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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -3 | 34 | 21 | 8 | 2 | 19 | 28 | 33 | 19 | 30 | 20 | 18 | 12 | 24 | 18 | 9 | 7 | 21 | 8 | 9 | 3 | 11 | 11 | 9 | 8 | 21 | 9 | 6 | -2 | 3 | 6 | 2 | 1 | -5 | 4 | 2 | -4 | 9 | 7 | 3 | -8 | 2 | 5 | -2 | -2 | 5 | 7 | 5 | 2 | 8 | 12 | 9 | 5 | 8 | 12 | 8 | 1 | 10 | 8 | 2 | 0 | 18 |
Depreciation and Amortization |
Loading...
|
M | 19 | 19 | 17 | 16 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 5 | 2 | 2 | 2 | 2 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 38 | 1 | -1 | 1 | 1 | 1 | 2 | 0 | 2 | -1 | 3 | 2 | 0 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 3 | 2 | 1 | 6 | 0 | 0 | 0 | 2 | -1 | -1 | 0 | -6 | 0 | 0 | 0 | 3 | -1 | -1 | -1 | 3 | -2 | -3 | 0 | -2 | 1 | 2 | 0 | -1 | -4 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | 21 | -30 | -7 | -93 | 59 | -65 | 35 | -32 | -276 | -56 | -20 | -58 | -39 | -19 | -10 | -22 | -52 | -76 | -11 | -51 | -58 | -21 | 25 | -20 | -37 | -46 | -39 | -20 | -32 | -11 | -8 | -25 | -15 | -16 | 4 | -15 | -23 | 12 | -18 | 4 | 2 | -15 | 4 | 7 | -26 | 45 | 3 | 6 | 33 | 42 | 10 | 2 | -26 | 27 | 9 | 2 | -18 | 48 | 23 | -7 | -20 | 1 |
Capital Expenditures |
Loading...
|
M | -112 | -94 | -188 | -178 | -92 | -126 | -70 | -75 | -58 | -34 | -44 | -49 | -56 | -55 | -49 | -49 | -29 | -62 | -29 | -25 | -25 | -83 | -19 | -14 | -14 | -18 | -18 | -23 | -30 | -28 | -25 | -14 | -9 | -22 | -17 | -8 | -6 | -10 | -6 | -4 | -9 | -16 | -5 | -19 | -14 | -17 | -13 | -11 | -11 | -18 | -18 | -9 | -7 | -38 | -11 | -12 | 0 | -20 | -16 | -17 | 0 | -43 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -1 | -177 | -100 | 0 | -68 | -73 | -57 | 1 | -44 | -48 | -56 | 2 | 2 | 2 | -28 | -134 | -2 | -1 | -1 | 59 | -29 | -13 | -21 | 3 | 3 | 3 | 0 | -4 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 4 | -9 | -1 | 0 | 2 | 3 | -7 | -1 | 3 | -3 | 4 | 4 | 68 | -61 | 7 | 7 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -1 | -177 | -100 | 0 | -68 | -73 | -57 | 1 | -44 | -48 | -56 | 2 | 2 | 2 | -28 | -134 | -2 | -1 | -1 | 59 | -29 | -13 | -21 | 3 | 3 | 3 | 0 | -4 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 4 | -9 | -1 | 0 | 2 | 3 | -7 | -1 | 3 | -3 | 4 | 4 | 68 | -61 | 7 | 7 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 267 | 155 | 43 | 150 | 32 | 99 | 283 | 100 | 65 | 81 | -42 | 96 | 61 | 58 | 19 | 57 | 0 | 25 | 6 | -5 | 5 | 4 | 48 | 5 | 12 | 5 | 32 | 21 | 11 | 17 | -4 | 20 | -8 | 9 | -5 | -19 | 17 | -14 | 5 | -15 | -1 | 16 | -4 | 7 | 9 | -6 | -16 | -61 | 39 | 32 | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | -13 | 17 | - | 2 | 9 | 6 | 2 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 4 | 0 | -2 | 0 | -1 | 0 | -2 | -2 | -3 | -2 | 7 | 7 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | -3 | 1 | 1 | 1 | 0 | 1 | 3 | - | 1 | - | -1 | - | - | - | - | -1 | - |
Dividends Paid |
Loading...
|
M | - | - | - | 21 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 24 | 163 | 381 | 203 | 121 | 225 | 99 | 134 | 433 | 267 | 86 | 99 | 11 | 131 | 80 | 72 | 96 | 155 | 42 | 96 | 53 | 59 | 67 | 48 | 88 | 72 | 65 | 74 | 75 | 51 | 41 | 45 | 33 | 44 | 21 | 26 | 25 | 2 | 42 | 6 | 12 | 24 | 1 | 20 | 0 | 25 | 12 | -4 | -13 | -31 | 43 | 40 | 12 | 21 | 24 | 6 | 1 | 5 | -17 | 15 | 21 | - |
Financing Cash Flow |
Loading...
|
M | 24 | 163 | 381 | 203 | 121 | 225 | 99 | 134 | 433 | 267 | 86 | 99 | 11 | 131 | 80 | 72 | 96 | 155 | 42 | 96 | 53 | 59 | 67 | 48 | 88 | 72 | 65 | 74 | 75 | 51 | 41 | 45 | 33 | 44 | 21 | 26 | 25 | 2 | 42 | 6 | 12 | 24 | 1 | 20 | 0 | 25 | 12 | -4 | -13 | -31 | 43 | 40 | 12 | 21 | 24 | 6 | 1 | 5 | -17 | 15 | 21 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -5 | 2 | -1 | 2 | 1 | 1 | -1 | 1 | 1 | 0 | -1 | 1 | 1 | 0 | 0 | 0 | 2 | -1 | 0 | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 142 | 165 | 102 | 214 | 150 | 164 | 111 | 108 | 87 | 94 | 94 | 116 | 99 | 71 | 67 | 80 | 77 | 70 | 74 | 61 | 98 | 97 | 64 | 72 | 60 | 30 | 27 | 24 | 21 | 18 | 15 | 17 | 22 | 21 | 19 | 18 | 24 | 23 | 16 | 21 | 17 | 19 | 18 | 21 | 63 | 26 | 29 | 38 | 26 | 32 | 60 | 29 | 45 | 29 | 21 | 24 | 48 | 15 | 9 | 7 | 18 | - |
Ending Cash |
Loading...
|
M | 135 | 142 | 176 | 102 | 214 | 150 | 164 | 111 | 108 | 87 | 94 | 94 | 116 | 99 | 71 | 67 | 80 | 77 | 70 | 74 | 61 | 98 | 97 | 64 | 72 | 24 | 30 | 27 | 24 | 21 | 18 | 15 | 17 | 22 | 21 | 19 | 18 | 24 | 23 | 16 | 21 | 17 | 19 | 18 | 21 | 63 | 26 | 29 | 38 | 26 | 32 | 60 | 29 | 45 | 29 | 21 | 24 | 48 | 15 | 9 | 7 | 18 |
Stock-Based Compensation |
Loading...
|
M | 3 | -2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 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 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | -13 | 17 | - | 2 | 9 | 6 | 2 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 4 | 0 | -2 | 0 | -1 | 0 | -2 | -2 | -3 | -2 | 7 | 7 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | -3 | 1 | 1 | 1 | 0 | 1 | 3 | - | 1 | - | -1 | - | - | - | - | -1 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -124 | 168 | 148 | 170 | 191 | 189 | 233 | 460 | 450 | 164 | 153 | 138 | 134 | 108 | 118 | 149 | 122 | 89 | 94 | 118 | 62 | 88 | 90 | 107 | 106 | 85 | 55 | 49 | 50 | 35 | 55 | 71 | 73 | 84 | 73 | 86 | 84 | 81 | 109 | 101 | 115 | 119 | 135 | 128 | 134 | 149 | 137 | 123 | 124 | 135 | 139 | 137 | 96 | 71 | 74 | 45 | 42 | 39 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -91 | -123 | -195 | -271 | -33 | -191 | -35 | -106 | -334 | -90 | -64 | -107 | -95 | -74 | -59 | -71 | -81 | -138 | -41 | -76 | -83 | -104 | 6 | -34 | -51 | -64 | -57 | -43 | -61 | -39 | -33 | -39 | -24 | -37 | -13 | -23 | -29 | 2 | -24 | 0 | -6 | -31 | -1 | -12 | -40 | 28 | -10 | -5 | 22 | 24 | -7 | -7 | -33 | -11 | 21 | -10 | -18 | 28 | 40 | -24 | -20 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email