Cash Flow Statement | Trend | Unit | 2024-03-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 11 | 11 | 67 | -101 | -522 | -319 | -454 | 373 | 1,033 | -125 | 1,034 | 458 | 93 | -290 | -1,681 | 1,514 | 1,832 | 1,318 | 751 | 595 | 126 | 127 | 286 | 302 | 1,093 | 469 | 529 | 378 | 321 | 358 | -385 | 143 | 570 | -524 | 350 | 316 | -31 | 52 | 343 | 392 | 305 | 227 | 242 | 204 | 383 | 373 | 254 | 521 | 79 | 60 | 403 | 327 | 318 | -189 | 413 | 371 | 530 | 101 | -161 | -173 | -1,182 | -329 | 276 | 153 | 750 | 687 | 987 | 650 | 1,278 | 448 | 1,163 | 1,293 | 621 | 780 | 960 | 874 | 714 | 575 | 527 | 435 | 717 | 553 | 560 | 428 | 444 | 493 | 144 | 540 | 535 | 615 | 513 | 470 | 588 | 390 | 482 | 481 |
Depreciation and Amortization |
Loading...
|
M | -29 | -29 | -67 | -67 | 339 | 212 | 279 | 330 | 136 | 596 | 161 | 274 | 218 | 236 | 332 | -64 | 1,185 | -264 | 491 | 970 | -143 | -145 | 291 | 308 | 112 | 79 | 191 | 204 | -568 | 268 | 208 | 277 | 347 | 132 | 343 | 314 | 46 | 181 | 246 | 247 | 59 | 288 | 315 | 286 | 385 | - | - | - | - | - | - | - | - | 1,288 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -2,630 | -2,630 | -2,260 | -2,093 | -1,160 | 13,067 | 32,782 | 18,759 | -5,508 | 3,019 | -10,547 | 309 | -17,379 | -5,602 | -25,902 | 25,926 | - | - | - | - | - | - | - | - | -790 | -1,138 | 2,105 | -2,679 | 50 | -322 | 22 | 2,379 | 202 | 166 | -2,663 | 1,708 | 1,676 | 689 | 59 | 268 | -500 | -1,318 | -216 | -1,563 | -610 | -1,269 | 250 | -1,253 | 392 | 2,080 | 152 | -1,227 | -2,155 | 511 | 719 | -13 | -2,750 | 564 | -1,162 | -3,954 | 731 | -2,676 | 2,888 | 1,462 | 828 | -5,894 | -1,434 | 2,070 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -99 | -99 | 531 | 531 | 902 | 365 | 1,515 | 69 | 568 | -1,021 | 130 | -1,473 | -1,801 | -260 | -2,557 | 1,764 | 670 | 670 | 5,962 | 2,981 | 855 | 862 | -566 | -598 | 415 | -590 | 2,825 | -2,097 | 371 | 304 | -155 | 2,799 | 772 | -226 | -1,970 | 2,338 | 1,645 | 922 | 648 | 907 | -195 | -803 | 341 | -1,073 | 158 | -896 | 504 | -732 | 471 | 2,140 | 555 | -900 | -1,837 | 1,610 | 1,132 | 358 | -2,220 | 665 | -1,323 | -4,127 | -451 | -3,005 | 3,164 | 1,615 | 1,578 | -5,207 | -447 | 2,720 | 10,370 | - | 5,422 | - | 4,262 | - | - | - | 11,816 | - | - | - | 14,182 | - | - | - | 17,224 | - | - | - | 608 | - | - | - | 2,837 | - | - | - |
Capital Expenditures |
Loading...
|
M | -19 | -19 | -14 | -14 | -24 | -25 | -25 | -24 | -43 | -29 | -21 | -19 | -49 | -27 | -26 | -18 | -102 | -80 | -45 | -89 | -28 | -28 | -8 | -9 | -43 | -23 | -18 | -22 | -36 | -14 | -25 | -16 | -47 | -40 | -38 | -17 | -46 | -14 | -28 | -17 | -33 | -13 | -31 | -11 | -31 | -29 | -19 | -24 | -40 | -18 | -15 | -17 | -46 | -26 | -29 | -35 | -74 | -115 | -7 | -16 | -91 | -2 | -8 | -12 | -59 | -4 | -13 | -9 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -332 | 0 | 0 | 0 | -122 | 0 | 0 | 0 | -170 | 0 | 0 | 0 | -173 | 0 | 0 | 0 | -149 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -1 | -1 | 688 | -2 | 1 | 1 | -2 | 2 | -1 | 9 | -1 | -1 | -1 | 11 | 1 | 1 | 132 | -1 | 1 | 1 | -1 | -1 | -1,207 | 1 | -1 | -1 | -949 | - | - | 16 | 674 | 900 | 219 | 352 | -1 | 72 | 12 | - | 693 | 774 | 176 | - | 164 | - | - | - | 913 | 819 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 155 | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -1 | -1 | 688 | -2 | 1 | 1 | -2 | 2 | -1 | 9 | -1 | -1 | -1 | 11 | 1 | 1 | 132 | -1 | 1 | 1 | -1 | -1 | -1,207 | 1 | -1 | -1 | -949 | - | - | 16 | 674 | 900 | 219 | 352 | -1 | 72 | 12 | - | 693 | 774 | 176 | - | 164 | - | - | - | 913 | 819 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 155 | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -475 | -475 | -475 | 69 | -263 | -270 | 117 | 107 | 433 | 242 | -76 | 57 | -195 | -649 | 271 | 271 | -1,316 | -1,316 | -740 | -747 | -104 | -110 | 1,252 | 18 | 265 | 1,947 | 641 | - | - | - | -2,095 | - | - | - | 3,092 | - | - | - | -1,227 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -415 | -415 | -122 | -122 | -239 | -208 | -100 | -50 | -98 | -133 | 16 | - | -59 | - | 20 | - | 179 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | -266 | - | 2 | 2 | -118 | -104 | -201 | -200 | -46 | -114 | - | - | -52 | -109 | - | - | 334 | -25 | - | - | - | 234 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -142 | -2 | -73 | -770 | -384 | -169 | -114 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 147 | 147 | 133 | 133 | 21 | 167 | 18 | 3 | 1 | 123 | 19 | 12 | 1 | 64 | 17 | 13 | 309 | 263 | 170 | 462 | 170 | 172 | 97 | 103 | 353 | 151 | 163 | 36 | 1 | 154 | 167 | - | 317 | 145 | 164 | - | 529 | 128 | 189 | - | 1,986 | 127 | 255 | - | 273 | 69 | 138 | - | 77 | 79 | 86 | - | 119 | 122 | 111 | - | 175 | 178 | 171 | - | 919 | 258 | 633 | 98 | 108 | 334 | 595 | - | 622 | - | 336 | - | 322 | - | - | - | 475 | - | - | - | 223 | - | - | - | 770 | - | - | - | 484 | - | - | - | 280 | - | - | - |
Other Financial Activities |
Loading...
|
M | -324 | -324 | -481 | -481 | 899 | 40 | 1,210 | 614 | 194 | -320 | 2,858 | 667 | -31 | 71 | 1,702 | 720 | -28 | -28 | -528 | 1 | -9 | -9 | 1 | 1 | 6,841 | -11 | 103 | 1,921 | -72 | 385 | 2,220 | -37 | 1,747 | -39 | -177 | -39 | 1,439 | -40 | -127 | 473 | 3,481 | -35 | -645 | 1 | 5,403 | -17 | -274 | 1,581 | -43 | 33 | 823 | 1,180 | -400 | 665 | -58 | 41 | 4,786 | 214 | 978 | 568 | 6,752 | 541 | -1,033 | 810 | -1,281 | -744 | 717 | 53 | 544 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,145 | - | - | - | 7,405 | - | - | - | 4,203 | - | - | - |
Financing Cash Flow |
Loading...
|
M | -324 | -324 | -481 | -481 | 899 | 40 | 1,210 | 614 | 194 | -320 | 2,858 | 667 | -31 | 71 | 1,702 | 720 | -28 | -28 | -528 | 1 | -9 | -9 | 1 | 1 | 6,841 | -11 | 103 | 1,921 | -72 | 385 | 2,220 | -37 | 1,747 | -39 | -177 | -39 | 1,439 | -40 | -127 | 473 | 3,481 | -35 | -645 | 1 | 5,403 | -17 | -274 | 1,581 | -43 | 33 | 823 | 1,180 | -400 | 665 | -58 | 41 | 4,786 | 214 | 978 | 568 | 6,752 | 541 | -1,033 | 810 | -1,281 | -744 | 717 | 53 | 544 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,145 | - | - | - | 7,405 | - | - | - | 4,203 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | - | - | 8,491 | 6,779 | 8,010 | 7,910 | 7,105 | 6,889 | 6,356 | 7,786 | 7,209 | 8,372 | 10,599 | 11,138 | 13,472 | 12,263 | - | - | - | - | - | - | - | 11,026 | 12,054 | 12,876 | 11,034 | 11,347 | 11,300 | 10,468 | 10,576 | 9,593 | 9,516 | 10,918 | 13,277 | 10,649 | 8,937 | 7,554 | 6,998 | 5,652 | 6,024 | 7,946 | 8,379 | 9,497 | 7,694 | 8,654 | 8,569 | 7,826 | 7,220 | 4,380 | 4,218 | 5,174 | 7,402 | 5,237 | 4,332 | 4,013 | 7,275 | 5,651 | 6,640 | 10,223 | 8,605 | 11,563 | 8,751 | 6,488 | 8,971 | 13,943 | 15,431 | 13,038 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | -2,056 | -2,056 | -150 | 6,630 | 8,491 | 8,010 | 7,910 | 7,105 | 6,889 | 6,356 | 7,786 | 7,209 | 8,372 | 10,599 | 11,138 | 13,472 | 12,263 | - | - | - | - | - | - | - | 11,026 | 12,054 | 12,876 | 11,034 | 11,346 | 11,300 | 10,468 | 10,576 | 9,593 | 9,516 | 10,918 | 13,277 | 10,649 | 8,937 | 7,554 | 6,998 | 5,652 | 6,024 | 7,946 | 8,379 | 9,560 | 7,694 | 8,654 | 8,569 | 7,826 | 7,220 | 4,380 | 4,218 | 5,174 | 7,402 | 5,237 | 4,332 | 4,013 | 7,275 | 5,651 | 6,640 | 9,506 | 8,605 | 11,563 | 8,751 | 7,385 | 8,971 | 13,943 | 15,431 | 13,038 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 27 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -415 | -415 | -122 | -122 | -239 | -208 | -100 | -50 | -98 | -133 | 16 | - | -59 | - | 20 | - | 179 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | -266 | - | 2 | 2 | -118 | -104 | -201 | -200 | -46 | -114 | - | - | -52 | -109 | - | - | 334 | -25 | - | - | - | 234 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -142 | -2 | -73 | -770 | -384 | -169 | -114 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,205 | 3,205 | -27,003 | - | 71,021 | - | - | - | 110,797 | - | - | - | 113,001 | 14,300 | - | - | 106,803 | 35,513 | 103,351 | 231,755 | 98,060 | 39,278 | 83,144 | 53,262 | 104,717 | 100,893 | 106,271 | 113,664 | 125,626 | 109,672 | 106,102 | 117,491 | 127,980 | - | - | - | 123,253 | 117,994 | 116,365 | 112,765 | 103,878 | 112,408 | 117,901 | 123,354 | 119,309 | 152,489 | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | 10,181 | - | - | - | 8,103 | - | - | - | 13,101 | - | - | - | 5,945 | - | - | - | 1,971 | - | - | - | 1,870 | - | - | - | 3,730 | - | - | - | 3,093 | - | - | - | -4,153 | - | - | -65 |
Free Cash Flow |
Loading...
|
M | -117 | -117 | 517 | 517 | 878 | 340 | 1,490 | 45 | 525 | -1,050 | 109 | -1,492 | -1,850 | -287 | -2,583 | 1,746 | - | - | - | - | - | - | - | - | 372 | -613 | 2,807 | -2,119 | 335 | 290 | -180 | 2,783 | 725 | -266 | -2,008 | 2,321 | 1,599 | 908 | 620 | 890 | -228 | -816 | 310 | -1,084 | 127 | -925 | 485 | -756 | 431 | 2,122 | 540 | -917 | -1,883 | 1,584 | 1,103 | 323 | -2,294 | 550 | -1,330 | -4,143 | -542 | -3,007 | 3,172 | 1,603 | 1,519 | -5,211 | -460 | 2,711 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email