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 | 2000-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -18 | -9 | -56 | -23 | 10 | 22 | 65 | 83 | 65 | 70 | 40 | 19 | 14 | 50 | -3 | 90 | 5 | 20 | 4 | -46 | 7 | 13 | 4 | -2 | -14 | -82 | -27 | 18 | 5 | 23 | 4 | -7 | 21 | 35 | 24 | 31 | 32 | 20 | 27 | 34 | -40 | 17 | 35 | 45 | 36 | 11 | 6 | 12 | 11 | 17 | 13 | 14 | 13 | 18 | 19 | 19 | 12 | 12 | 10 | 13 | 6 | 21 | 14 | 3 | 3 | 14 | 11 | 7 | 6 | 9 | 4 | 2 | 2 | 5 | 6 | 12 | 12 | 10 | 4 | 4 | 4 | 4 | 2 | 3 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 1 | - |
Depreciation and Amortization |
Loading...
|
M | 25 | 25 | 31 | 43 | 42 | 41 | 42 | 38 | 43 | 36 | 30 | 32 | 33 | 37 | 31 | 16 | 18 | 19 | 25 | 26 | 26 | 27 | 30 | 32 | 27 | 32 | 31 | 22 | 22 | 23 | 25 | 25 | 26 | 26 | 27 | 26 | 26 | 51 | 9 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 105 | 5 | 13 | 14 | 6 | 5 | 2 | -3 | -7 | 4 | 13 | 15 | 6 | -26 | 6 | -98 | 5 | 5 | 9 | 5 | 5 | 5 | 0 | 5 | 5 | 5 | 6 | 0 | -1 | -1 | 12 | 9 | 4 | -5 | 6 | 0 | -7 | -15 | -5 | 13 | 53 | 3 | 0 | -2 | 0 | 1 | 0 | 0 | -2 | 0 | 1 | 2 | -3 | - | 0 | - | - | 1 | 2 | -6 | 5 | 12 | 6 | -5 | 10 | 4 | 2 | -9 | 3 | 4 | 0 | 7 | 3 | 4 | 0 | 3 | 1 | 8 | 0 | 4 | - | - | 0 | 1 | 0 | 0 | - | -1 | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -14 | 39 | 45 | 95 | 109 | 50 | 79 | 128 | 128 | 122 | 58 | 105 | 136 | 71 | 7 | 54 | 48 | 73 | 47 | 43 | 47 | 59 | 5 | 8 | 34 | 63 | 40 | 48 | 52 | 52 | 12 | 113 | 37 | 95 | 12 | 32 | 128 | -16 | 60 | 40 | 5 | 57 | 29 | 33 | 25 | 15 | 30 | 22 | 20 | 29 | 31 | 25 | 21 | 24 | 19 | 36 | 22 | 26 | 30 | 6 | 33 | 39 | 3 | 26 | 25 | 21 | 5 | 12 | 14 | -3 | 4 | 5 | 0 | 9 | 10 | 24 | 11 | 7 | 0 | 5 | 4 | 4 | 1 | 5 | 3 | 5 | -1 | 3 | 3 | 7 | 2 | - | - |
Capital Expenditures |
Loading...
|
M | -9 | -10 | -137 | -5 | -14 | -10 | -6 | -4 | -14 | -9 | -5 | -11 | -3 | -8 | -4 | -5 | -4 | -3 | -8 | -6 | -7 | -4 | -7 | -7 | -8 | -16 | -11 | -7 | -6 | -16 | -20 | -9 | -5 | -5 | -14 | -11 | -7 | -15 | -20 | -6 | -15 | -7 | -10 | -19 | -9 | -5 | -16 | -3 | -2 | -2 | -4 | -2 | -3 | -3 | -4 | -3 | -2 | -2 | -2 | -2 | -1 | -3 | -3 | -1 | -3 | -2 | -2 | -2 | -1 | -2 | -1 | -1 | 0 | 0 | -2 | -3 | -11 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 21 | 0 | -16 | 1 | -26 | 63 | -512 | - | - | -597 | 34 | 34 | 136 | 34 | - | - | 3 | 3 | 3 | 0 | 0 | -7 | -7 | -397 | 0 | -397 | -397 | 0 | -5 | 0 | 0 | 0 | -294 | 0 | 0 | 0 | -20 | 0 | -20 | 0 | 13 | 0 | 0 | -5 | -12 | 6 | 2 | 0 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 21 | 0 | -16 | 1 | -26 | 63 | -512 | - | - | -597 | 34 | 34 | 136 | 34 | - | - | 3 | 3 | 3 | 0 | 0 | -7 | -7 | -397 | 0 | -397 | -397 | 0 | -5 | 0 | 0 | 0 | -294 | 0 | 0 | 0 | -20 | 0 | -20 | 0 | 13 | 0 | 0 | -5 | -12 | 6 | 2 | 0 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -2 | -2 | -2 | -2 | -13 | -2 | 589 | -506 | -26 | 294 | 300 | 300 | 99 | 100 | 100 | 100 | - | - | - | - | 295 | - | - | 293 | -20 | -4 | -4 | -8 | -8 | -4 | - | - | 241 | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | -4 | -25 | -83 | -26 | -61 | -13 | -13 | 7 | 1 | 8 | 1 | 27 | 0 | 0 | 0 | -13 | 0 | -17 | -41 | -64 | -38 | -39 | 6 | 14 | 94 | -94 | 10 | -63 | 11 | -25 | -116 | 3 | 0 | -125 | -11 | -20 | -41 | -50 | 18 | 0 | -20 | -50 | -15 | 8 | -29 | -3 | -28 | 17 | 13 | -34 | -30 | 9 | -40 | 6 | - | - | -19 | -25 | - | - | - | - | -37 | -109 | - | -19 | 32 | -28 | - | -5 | - | - | - | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 214 | 0 | 0 | 515 | 0 | 2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | -4 | -24 | 33 | -1 | -18 | -29 | 12 | 0 | 553 | -44 | -1 | 293 | -20 | -6 | 99 | -1 | -7 | -2 | -1 | -2 | -6 | -1 | 428 | 0 | -4 | 1,027 | -2 | 1 | -3 | 1 | 3 | -1 | -6 | -1 | -4 | 2 | 487 | 2 | 4 | 10 | -3 | 0 | 1 | -1 | -5 | -1 | -1 | 1 | -1 | -1 | -1 | 2 | -1 | -1 | 1 | 5 | -63 | -1 | 3 | 3 | -53 | -1 | 0 | 61 | -1 | 57 | -30 | 2 | 5 | 0 | 1 | 3 | 1 | 0 | -146 | 0 | 121 | -1 | 0 | 0 | 0 | 1 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 |
Financing Cash Flow |
Loading...
|
M | -2 | -4 | -24 | 33 | -1 | -18 | -29 | 12 | 0 | 553 | -44 | -1 | 293 | -20 | -6 | 99 | -1 | -7 | -2 | -1 | -2 | -6 | -1 | 428 | 0 | -4 | 1,027 | -2 | 1 | -3 | 1 | 3 | -1 | -6 | -1 | -4 | 2 | 487 | 2 | 4 | 10 | -3 | 0 | 1 | -1 | -5 | -1 | -1 | 1 | -1 | -1 | -1 | 2 | -1 | -1 | 1 | 5 | -63 | -1 | 3 | 3 | -53 | -1 | 0 | 61 | -1 | 57 | -30 | 2 | 5 | 0 | 1 | 3 | 1 | 0 | -146 | 0 | 121 | -1 | 0 | 0 | 0 | 1 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | -5 | -1 | -1 | -1 | 1 | 2 | - | - | - | - | - | - | 0 | - | - | - | - | 0 | - | 0 | -1 | - | - | - | 3 | - | - | - | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 795 | 801 | 925 | 898 | 819 | 868 | 824 | 690 | 503 | 347 | 836 | 756 | 310 | 180 | 763 | 472 | 425 | 351 | 328 | 324 | 283 | 263 | 301 | 283 | 252 | 200 | 368 | 329 | 347 | 301 | 352 | 406 | 372 | 275 | 400 | 381 | 328 | 450 | 447 | 391 | 369 | 332 | 355 | 316 | 293 | 313 | 305 | 324 | 282 | 241 | 247 | 246 | 216 | 231 | 210 | 169 | 140 | 180 | 169 | 146 | 110 | 112 | 96 | 108 | 130 | 102 | 46 | 47 | 47 | 52 | 39 | 57 | 30 | 52 | 72 | 126 | 193 | 60 | 59 | 55 | 48 | 45 | 42 | 39 | 39 | 35 | 45 | 56 | 11 | - | - | - | - |
Ending Cash |
Loading...
|
M | 787 | 846 | 801 | 925 | 898 | 819 | 868 | 824 | 690 | 503 | 347 | 836 | 756 | 310 | 180 | 763 | 472 | 425 | 351 | 328 | 324 | 283 | 263 | 301 | 283 | 252 | 200 | 368 | 329 | 347 | 301 | 352 | 406 | 372 | 275 | 400 | 381 | 328 | 450 | 447 | 391 | 369 | 332 | 355 | 316 | 293 | 313 | 305 | 324 | 282 | 241 | 247 | 246 | 216 | 231 | 210 | 169 | 140 | 180 | 169 | 146 | 110 | 112 | 96 | 108 | 130 | 102 | 46 | 47 | 47 | 52 | 39 | 57 | 30 | 52 | 72 | 126 | 193 | 60 | 59 | 55 | 48 | 45 | 42 | 39 | 39 | 35 | 45 | 56 | 11 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 30 | 29 | 33 | 30 | 30 | 31 | 31 | 27 | 26 | 26 | 21 | 16 | 16 | 19 | 14 | 12 | 14 | 12 | 11 | 10 | 16 | 16 | 17 | 18 | 19 | 18 | 17 | 16 | 16 | 16 | 15 | 16 | 15 | 14 | 12 | 12 | 12 | 11 | 9 | 9 | 9 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 12 | 7 | 7 | - | -4 | 6 | 14 | -3 | - | 3 | 13 | - | - | 3 | - | - | - | 3 | - | - | - | 0 | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -4 | -4 | -25 | -83 | -26 | -61 | -13 | -13 | 7 | 1 | 8 | 1 | 27 | 0 | 0 | 0 | -13 | 0 | -17 | -41 | -64 | -38 | -39 | 6 | 14 | 94 | -94 | 10 | -63 | 11 | -25 | -116 | 3 | 0 | -125 | -11 | -20 | -41 | -50 | 18 | 0 | -20 | -50 | -15 | 8 | -29 | -3 | -28 | 17 | 13 | -34 | -30 | 9 | -40 | 6 | - | - | -19 | -25 | - | - | - | - | -37 | -109 | - | -19 | 32 | -28 | - | -5 | - | - | - | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 7 | 0 | 9 | 0 | 9 | 0 | 9 | 0 | 7 | 1 | 8 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 912 | 894 | 863 | 1,012 | 1,065 | 1,025 | 1,047 | 940 | 854 | 710 | 446 | 393 | 815 | 446 | 363 | 834 | 594 | 551 | 490 | 477 | 527 | 491 | 463 | 456 | 399 | 373 | 373 | 482 | 446 | 476 | 421 | 433 | 550 | 494 | 395 | 465 | 482 | 449 | 486 | 488 | 443 | 423 | 408 | 411 | 349 | 322 | 338 | 341 | 357 | 311 | 269 | 281 | 282 | 250 | 259 | 229 | 197 | 171 | 157 | 158 | 140 | 126 | 215 | 190 | 238 | 350 | 324 | 300 | 276 | 287 | 260 | 258 | 246 | 232 | 225 | 235 | 250 | 255 | 112 | 107 | 98 | 92 | 87 | 84 | 81 | 78 | 75 | 73 | 71 | 18 | - | - | - |
Free Cash Flow |
Loading...
|
M | -23 | 29 | -91 | 89 | 95 | 40 | 72 | 124 | 114 | 114 | 54 | 94 | 133 | 63 | 3 | 49 | 45 | 70 | 40 | 37 | 41 | 55 | -2 | 1 | 26 | 48 | 28 | 42 | 46 | 36 | -8 | 104 | 32 | 89 | -2 | 21 | 122 | -31 | 41 | 34 | -10 | 50 | 19 | 14 | 16 | 10 | 14 | 19 | 18 | 27 | 27 | 23 | 18 | 21 | 15 | 34 | 20 | 24 | 28 | 4 | 32 | 36 | 0 | 24 | 22 | 19 | 4 | 10 | 13 | -5 | 3 | 5 | 0 | 9 | 8 | 21 | 1 | 7 | 0 | 4 | 4 | 4 | 1 | 4 | 3 | 5 | -1 | 3 | 2 | - | - | - | - |
StockViz Staff
September 21, 2024
Any question? Send us an email