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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1 | 1 | 1 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 0 | 0 | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 0 |
Depreciation and Amortization |
Loading...
|
M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -171 | -171 | -1 | -1 | 168 | -2 | -1 | -1 | 43 | 44 | -34 | -27 | -74 | -75 | 3 | -4 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 2 | 2 | 3 | 5 | 5 | 5 | 6 | 5 | 4 | 5 | 2 | 0 | -3 | -4 | -3 | -2 | 0 | -1 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 1 | 2 | 3 | 4 | 3 | 5 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 1 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 1 | 3 | 1 | 1 | 1 | -4 | -21 | -22 | -23 | -19 | 2 | 3 | 4 | 3 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 1 | 3 | 1 | 1 | 1 | -4 | -21 | -22 | -23 | -19 | 2 | 3 | 4 | 3 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -4 | -4 | -26 | -31 | 18 | 26 | 28 | 31 | -14 | 0 | -7 | -23 | -46 | -70 | -93 | -70 | -46 | -23 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 0 | -4 | -4 | -8 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -49 | -46 | -38 | -27 | -25 | -18 | -14 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 5 | 5 | 5 | 5 | 2 | 4 | 6 | 6 | 4 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 51 | 51 | 25 | 36 | 86 | 120 | 104 | 118 | 76 | 95 | 101 | 114 | 152 | 98 | 102 | 82 | 36 | 20 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | - | - | - | - | 6 | 6 | 6 | 6 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | 8 | 9 | 8 | 4 | 8 | 18 | 30 | 34 | 32 | 22 | 14 | 27 | 26 | 47 | 100 | 87 | 79 | 60 | 10 | 10 | 8 | 5 | -1 |
Financing Cash Flow |
Loading...
|
M | 51 | 51 | 25 | 36 | 86 | 120 | 104 | 118 | 76 | 95 | 101 | 114 | 152 | 98 | 102 | 82 | 36 | 20 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | - | - | - | - | 6 | 6 | 6 | 6 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | 8 | 9 | 8 | 4 | 8 | 18 | 30 | 34 | 32 | 22 | 14 | 27 | 26 | 47 | 100 | 87 | 79 | 60 | 10 | 10 | 8 | 5 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 18 | 18 | 21 | 20 | 19 | 19 | 36 | 58 | 61 | 128 | 169 | 180 | 86 | 56 | 83 | 20 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 | 15 | 19 | 18 | 20 | 28 | 16 | 4 | 16 | 6 | 10 | 14 | 7 | 13 | 13 | 14 | 14 | 11 | 16 | 8 | 7 |
Ending Cash |
Loading...
|
M | 18 | 18 | 18 | 21 | 20 | 19 | 19 | 36 | 58 | 61 | 128 | 169 | 180 | 86 | 56 | 83 | 20 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 | 15 | 19 | 18 | 20 | 28 | 16 | 4 | 16 | 6 | 10 | 14 | 7 | 13 | 13 | 14 | 14 | 11 | 16 | 8 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -49 | -46 | -38 | -27 | -25 | -18 | -14 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,082 | 1,438 | 1,476 | 1,230 | 1,746 | 1,761 | 2,153 | 2,586 | 2,557 | 2,558 | 2,581 | 1,437 | 1,377 | 407 | -462 | -205 | -1,058 | -913 | -797 | -670 | -430 | -427 | -405 | -268 | -268 | -124 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | 30 | 46 | 46 | 28 | 17 | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 2 | 2 | 2 | 5 | 4 | 5 | 6 | 4 | 3 | 4 | 1 | -1 | -4 | -5 | -3 | -2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 1 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email