 367 | 350 | 343 | 339 | 333 | 320 | 316 | 309 | 300 | 308 | 300 | 295 | 274 | 280 | 278 | 273 | 254 | 254 | 255 | 250 | 239 | 237 | 232 | -3,087 | -3,104 | -3,171 | -3,287 | -3,358 | 231 | -3,460 | -3,533 | 170 | 5 | 5 | -8 | 5 | 4 | -13 | -12 | -12 | 4 | -15 | -15 | -10 | -10 | -3 | -8 | -9 | -7 | -4 | -4 | 4 | 3 | 4 |
Free Cash Flow |
Loading...
|
M | 19 | 16 | 14 | 21 | 8 | 20 | 7 | 21 | 16 | 15 | 11 | 18 | 12 | 13 | 5 | 11 | 10 | 11 | 4 | 7 | 12 | 5 | 6 | 9 | 9 | 7 | 3 | 7 | 6 | 8 | 1 | 4 | 4 | 1 | -1 | 3 | 5 | 1 | 4 | 3 | 2 | 2 | 1 | 3 | 5 | 2 | -2 | 2 | 2 | -1 | 1 | 2 | 4 | 5 | 2 | 1 | 2 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 0 | 0 | 2 | -4 | 1 | -5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 1 | - | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email