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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 20 | 21 | 20 | 18 | 16 | 22 | 25 | 17 | 16 | 16 | 17 | 16 | 23 | 25 | 14 | 27 | 17 | 26 | 22 | 18 | 20 | 20 | 22 | 21 | 23 | 20 | 23 | 23 | 23 | 20 | 23 | 21 | 19 | 18 | 23 | 17 | 16 | 17 | 16 | 18 | 16 | 16 | 16 | 16 | 13 | 11 | 1 | 1 | 1 | 8 | 8 | 6 | 2 | -7 | -11 | 10 | 3 | 9 | -13 | 10 | 6 | 11 | 14 | 7 | 15 | 19 | 15 | -17 | 12 | 16 | 44 | 15 | 19 | 14 | 65 |
Depreciation and Amortization |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 4 | 6 | 7 | 7 | 7 | 3 | 9 | 10 | 10 | 10 | 8 | 7 | 8 | 6 | 6 | 5 | 5 | 6 | 7 | 7 | 5 | 4 | 5 | 5 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 8 | 5 | 3 | 6 | 4 | 3 | 4 | 8 | 7 | 4 | 4 | 4 | 3 | 7 | 6 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 8 | -4 | -10 | 4 | 1 | -7 | -24 | -3 | 23 | -19 | -2 | -3 | -14 | -25 | -2 | -18 | 8 | -18 | -5 | -5 | 29 | -39 | 4 | 0 | 20 | 11 | -8 | -14 | -4 | 12 | -12 | -5 | -5 | -1 | -7 | 0 | 0 | -2 | 1 | -4 | 0 | 2 | 2 | 0 | 0 | 4 | 26 | 44 | 28 | 0 | 19 | 32 | -14 | 36 | 108 | -5 | 8 | 0 | 238 | 1 | 24 | 18 | 13 | 17 | 7 | 5 | -14 | 50 | 169 | -164 | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 22 | 34 | 14 | 34 | -36 | 79 | -12 | 10 | 33 | 8 | -38 | 77 | 20 | 24 | 30 | 29 | 33 | 29 | 30 | 29 | 44 | -1 | 31 | 21 | -3 | 98 | 27 | 17 | -33 | 97 | 30 | 15 | -29 | 69 | 26 | 28 | -23 | 72 | 18 | 24 | -19 | 81 | 24 | 50 | -26 | 92 | 50 | 47 | -33 | 91 | -21 | 105 | -34 | 86 | 118 | -11 | 11 | -2 | 225 | -25 | -47 | 120 | -188 | 163 | -28 | 83 | -113 | 173 | 11 | 203 | 356 | - | - | - | - |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -4 | -3 | -1 | 0 | 0 | -2 | -2 | -2 | -3 | -2 | -2 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -3 | -3 | -1 | -5 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | 0 | -2 | -1 | -1 | -2 | 0 | -1 | -2 | -4 | -6 | -2 | -2 | -3 | 0 | 0 | 0 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -963 | -694 | -857 | -23 | -26 | -1,301 | -1,205 | 0 | -1,098 | -1,192 | -1,541 | -1,110 | -1,173 | -1,968 | 24 | -2 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 6 | 5 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 1,162 | -615 | -528 | -716 | -713 | -500 | -505 | -623 | -815 | -651 | -817 | -487 | -355 | -469 | -1,159 | 18 | 14 | 10 | 5 | 13 | 10 | 6 | 2 | 14 | 11 | 8 | 5 | 16 | 8 | 6 | 4 | 7 | - | - | - | 4 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -963 | -694 | -857 | -23 | -26 | -1,301 | -1,205 | 0 | -1,098 | -1,192 | -1,541 | -1,110 | -1,173 | -1,968 | 24 | -2 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 6 | 5 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 1,162 | -615 | -528 | -716 | -713 | -500 | -505 | -623 | -815 | -651 | -817 | -487 | -355 | -469 | -1,159 | 18 | 14 | 10 | 5 | 13 | 10 | 6 | 2 | 14 | 11 | 8 | 5 | 16 | 8 | 6 | 4 | 7 | - | - | - | 4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 243 | 209 | 189 | 555 | 675 | 374 | 89 | -37 | -151 | -151 | -77 | -237 | -324 | 193 | -13 | 83 | 244 | -144 | 13 | 57 | -52 | -42 | 87 | 129 | 177 | 317 | 331 | 276 | 160 | 119 | -4 | 270 | 231 | 163 | 366 | 121 | -53 | 84 | 241 | 270 | 159 | -152 | -20 | -82 | 151 | 155 | 125 | -45 | 17 | 104 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -2 | 0 | 0 | -1 | -5 | 0 | -4 | -2 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -4 | -3 | -4 | -6 | -7 | -10 | -19 | -7 | -18 | -34 | -28 | -32 | -35 | -48 | -43 | -42 | -40 | -33 | -42 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | - | -2 | -14 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 8 | 8 | 8 | 8 | 6 | 6 | 6 | 7 | 5 | 6 | 6 | 6 | 4 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 35 | -114 | 316 | 74 | 128 | 266 | 426 | 846 | 471 | 57 | -131 | -279 | -109 | -59 | 50 | -141 | -138 | 23 | 24 | -92 | -75 | -7 | 51 | -37 | -8 | -8 | 55 | -40 | -11 | -9 | 59 | -44 | 1 | -7 | 47 | -43 | 10 | -8 | 116 | 216 | 195 | 86 | 127 | -15 | -219 | -191 | 11 | 205 | 279 | 104 | 76 | -58 | -124 | -47 | 139 | 189 | 59 | 74 | -53 | 147 | 197 | 28 | 496 | -205 | 24 | 123 | -575 | 41 | 1,115 | 114 | 339 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 35 | -114 | 316 | 74 | 128 | 266 | 426 | 846 | 471 | 57 | -131 | -279 | -109 | -59 | 50 | -141 | -138 | 23 | 24 | -92 | -75 | -7 | 51 | -37 | -8 | -8 | 55 | -40 | -11 | -9 | 59 | -44 | 1 | -7 | 47 | -43 | 10 | -8 | 116 | 216 | 195 | 86 | 127 | -15 | -219 | -191 | 11 | 205 | 279 | 104 | 76 | -58 | -124 | -47 | 139 | 189 | 59 | 74 | -53 | 147 | 197 | 28 | 496 | -205 | 24 | 123 | -575 | 41 | 1,115 | 114 | 339 | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 552 | 467 | 436 | 421 | 444 | 370 | 388 | 371 | 408 | 488 | 580 | 665 | 500 | 498 | 329 | 312 | 281 | 275 | 271 | 259 | 287 | 270 | 259 | 271 | 324 | 268 | 265 | 241 | 326 | 231 | 201 | 159 | 160 | 155 | 224 | 221 | 276 | 181 | 256 | 268 | 317 | 286 | 297 | 284 | 334 | 308 | 318 | 342 | 254 | 295 | 278 | 189 | 342 | 744 | 950 | 402 | 276 | 307 | 173 | 99 | 92 | 132 | 100 | 523 | 752 | 830 | 1,107 | 1,405 | 456 | 253 | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 594 | 552 | 467 | 436 | 421 | 444 | 370 | 388 | 371 | 408 | 488 | 580 | 665 | 500 | 498 | 329 | 312 | 281 | 275 | 271 | 259 | 287 | 270 | 259 | 271 | 324 | 268 | 265 | 241 | 326 | 231 | 201 | 159 | 160 | 155 | 224 | 221 | 276 | 181 | 256 | 268 | 317 | 286 | 297 | 284 | 334 | 308 | 318 | 342 | 254 | 295 | 278 | 189 | 342 | 744 | 950 | 402 | 276 | 307 | 173 | 99 | 92 | 132 | 100 | 523 | 752 | 830 | 1,107 | 1,405 | 456 | 253 | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 3 | 3 | 3 | 4 | - | 4 | 2 | - | - | - | 6 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -2 | 0 | 0 | -1 | -5 | 0 | -4 | -2 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -4 | -3 | -4 | -6 | -7 | -10 | -19 | -7 | -18 | -34 | -28 | -32 | -35 | -48 | -43 | -42 | -40 | -33 | -42 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | - | -2 | -14 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,423 | -1,544 | 1,019 | 995 | 945 | 959 | 865 | 514 | 844 | 859 | 13,587 | 13,767 | 13,993 | 14,073 | 14,136 | 14,266 | 14,403 | 14,198 | 13,921 | 13,732 | 13,557 | 13,599 | 13,529 | 13,319 | 13,337 | 13,275 | 13,084 | 12,927 | 12,801 | 12,595 | 12,316 | 12,022 | 11,826 | 11,732 | 11,715 | 11,622 | 11,480 | 11,418 | 11,165 | 11,121 | 10,976 | 10,822 | 10,719 | 10,608 | 10,589 | 10,850 | 11,015 | 2,036 | 1,952 | 1,857 | 2 | 1,520 | -8,739 | -8,831 | 3 | 955 | 25 | 29 | 2 | - | - | - | 4 | - | - | 86 | 1 | - | 291 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 21 | 33 | 13 | 32 | -36 | 77 | -13 | 10 | 33 | 7 | -38 | 77 | 19 | 24 | 30 | 28 | 32 | 29 | 29 | 29 | 43 | -2 | 29 | 20 | -5 | 94 | 25 | 16 | -33 | 97 | 28 | 13 | -32 | 67 | 24 | 26 | -24 | 70 | 18 | 24 | -21 | 80 | 23 | 53 | -29 | 91 | 46 | 46 | -34 | 90 | -22 | 105 | -35 | 85 | 117 | -11 | 9 | -2 | 224 | -26 | -49 | 119 | -191 | 162 | -29 | 81 | -109 | 173 | 9 | 201 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email