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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 25 | 19 | 20 | 28 | 27 | 26 | 24 | 23 | 24 | 26 | 28 | 28 | 27 | 25 | 24 | 24 | 24 | 25 | 24 | 22 | 21 | 19 | 17 | 16 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 1 | 1 | 1 | 1 | 3 | -1 | -2 | -2 | -2 | 0 | 0 | 1 | 0 | 3 | 4 | 5 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 3 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 1 | 0 | 0 | 2 | 4 | 2 | 2 | 6 | 8 | 2 | 10 | 3 | -1 | 7 | -3 | -1 | -2 | -4 | -1 | 1 | 2 | 3 | 2 | 1 | -3 | -2 | 0 | -4 | 0 | 0 | -2 | 0 | -1 | -3 | -2 | -1 | 0 | 2 | 2 | 5 | 5 | 3 | 5 | 1 | 5 | 7 | 2 | 8 | 5 | 4 | 7 | 2 | 11 | -10 | -9 | -69 | -159 | -135 | -135 | -72 | 8 | 7 | 5 | 1 | 1 | 0 | -2 | -3 | -3 | -2 | 0 | 1 | 2 | 0 | -1 | 2 | 0 | 1 | 2 | 2 | 3 | 3 | 5 | 4 | 5 | 5 | -14 | -1 | 1 | 1 | 16 | 2 | -3 | -5 | -5 | -7 | -11 | -14 | -18 | -15 | 96 | 18 | 2 | 2 | -103 | -21 |
Operating Cash Flow |
Loading...
|
M | 25 | 21 | 22 | 31 | 32 | 32 | 27 | 25 | 29 | 33 | 30 | 35 | 29 | 25 | 34 | 22 | 24 | 21 | 18 | 22 | 23 | 22 | 21 | 20 | 18 | 14 | 14 | 15 | 9 | 12 | 12 | 10 | 11 | 10 | 8 | 7 | 7 | 9 | 9 | 10 | 14 | 12 | 12 | 14 | 11 | 14 | 15 | 11 | 11 | 10 | 11 | 10 | 11 | 12 | 6 | 8 | 14 | 7 | 11 | 10 | 8 | 8 | 10 | 10 | 7 | 12 | 11 | 8 | 6 | 9 | 8 | 11 | 10 | 10 | 8 | 8 | 8 | 7 | 8 | 8 | 10 | 9 | 10 | 12 | 11 | 12 | 11 | -7 | 5 | 5 | 8 | 23 | 9 | 5 | 2 | 2 | -1 | -4 | -7 | -11 | -8 | -2 | 1 | 6 | 5 | 3 | 3 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -4 | -4 | -3 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -3 | -3 | -3 | -3 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -2 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 11 | 25 | 17 | 15 | 9 | -5 | 2 | 2 | 1 | 2 | 5 | 6 | 7 | 7 | 3 | 3 | 2 | 3 | 5 | 6 | 6 | 7 | 7 | 6 | 6 | 4 | 4 | 4 | 3 | 3 | 4 | 6 | 7 | 7 | 10 | 9 | 9 | 10 | 8 | 5 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 11 | 25 | 17 | 15 | 9 | -5 | 2 | 2 | 1 | 2 | 5 | 6 | 7 | 7 | 3 | 3 | 2 | 3 | 5 | 6 | 6 | 7 | 7 | 6 | 6 | 4 | 4 | 4 | 3 | 3 | 4 | 6 | 7 | 7 | 10 | 9 | 9 | 10 | 8 | 5 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 15 | 15 | 30 | 60 | 45 | 25 | 5 | -15 | -20 | -20 | -20 | -20 | -15 | 0 | 15 | 30 | 40 | 30 | 20 | 10 | - | - | - | -30 | -60 | -90 | -120 | -105 | -90 | -75 | -45 | -45 | -30 | -15 | -15 | -15 | -15 | -15 | -15 | - | - | - | - | - | -10 | -10 | -10 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | -4 | -5 | -5 | -4 | -4 | -5 | -4 | -3 | 0 | 0 | -1 | -1 | -2 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | -12 | -12 | -12 | -16 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65 | 65 | 65 | 65 | - | - |
Dividends Paid |
Loading...
|
M | 8 | 6 | 6 | 8 | 8 | 8 | 7 | 8 | 8 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 4 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 160 | 148 | -5 | -96 | -102 | -5 | 62 | 142 | 165 | 227 | 208 | 200 | 357 | 300 | 299 | 255 | 63 | 50 | 28 | 41 | 40 | 8 | 52 | 62 | 42 | 59 | 49 | 62 | 85 | 77 | 67 | 60 | 68 | 80 | 64 | 56 | 39 | 17 | 7 | 3 | 2 | 2 | 5 | 1 | -9 | -6 | -6 | -10 | -2 | 12 | 14 | 21 | 45 | 36 | 73 | 91 | 56 | 74 | 34 | 24 | 52 | 30 | 36 | 36 | 32 | 46 | 61 | 81 | 79 | 67 | 49 | 8 | 21 | -69 | 20 | 44 | 20 | 91 | 15 | -3 | 11 | 21 | 13 | 32 | 39 | 55 | 48 | 34 | 25 | 6 | 12 | 18 | 28 | 35 | 56 | 63 | 67 | 55 | 38 | 17 | -3 | -94 | -16 | -12 | -13 | 85 | 4 |
Financing Cash Flow |
Loading...
|
M | 160 | 148 | -5 | -96 | -102 | -5 | 62 | 142 | 165 | 227 | 208 | 200 | 357 | 300 | 299 | 255 | 63 | 50 | 28 | 41 | 40 | 8 | 52 | 62 | 42 | 59 | 49 | 62 | 85 | 77 | 67 | 60 | 68 | 80 | 64 | 56 | 39 | 17 | 7 | 3 | 2 | 2 | 5 | 1 | -9 | -6 | -6 | -10 | -2 | 12 | 14 | 21 | 45 | 36 | 73 | 91 | 56 | 74 | 34 | 24 | 52 | 30 | 36 | 36 | 32 | 46 | 61 | 81 | 79 | 67 | 49 | 8 | 21 | -69 | 20 | 44 | 20 | 91 | 15 | -3 | 11 | 21 | 13 | 32 | 39 | 55 | 48 | 34 | 25 | 6 | 12 | 18 | 28 | 35 | 56 | 63 | 67 | 55 | 38 | 17 | -3 | -94 | -16 | -12 | -13 | 85 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 158 | 129 | 130 | 142 | 225 | 317 | 422 | 492 | 558 | 580 | 504 | 433 | 350 | 314 | 272 | 168 | 119 | 143 | 171 | 175 | 162 | 149 | 157 | 169 | 166 | 148 | 132 | 148 | 135 | 109 | 89 | 110 | 94 | 92 | 76 | 82 | 70 | 72 | 64 | 70 | 66 | 94 | 83 | 86 | 86 | 97 | 93 | 112 | 112 | 112 | 114 | 119 | 97 | 112 | 95 | 75 | 69 | 66 | 44 | 57 | 34 | 43 | 24 | 14 | 17 | 17 | 13 | 22 | 25 | 23 | 27 | 31 | 23 | 29 | 17 | 17 | 15 | 15 | 12 | 12 | 12 | 9 | 11 | 11 | 9 | 11 | 7 | 10 | 8 | 10 | 10 | 10 | 11 | 9 | 8 | 8 | 8 | 7 | 9 | -10 | 24 | 22 | 0 | - | 78 | 0 | - |
Ending Cash |
Loading...
|
M | 180 | 158 | 129 | 130 | 142 | 225 | 317 | 422 | 492 | 558 | 580 | 504 | 433 | 350 | 314 | 272 | 168 | 119 | 143 | 171 | 175 | 162 | 149 | 157 | 169 | 166 | 148 | 132 | 148 | 135 | 109 | 89 | 110 | 94 | 92 | 76 | 82 | 70 | 72 | 64 | 70 | 66 | 94 | 83 | 86 | 86 | 97 | 93 | 112 | 112 | 112 | 114 | 119 | 97 | 112 | 95 | 75 | 69 | 66 | 44 | 57 | 34 | 43 | 24 | 14 | 17 | 17 | 13 | 22 | 25 | 23 | 27 | 31 | 23 | 20 | 17 | 17 | 15 | 15 | 12 | 12 | 12 | 9 | 11 | 11 | 9 | 11 | 7 | 10 | 8 | 10 | 10 | 10 | 11 | 9 | 8 | 8 | 8 | 7 | 9 | -7 | 24 | 0 | 0 | -52 | 78 | 0 |
Stock-Based Compensation |
Loading...
|
M | 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 | 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 | 67 | 147 | 146 | 146 | 79 | -1 | -1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -23 | -23 | -23 | -23 |
Issuance/Purchase of Shares |
|
M | -7 | -4 | -5 | -5 | -4 | -4 | -5 | -4 | -3 | 0 | 0 | -1 | -1 | -2 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | -12 | -12 | -12 | -16 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65 | 65 | 65 | 65 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,468 | -1,591 | 1,828 | 2,516 | 4,063 | 3,002 | 3,336 | 4,562 | 2,871 | 3,839 | 4,645 | 4,464 | 4,488 | 4,139 | 3,834 | 3,550 | 3,557 | 2,436 | 1,371 | 1,201 | 1,203 | 1,211 | 1,211 | 1,152 | 1,141 | 1,162 | 1,181 | 1,125 | 1,161 | 1,165 | 1,172 | 1,096 | 1,087 | 1,082 | 1,076 | 1,006 | 1,000 | 992 | 986 | 991 | 999 | 1,008 | 1,536 | 1,499 | 1,997 | 2,511 | 2,526 | 2,481 | 2,519 | 1,905 | 1,270 | 636 | - | 654 | 654 | 1,306 | 1,306 | 651 | 651 | - | - | 586 | 1,163 | 1,718 | 2,180 | 2,082 | 1,990 | 1,877 | 1,415 | 927 | 867 | 856 | 856 | 1,265 | 1,259 | 828 | 843 | 457 | 65 | 65 | 51 | 28 | - | - | - | - | - | - | -57 | -113 | -156 | -207 | -212 | -196 | -193 | -166 | -111 | -64 | -24 | 0 | 34 | 54 | 54 | 54 | 27 | - | - |
Free Cash Flow |
Loading...
|
M | 24 | 21 | 21 | 31 | 31 | 31 | 26 | 24 | 28 | 32 | 29 | 34 | 28 | 24 | 32 | 20 | 22 | 19 | 16 | 20 | 20 | 19 | 19 | 18 | 17 | 12 | 10 | 11 | 6 | 9 | 11 | 10 | 11 | 9 | 7 | 6 | 6 | 8 | 7 | 9 | 13 | 11 | 10 | 13 | 9 | 12 | 14 | 9 | 10 | 9 | 10 | 10 | 10 | 12 | 6 | 8 | 13 | 5 | 9 | 8 | 6 | 6 | 9 | 9 | 7 | 11 | 11 | 7 | 4 | 7 | 6 | 9 | 9 | 9 | 5 | 5 | 5 | 4 | 6 | 6 | 8 | 7 | 7 | 10 | 8 | 11 | 9 | -9 | 4 | 2 | 4 | 20 | 6 | 2 | -1 | -2 | -4 | -6 | -10 | -13 | -10 | -4 | 1 | 6 | 5 | 3 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email