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 | 78 | 58 | 53 | 81 | 81 | 81 | 75 | 66 | 65 | 72 | 81 | 78 | 88 | 83 | 83 | 91 | 83 | 86 | 80 | 80 | 83 | 86 | 85 | 87 | 89 | 89 | 89 | 89 | 86 | 82 | 81 | 81 | 77 | 74 | 73 | 65 | 66 | 67 | 66 | 66 | 64 | 61 | 56 | 41 | 26 | 14 | 11 | 19 | 24 | 25 | 9 | -10 | -6 | -5 | 11 | 9 | 9 | 12 | 14 | 41 | 38 | 47 | 54 | 55 | 31 | 29 | 26 | 54 | 86 | 93 | 92 | 113 | 98 | 79 | 65 |
Depreciation and Amortization |
Loading...
|
M | 18 | 14 | 14 | 20 | 22 | 24 | 27 | 24 | 26 | 30 | 33 | 39 | 39 | 35 | 33 | 29 | 27 | 25 | 23 | 22 | 23 | 25 | 25 | 24 | 22 | 20 | 21 | 22 | 22 | 21 | 19 | 19 | 18 | 18 | 17 | 17 | 15 | 14 | 13 | 13 | 15 | 18 | 21 | 26 | 26 | 23 | 23 | 18 | 17 | 18 | 19 | 22 | 23 | 22 | 18 | 14 | 17 | 20 | 19 | 18 | 13 | 10 | 9 | 9 | 8 | 7 | 7 | 5 | 3 | 1 | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -3 | -11 | -6 | -26 | -33 | -12 | -24 | -2 | -2 | -39 | -45 | -44 | -59 | -36 | -29 | -32 | -19 | 1 | -20 | -11 | -6 | -15 | 35 | 23 | 9 | -15 | -14 | -18 | -8 | -10 | -23 | -19 | -14 | -10 | -10 | -1 | -5 | -5 | -1 | 0 | 4 | 4 | 7 | 31 | 74 | 103 | 99 | 92 | 80 | 37 | 73 | 162 | 125 | 147 | 111 | 241 | 247 | 263 | 281 | 55 | 70 | 54 | 41 | 14 | 47 | 209 | 41 | 55 | 5 | -164 | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 104 | 82 | 12 | 65 | 41 | 110 | 39 | 13 | 80 | 67 | 83 | 152 | 103 | 117 | 122 | 122 | 122 | 133 | 103 | 103 | 95 | 48 | 147 | 144 | 140 | 110 | 109 | 111 | 109 | 113 | 85 | 81 | 94 | 100 | 102 | 94 | 91 | 95 | 104 | 109 | 136 | 129 | 141 | 167 | 164 | 156 | 156 | 84 | 142 | 141 | 136 | 275 | 159 | 204 | 117 | 223 | 209 | 150 | 272 | -141 | 47 | 66 | 29 | 105 | 115 | 153 | 273 | 742 | 570 | 559 | 356 | - | - | - | - |
Capital Expenditures |
Loading...
|
M | -4 | -3 | -3 | -5 | -4 | -4 | -3 | -2 | -1 | -1 | -1 | -2 | -3 | -3 | -3 | -4 | -3 | -3 | -4 | -5 | -5 | -5 | -8 | -10 | -9 | -8 | -4 | -3 | -5 | -7 | -9 | -10 | -9 | -7 | -6 | -4 | -2 | -3 | -3 | -4 | -6 | -9 | -9 | -12 | -11 | -7 | -7 | -3 | -2 | -3 | -3 | -4 | -3 | -5 | -4 | -4 | -5 | -4 | -4 | -6 | -5 | -4 | -5 | -7 | -12 | -13 | -13 | -13 | -7 | -6 | -3 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -963 | -963 | -1,658 | -2,538 | -1,601 | -2,208 | -2,556 | -2,533 | -3,604 | -3,494 | -3,831 | -4,941 | -5,016 | -5,792 | -4,227 | -3,118 | -1,944 | 25 | 2 | 4 | 4 | 5 | 6 | 8 | 9 | 10 | 10 | 13 | 15 | 19 | 23 | 24 | 26 | 26 | 26 | 26 | 1,181 | 560 | 26 | -697 | -2,572 | -2,457 | -2,434 | -2,341 | -2,444 | -2,594 | -2,906 | -2,770 | -2,310 | -2,128 | -2,470 | -1,965 | -1,596 | -1,117 | 48 | 43 | 39 | 34 | 31 | 32 | 34 | 36 | 39 | 41 | 38 | 35 | 34 | 25 | 17 | 11 | 7 | 4 | 4 | 4 | 4 |
Investing Cash Flow |
Loading...
|
M | -963 | -963 | -1,658 | -2,538 | -1,601 | -2,208 | -2,556 | -2,533 | -3,604 | -3,494 | -3,831 | -4,941 | -5,016 | -5,792 | -4,227 | -3,118 | -1,944 | 25 | 2 | 4 | 4 | 5 | 6 | 8 | 9 | 10 | 10 | 13 | 15 | 19 | 23 | 24 | 26 | 26 | 26 | 26 | 1,181 | 560 | 26 | -697 | -2,572 | -2,457 | -2,434 | -2,341 | -2,444 | -2,594 | -2,906 | -2,770 | -2,310 | -2,128 | -2,470 | -1,965 | -1,596 | -1,117 | 48 | 43 | 39 | 34 | 31 | 32 | 34 | 36 | 39 | 41 | 38 | 35 | 34 | 25 | 17 | 11 | 7 | 4 | 4 | 4 | 4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 243 | 243 | 452 | 1,196 | 1,629 | 1,793 | 1,693 | 1,101 | 275 | -250 | -416 | -616 | -789 | -445 | -381 | -61 | 507 | 169 | 195 | 169 | -127 | -25 | 50 | 122 | 351 | 709 | 953 | 1,100 | 1,083 | 885 | 550 | 544 | 616 | 660 | 1,030 | 882 | 598 | 519 | 394 | 542 | 754 | 518 | 257 | -95 | -103 | 204 | 348 | 385 | 251 | 200 | 70 | 115 | 98 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -2 | -1 | -6 | -10 | -11 | -6 | -6 | -2 | 0 | -3 | -3 | -3 | -3 | -1 | -2 | -3 | -6 | -9 | -11 | -13 | -16 | -20 | -27 | -42 | -44 | -54 | -78 | -86 | -111 | -128 | -143 | -158 | -168 | -173 | -158 | -157 | -115 | -101 | -68 | -26 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | -15 | -19 | -19 | -17 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 59 | 44 | 44 | 58 | 58 | 58 | 58 | 58 | 57 | 57 | 57 | 56 | 56 | 56 | 55 | 55 | 53 | 52 | 50 | 49 | 45 | 42 | 38 | 34 | 32 | 30 | 28 | 26 | 25 | 24 | 23 | 23 | 22 | 21 | 19 | 18 | 14 | 10 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 21 | 26 | 31 | 21 | 21 | 21 | 20 | 19 | 18 | 18 | 14 | 9 | 5 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 311 | 276 | 518 | 895 | 1,667 | 2,010 | 1,800 | 1,243 | 118 | -463 | -579 | -398 | -260 | -289 | -207 | -234 | -184 | -121 | -151 | -123 | -68 | -1 | -2 | 2 | -1 | -4 | -6 | -1 | -5 | 7 | 9 | -3 | -2 | 8 | 6 | 76 | 334 | 519 | 613 | 623 | 393 | -21 | -298 | -414 | -194 | 304 | 599 | 664 | 400 | -3 | -154 | -91 | 157 | 341 | 462 | 269 | 227 | 365 | 319 | 867 | 516 | 343 | 438 | -633 | -387 | 704 | 695 | 1,609 | 1,567 | 453 | 339 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 311 | 276 | 518 | 895 | 1,667 | 2,010 | 1,800 | 1,243 | 118 | -463 | -579 | -398 | -260 | -289 | -207 | -234 | -184 | -121 | -151 | -123 | -68 | -1 | -2 | 2 | -1 | -4 | -6 | -1 | -5 | 7 | 9 | -3 | -2 | 8 | 6 | 76 | 334 | 519 | 613 | 623 | 393 | -21 | -298 | -414 | -194 | 304 | 599 | 664 | 400 | -3 | -154 | -91 | 157 | 341 | 462 | 269 | 227 | 365 | 319 | 867 | 516 | 343 | 438 | -633 | -387 | 704 | 695 | 1,609 | 1,567 | 453 | 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 | 10 | 7 | 7 | 10 | 10 | 11 | 11 | 12 | 13 | 13 | 14 | 13 | 13 | 12 | 12 | 12 | 13 | 12 | 12 | 11 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 13 | 13 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 11 | 12 | 12 | 13 | 13 | 13 | 10 | 10 | 9 | 6 | 6 | 2 | 6 | 6 | 6 | 6 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -2 | -1 | -6 | -10 | -11 | -6 | -6 | -2 | 0 | -3 | -3 | -3 | -3 | -1 | -2 | -3 | -6 | -9 | -11 | -13 | -16 | -20 | -27 | -42 | -44 | -54 | -78 | -86 | -111 | -128 | -143 | -158 | -168 | -173 | -158 | -157 | -115 | -101 | -68 | -26 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | -15 | -19 | -19 | -17 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -954 | 469 | 1,939 | 3,764 | 3,282 | 3,181 | 3,082 | 15,804 | 29,057 | 42,206 | 55,421 | 55,970 | 56,469 | 56,879 | 57,004 | 56,788 | 56,254 | 55,407 | 54,808 | 54,417 | 54,004 | 53,783 | 53,460 | 53,014 | 52,622 | 52,086 | 51,407 | 50,639 | 49,734 | 48,760 | 47,897 | 47,295 | 46,894 | 46,548 | 46,234 | 45,684 | 45,184 | 44,680 | 44,084 | 43,638 | 43,125 | 42,737 | 42,765 | 43,061 | 34,489 | 25,853 | 16,860 | 5,847 | 5,331 | -5,360 | -16,049 | -16,048 | -16,613 | -7,849 | 1,011 | 1,011 | 56 | 31 | 2 | 4 | 4 | 4 | 91 | 87 | 87 | 379 | 292 | 291 | 291 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 99 | 78 | 9 | 59 | 37 | 106 | 36 | 11 | 79 | 66 | 82 | 150 | 100 | 113 | 119 | 118 | 119 | 130 | 99 | 99 | 90 | 43 | 139 | 134 | 130 | 102 | 105 | 108 | 105 | 106 | 76 | 71 | 85 | 93 | 97 | 91 | 88 | 92 | 101 | 106 | 135 | 126 | 138 | 161 | 153 | 149 | 148 | 81 | 140 | 139 | 133 | 271 | 156 | 199 | 112 | 220 | 204 | 147 | 268 | -147 | 42 | 61 | 24 | 105 | 116 | 154 | 273 | 383 | 210 | 201 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email