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 | 2003-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 111 | 152 | 83 | 87 | 80 | 82 | 58 | 58 | 62 | 61 | 60 | 54 | 54 | 55 | 53 | 45 | 56 | 41 | 41 | 41 | 39 | 39 | 37 | 37 | 51 | 32 | 32 | 33 | 41 | 32 | 29 | 30 | 36 | 28 | 26 | 24 | 21 | 19 | 18 | 16 | 15 | 13 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 7 | 6 | 4 | 4 | 3 | 3 | -2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation and Amortization |
Loading...
|
M | 7 | 6 | 6 | 6 | 5 | 6 | 7 | 9 | 9 | 9 | 8 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 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 | 1 | 2 | -3 | - | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -91 | -92 | 13 | -10 | 2 | 9 | 5 | 15 | 7 | 9 | 0 | 30 | 5 | 34 | -25 | -2 | -4 | 9 | -5 | -16 | 6 | 24 | 0 | 6 | -17 | 1 | -2 | -7 | 27 | 3 | 3 | 130 | -14 | 28 | -7 | 2 | 15 | -9 | 38 | -72 | 26 | -24 | 30 | 16 | 10 | -17 | -41 | -20 | -72 | -54 | 53 | -11 | 7 | -3 | -15 | -5 | -8 | -12 | -5 | -5 | -5 | -6 | 8 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 1 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 112 | 113 | 34 | 69 | -58 | 106 | 71 | 141 | 142 | 57 | -133 | 100 | 28 | 218 | 66 | 45 | 93 | 107 | 21 | 78 | 11 | 72 | 44 | 49 | 51 | 14 | 53 | 55 | 86 | 18 | 65 | 107 | 34 | 28 | 41 | 21 | 33 | 3 | 59 | -53 | 37 | -23 | 60 | 29 | 22 | -2 | -32 | -8 | -61 | -53 | 66 | -6 | 14 | 4 | -8 | -3 | 2 | -9 | -4 | -4 | 2 | -10 | 1 | 3 | 4 | 2 | 1 | 0 | -1 | 0 | 2 | -1 | 1 | 2 | 1 | 1 | 3 | 1 | 1 | 6 | - |
Capital Expenditures |
Loading...
|
M | -8 | -11 | -6 | -11 | -6 | -6 | -8 | -10 | -3 | -5 | -4 | -1 | -3 | -4 | -2 | -2 | -4 | -3 | -3 | -3 | -6 | -8 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -4 | -3 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | 0 | -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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -499 | -2,197 | -1,750 | -1,981 | -2,387 | -2,937 | -2,362 | -2,518 | -395 | 1 | 0 | -1,879 | -1,305 | -1,199 | -2,481 | -1,395 | -1,344 | -1,383 | -2,148 | -1,865 | -1,334 | -1,366 | -2,193 | -1,354 | -886 | -1,284 | -933 | -1,037 | -890 | 1 | 1 | 1 | -809 | -835 | -785 | -777 | -795 | -666 | -536 | -600 | -406 | 3 | 2 | 1 | 0 | 8 | 7 | 6 | -211 | 3 | 3 | 2 | 1 | 7 | 6 | 2 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -499 | -2,197 | -1,750 | -1,981 | -2,387 | -2,937 | -2,362 | -2,518 | -395 | 1 | 0 | -1,879 | -1,305 | -1,199 | -2,481 | -1,395 | -1,344 | -1,383 | -2,148 | -1,865 | -1,334 | -1,366 | -2,193 | -1,354 | -886 | -1,284 | -933 | -1,037 | -890 | 1 | 1 | 1 | -809 | -835 | -785 | -777 | -795 | -666 | -536 | -600 | -406 | 3 | 2 | 1 | 0 | 8 | 7 | 6 | -211 | 3 | 3 | 2 | 1 | 7 | 6 | 2 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 86 | 27 | -10 | -105 | -25 | 28 | 116 | 4 | -162 | 36 | -64 | -91 | 218 | -13 | 14 | -97 | 20 | -61 | 75 | -113 | -20 | -15 | -10 | -10 | -15 | -336 | 296 | 10 | -72 | 25 | - | - | 68 | 160 | -87 | -405 | 165 | 253 | -137 | 73 | 66 | - | - | - | - | - | - | - | -21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -64 | -18 | -17 | -32 | - | - | 0 | 0 | 0 | 0 | -22 | -22 | -9 | -13 | -3 | -36 | - | 291 | -9 | -48 | -48 | 218 | - | -7 | -28 | 0 | 0 | 0 | 0 | 407 | 21 | 0 | 652 | 621 | 397 | 526 | 307 | 905 | 532 | 592 | 17 | 0 | 7 | 151 | 0 | 270 | 13 | 0 | 0 | 213 | 245 | 155 | - | 126 | - | - | - | 0 | 0 | - | - | -6 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 54 | - | - | - | 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 | 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 | 0 | 0 | 0 | 0 | 0 | - |
Other Financial Activities |
Loading...
|
M | -2 | 552 | 608 | 436 | 1,048 | 514 | 1,172 | 1,272 | 581 | 526 | 952 | -612 | 143 | -1 | -5 | 149 | 429 | 839 | -3 | 321 | 552 | 71 | -4 | -327 | 164 | 461 | 267 | 446 | 534 | 537 | 0 | 1 | 1,290 | 0 | 2 | 5 | 0 | 64 | 1 | 2 | 0 | 484 | 243 | 121 | 0 | 272 | 0 | 135 | 61 | 124 | 0 | 0 | 0 | 182 | 0 | 40 | 122 | 225 | 236 | 0 | 156 | 142 | 0 | 100 | 112 | 33 | 78 | 122 | 46 | 37 | 25 | 49 | 23 | 26 | 44 | 76 | 24 | 50 | 26 | 76 | - |
Financing Cash Flow |
Loading...
|
M | -2 | 552 | 608 | 436 | 1,048 | 514 | 1,172 | 1,272 | 581 | 526 | 952 | -612 | 143 | -1 | -5 | 149 | 429 | 839 | -3 | 321 | 552 | 71 | -4 | -327 | 164 | 461 | 267 | 446 | 534 | 537 | 0 | 1 | 1,290 | 0 | 2 | 5 | 0 | 64 | 1 | 2 | 0 | 484 | 243 | 121 | 0 | 272 | 0 | 135 | 61 | 124 | 0 | 0 | 0 | 182 | 0 | 40 | 122 | 225 | 236 | 0 | 156 | 142 | 0 | 100 | 112 | 33 | 78 | 122 | 46 | 37 | 25 | 49 | 23 | 26 | 44 | 76 | 24 | 50 | 26 | 76 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,764 | 2,414 | 2,382 | 2,504 | 1,953 | 1,698 | 1,575 | 1,249 | 1,118 | 1,269 | 1,038 | 1,443 | 1,443 | 1,122 | 1,951 | 854 | 1,026 | 702 | 857 | 763 | 257 | 534 | 623 | 1,491 | 618 | 632 | 644 | 1,079 | 708 | 599 | 487 | 896 | 284 | 368 | 223 | 229 | 210 | 198 | 156 | 128 | 132 | 197 | 202 | 143 | 90 | 43 | 35 | 26 | 22 | 34 | 9 | 11 | 13 | 14 | 18 | 7 | 10 | 8 | 8 | 10 | 15 | 6 | 16 | 16 | 45 | 18 | 40 | 13 | 14 | 13 | 25 | 22 | 16 | 25 | 24 | 21 | 19 | - | - | - | - |
Ending Cash |
Loading...
|
M | 2,346 | 1,764 | 2,414 | 2,382 | 2,504 | 1,953 | 1,698 | 1,575 | 1,249 | 1,118 | 1,269 | 1,038 | 1,443 | 1,443 | 1,122 | 1,951 | 854 | 1,026 | 702 | 857 | 763 | 257 | 534 | 623 | 1,491 | 618 | 632 | 644 | 1,079 | 708 | 599 | 487 | 896 | 284 | 368 | 223 | 229 | 210 | 198 | 156 | 128 | 132 | 197 | 202 | 143 | 90 | 43 | 35 | 26 | 22 | 34 | 9 | 11 | 13 | 14 | 18 | 7 | 10 | 8 | 8 | 10 | 15 | 6 | 16 | 16 | 45 | 18 | 40 | 13 | 14 | 13 | 25 | 22 | 16 | 25 | 24 | 21 | 19 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 9 | 7 | 7 | 7 | 8 | 6 | 5 | 5 | 7 | 5 | 4 | 5 | 7 | 5 | 4 | 5 | 7 | 5 | 5 | 5 | 7 | 4 | 7 | 7 | 5 | 4 | 4 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | - | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -64 | -18 | -17 | -32 | - | - | 0 | 0 | 0 | 0 | -22 | -22 | -9 | -13 | -3 | -36 | - | 291 | -9 | -48 | -48 | 218 | - | -7 | -28 | 0 | 0 | 0 | 0 | 407 | 21 | 0 | 652 | 621 | 397 | 526 | 307 | 905 | 532 | 592 | 17 | 0 | 7 | 151 | 0 | 270 | 13 | 0 | 0 | 213 | 245 | 155 | - | 126 | - | - | - | 0 | 0 | - | - | -6 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -108 | 1,054 | 1,533 | 2,143 | 1,663 | 1,603 | 1,253 | 1,108 | 958 | 669 | 252 | 528 | 466 | 450 | 330 | 1,462 | 187 | 305 | 168 | 604 | -32 | 9,396 | 9,409 | 9,177 | 9,705 | 8,645 | 8,264 | 8,152 | 8,251 | 7,712 | 7,320 | 7,058 | 7,137 | 6,145 | 5,790 | 5,371 | 5,070 | 4,734 | 4,324 | 3,895 | 118 | 114 | 167 | 367 | 127 | 20 | 29 | 27 | 14 | 13 | 11 | 10 | 8 | 9 | 8 | 9 | 8 | 8 | 8 | 7 | -1,135 | -1,084 | -1,083 | 10 | 300 | 388 | 384 | 17 | 257 | 202 | 168 | 20 | 11 | -31 | -48 | -30 | 80 | -10 | - | - | - |
Free Cash Flow |
Loading...
|
M | 104 | 103 | 27 | 58 | -64 | 100 | 63 | 131 | 139 | 52 | -137 | 98 | 25 | 214 | 65 | 42 | 89 | 104 | 18 | 75 | 5 | 64 | 40 | 46 | 49 | 11 | 50 | 52 | 83 | 16 | 63 | 105 | 30 | 25 | 41 | 20 | 31 | 2 | 58 | -53 | 36 | -24 | 59 | 29 | 20 | -3 | -34 | -9 | -62 | -53 | 65 | -6 | 13 | 3 | -9 | -4 | 2 | -9 | -4 | -4 | 2 | -10 | 1 | 3 | 4 | 2 | 1 | 0 | -1 | 0 | 2 | -1 | 1 | 2 | 1 | 1 | 3 | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email