Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2 | -4 | 3 | -4 | 5 | 16 | 17 | 7 | 14 | 18 | 0 | 27 | -12 | 2 | -8 | -8 | 9 | 7 | -7 | 117 | 23 | 24 | -23 | 122 | -8 | 1 | -2 | -3 | 0 | 8 | -4 | -24 | -18 | -13 | -12 | -8 | -9 | -5 | -20 | -14 | -9 | -9 | -12 | -15 | -10 | 46 | -75 | -17 | -7 | 101 | -64 | -27 | 2 | 2 | -14 | -15 | 16 | 8 | -59 | -6 | -266 | -12 | -18 | -386 | 5 | -6 | -25 | -26 | 8 | 8 | 3 | 10 | 11 | 20 | 10 | 19 | 17 | 17 | 9 | 14 | 17 | 16 | 7 | 3 | 13 | 13 | -22 | -15 | -10 | -15 | -8 | -8 | -4 | 6 | 2 | 2 | 2 | 0 | -4 | 1 | 1 | 1 | -2 |
Depreciation and Amortization |
Loading...
|
M | 19 | 4 | 19 | 4 | 17 | 16 | 16 | 22 | 16 | 15 | 13 | 14 | 16 | 14 | 24 | 17 | 14 | 15 | 20 | 20 | 19 | 19 | 20 | 17 | 22 | 19 | 20 | 25 | 21 | 19 | 22 | 24 | 22 | 20 | 23 | 24 | 25 | 22 | 24 | 28 | 27 | 23 | 21 | 31 | 41 | 12 | 12 | 11 | 12 | 10 | 4 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 5 | 7 | 4 | 6 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 36 | 32 | 31 | 33 | 33 | 18 | 8 | 7 | 6 | 6 | 6 | 4 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 14 | 0 | 45 | 0 | -2 | -12 | -9 | -7 | -8 | -6 | -2 | 2 | 23 | -3 | 5 | 23 | -10 | -5 | -13 | 9 | -13 | -12 | -4 | -15 | 5 | -7 | -14 | -13 | -11 | -19 | -16 | 7 | -1 | -6 | -14 | -7 | -11 | -11 | -5 | -11 | -4 | -12 | -7 | -54 | -17 | 18 | 16 | 41 | 18 | -130 | 13 | 29 | -2 | 2 | 18 | 18 | -1 | -1 | 47 | 18 | 332 | 0 | 9 | 415 | -12 | 14 | 39 | 55 | -17 | -4 | 1 | -1 | -10 | -4 | 1 | -4 | 3 | 2 | 2 | -1,412 | 1 | 0 | 0 | -943 | -13 | 15 | 24 | 1 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | -2 | 1 | 1 | 0 | -14 | 2 | -3 | 1 |
Operating Cash Flow |
Loading...
|
M | 17 | 4 | 13 | 4 | 10 | 28 | 16 | 44 | -15 | 37 | 14 | 9 | 31 | 11 | 7 | 7 | 23 | 12 | 16 | 6 | 10 | 12 | 22 | 9 | 8 | 14 | -3 | 14 | 22 | 2 | 10 | 11 | 3 | 28 | 0 | 24 | 5 | 24 | 1 | 15 | 18 | 1 | 4 | 16 | 11 | -5 | 23 | 26 | 27 | -6 | 8 | 1 | 10 | 8 | 24 | 24 | 9 | 10 | 3 | 23 | 0 | -3 | -6 | 28 | 4 | 8 | 33 | 33 | 16 | 20 | 9 | 34 | 23 | 28 | 16 | 41 | 33 | 25 | 24 | 38 | 26 | 24 | 21 | 30 | 23 | 17 | 1 | 24 | 22 | -5 | 11 | 12 | 25 | 7 | 12 | 6 | 7 | 2 | 4 | 0 | 5 | 0 | 4 |
Capital Expenditures |
Loading...
|
M | -2 | -1 | -2 | -1 | -26 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -3 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -2 | -3 | -1 | -1 | -2 | -2 | -2 | -1 | -4 | -2 | -3 | -3 | -7 | -14 | -4 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -4 | -4 | -2 | -3 | -11 | -2 | -3 | -5 | -4 | -4 | -4 | -2 | -3 | -4 | -5 | -3 | -6 | -4 | -2 | -2 | -4 | -1 | -3 | -3 | -3 | -3 | -3 | -2 | -4 | -2 | -1 | -1 | -3 | -1 | -1 | -1 | -55 | -56 | -1 | -1 | -1 | 0 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -22 | - | - | - | - | 8 | - | 1 | - | - | 0 | 14 | 14 | - | - | 0 | 8 | 0 | 0 | 27 | 2 | -7 | 0 | 25 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | -2 | 0 | 0 | -7 | 4 | 4 | 4 | 4 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 149 | 149 | 149 | - | 102 | 99 | - | - | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -22 | - | - | - | - | 8 | - | 1 | - | - | 0 | 14 | 14 | - | - | 0 | 8 | 0 | 0 | 27 | 2 | -7 | 0 | 25 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | -2 | 0 | 0 | -7 | 4 | 4 | 4 | 4 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 149 | 149 | 149 | - | 102 | 99 | - | - | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -23 | -23 | -23 | -23 | -58 | 8 | 367 | -33 | -13 | -9 | 15 | -4 | 7 | 2 | -22 | -224 | -3 | -14 | -12 | -20 | -20 | -4 | -1 | -21 | - | - | - | 211 | - | - | - | -1 | -1 | -2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | 0 | 0 | -2 | -25 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -3 | 0 | 0 | -1 | -2 | -2 | -2 | -2 | -2 | -3 | -1 | -1 | -2 | -1 | 0 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | 25 | 0 | 0 | 0 | -5,464 | -1 | -3 | -2 | 0 | 0 | - | -1 | -1 | -1 | -8 | - | - | - | - | -9 | -9 | -1 | -3 | -7 | -3 | -6 | -3 | - | - | - | - | - | - | - | - | 0 | -36 | -336 | 295 | -310 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | -2 | 0 | 199 | 0 | 0 | 0 | 0 | 0 | - | 300 | 0 | 336 | 293 | - | 90 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2 | - | - | - | 2 | 2 | - | 2 | 1 | - | 825 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 6 | 0 | 0 | 5 | 25 | 8 | 6 | 3 | 21,479 | 0 | 0 | 8 | 8 | 0 | - | 4 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | 6 | - | - | 4 | - | - | - | - | - | - | 3 | - | 0 | 7 | 7 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 6 | -22 | 6 | -23 | 0 | -2 | -1 | -1 | 8 | 1,639 | -30 | 15 | 6 | 0 | -16 | -9 | 5 | 1 | 233 | 6 | -2 | 0 | -3 | 1 | 341 | -1 | -36 | 0 | 0 | 0 | -1 | -1 | 675 | 0 | -7 | -8 | -6 | 331 | -4 | -6 | -4 | -8 | 5 | -2 | -2 | 0 | -6 | -9 | -59 | 372 | 605 | -4 | 8 | 3 | -1 | -1 | 32 | 80 | -1 | 31 | -74 | 10 | -22 | -108 | 0 | -36 | 18 | 9 | 9 | 0 | 195 | 324 | -308 | 626 | 13 | 36 | -14 | -14 | -14 | -14 | -14 | -14 | 118,670 | -6 | -134 | 0 | 0 | 130 | 1 | -22 | -4 | 564 | 0 | 0 | -10 | 10 | 31 | 6 | 24 | 0 | 21 | 4 |
Financing Cash Flow |
Loading...
|
M | -2 | 6 | -22 | 6 | -23 | 0 | -2 | -1 | -1 | 8 | 1,639 | -30 | 15 | 6 | 0 | -16 | -9 | 5 | 1 | 233 | 6 | -2 | 0 | -3 | 1 | 341 | -1 | -36 | 0 | 0 | 0 | -1 | -1 | 675 | 0 | -7 | -8 | -6 | 331 | -4 | -6 | -4 | -8 | 5 | -2 | -2 | 0 | -6 | -9 | -59 | 372 | 605 | -4 | 8 | 3 | -1 | -1 | 32 | 80 | -1 | 31 | -74 | 10 | -22 | -108 | 0 | -36 | 18 | 9 | 9 | 0 | 195 | 324 | -308 | 626 | 13 | 36 | -14 | -14 | -14 | -14 | -14 | -14 | 118,670 | -6 | -134 | 0 | 0 | 130 | 1 | -22 | -4 | 564 | 0 | 0 | -10 | 10 | 31 | 6 | 24 | 0 | 21 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 102 | 5 | 106 | 5 | 143 | 166 | 152 | 112 | 130 | 57 | 74 | 103 | 70 | 66 | 32 | 31 | 15 | 6 | 16 | 46 | 37 | 44 | 38 | 53 | 65 | 41 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 55 | 60 | 46 | 57 | 48 | 40 | 46 | 57 | 49 | 43 | 44 | 36 | 33 | 30 | 34 | 9 | 22 | 21 | 10 | 15 | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | 17 | 17 | 19 | 24 | 19 | 25 | 16 | 12 | 10 | 13 | 15 | 15 | 38 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 24 | 35 | 35 | 148 | 126 | 6 | 4 | 5 | 6 | 5 | 38 | 33 | 33 | 33 |
Ending Cash |
Loading...
|
M | 72 | 6 | 95 | 6 | 106 | 143 | 166 | 152 | 112 | 130 | 57 | 74 | 103 | 70 | 34 | 33 | 32 | 15 | 6 | 16 | 46 | 37 | 44 | 38 | 53 | 65 | 41 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 55 | 60 | 46 | 57 | 48 | 40 | 46 | 57 | 49 | 43 | 44 | 36 | 33 | 30 | 34 | 9 | 22 | 21 | 20 | 20 | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | 32 | 17 | 19 | 24 | 19 | 25 | 16 | 12 | 10 | 13 | 15 | 15 | 38 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 21 | 21 | 35 | 148 | 126 | 6 | 4 | 5 | 6 | -3 | 38 | 24 | 37 |
Stock-Based Compensation |
Loading...
|
M | 3 | 2 | 1 | 1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | - | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | - | 0 | 1 | 0 | 2 | 4 | -3 | 0 | 0 | 11 | 8 | 7 | - | 20 | 6 | 2 | 2 | 17 | 6 | 0 | 2 | - | - | 1 | 1,414 | - | - | 0 | 951 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | 0 | 0 | -2 | -25 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -3 | 0 | 0 | -1 | -2 | -2 | -2 | -2 | -2 | -3 | -1 | -1 | -2 | -1 | 0 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | 25 | 0 | 0 | 0 | -5,464 | -1 | -3 | -2 | 0 | 0 | - | -1 | -1 | -1 | -8 | - | - | - | - | -9 | -9 | -1 | -3 | -7 | -3 | -6 | -3 | - | - | - | - | - | - | - | - | 0 | -36 | -336 | 295 | -310 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | -2 | 0 | 199 | 0 | 0 | 0 | 0 | 0 | - | 300 | 0 | 336 | 293 | - | 90 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 146 | 12 | 159 | 12 | 174 | 201 | 226 | 207 | 184 | 181 | 126 | 116 | 111 | 83 | 85 | 85 | 80 | 71 | 54 | 62 | 106 | 86 | 100 | 119 | 135 | 142 | 114 | 107 | 129 | 117 | 134 | 130 | 134 | 128 | -338 | 139 | 132 | 133 | 128 | 130 | 126 | 116 | 114 | 115 | 107 | 105 | 94 | 94 | 94 | 75 | 55 | 26 | -602 | -610 | 19 | -616 | 25 | 24 | 10 | -3 | 23 | -6 | -3 | 14 | 30 | 24 | 32 | 32 | 40 | 39 | 43 | 38 | 59 | 47 | -34 | -26 | 3 | 14 | 8 | 46 | 39 | 55 | 50 | 59 | 55 | 47 | 37 | 36 | 48 | 41 | 42 | 43 | 59 | 366 | 405 | 274 | 15 | 14 | 12 | 13 | - | - | - |
Free Cash Flow |
Loading...
|
M | 15 | 3 | 11 | 3 | -16 | 26 | 14 | 42 | -17 | 36 | 13 | 9 | 31 | 10 | 6 | 6 | 21 | 11 | 16 | 5 | 9 | 11 | 21 | 6 | 7 | 12 | -4 | 12 | 21 | 1 | 9 | 10 | 1 | 26 | -2 | 22 | 4 | 22 | -1 | 13 | 16 | -3 | 2 | 13 | 8 | 2 | 10 | 22 | 25 | -7 | 6 | 0 | 9 | 7 | 22 | 22 | 8 | 9 | 2 | 19 | -4 | -5 | -9 | 17 | 3 | 6 | 29 | 30 | 11 | 15 | 7 | 31 | 18 | 23 | 13 | 35 | 29 | 23 | 23 | 34 | 25 | 21 | 18 | 27 | 20 | 13 | -1 | 19 | 20 | -6 | 10 | 8 | 24 | 6 | 12 | -49 | -49 | 1 | 3 | -1 | 5 | -1 | 4 |
StockViz Staff
September 20, 2024
Any question? Send us an email