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 | 2012-06-30 | 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 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2004-06-30 | 2003-12-31 | 2003-06-30 | 2002-12-31 | 2002-06-30 | 2001-12-31 | 2001-06-30 | 2000-12-31 | 2000-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 5,039 | 5,259 | 5,151 | 9,630 | 6,338 | 5,928 | 5,772 | 5,697 | 6,729 | 7,009 | 6,290 | 5,462 | 3,456 | 2,383 | 6,294 | 5,187 | 7,905 | 8,117 | 4,080 | 5,908 | 4,743 | 3,112 | 1,510 | 1,115 | -1,973 | -967 | 485 | -134 | 3,229 | 3,589 | 3,371 | 3,171 | 3,339 | 3,376 | 3,501 | 3,539 | 1,636 | 2,517 | 3,336 | 3,867 | 3,478 | 3,061 | 2,166 | 2,386 | 2,916 | 3,376 | 4,159 | 4,672 | 5,726 | 4,259 | 5,489 | 5,486 | 14,718 | 16,375 | 15,543 | 20,329 | 12,902 | 12,936 | 13,216 | 10,290 | 12,185 | 14,913 | 17,717 | 16,861 | 14,877 | 13,786 | 12,159 | 12,145 | 11,131 | 9,244 | 8,485 | 7,620 | 7,174 | 7,166 | 7,283 | 5,538 | 3,698 | 1,997 |
Depreciation and Amortization |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 583 | 583 | 583 | 583 | 654 | 654 | 654 | 654 | 1,065 | 1,065 | 1,065 | 1,065 | 955 | 955 | 955 | 955 | 1,125 | 1,125 | 1,125 | 1,125 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | - | - | - | -1,718 | -1,718 | -1,718 | -1,718 | - | - | - | -446 | -1,261 | -1,261 | -1,261 | -815 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 23,911 | 23,911 | 23,911 | 55,860 | 94,203 | 94,203 | 112,891 | 111,173 | 87,859 | 87,859 | 96,445 | 96,445 | 117,949 | 117,949 | 48,149 | 48,149 | -9,371 | -9,371 | 11,428 | 11,428 | 22,655 | 22,655 | 96,423 | 96,423 | 127,808 | 127,808 | 59,959 | 59,959 | 38,598 | 38,598 | 47,957 | 47,957 | 42,905 | 42,905 | 12,855 | 12,855 | -5,253 | -5,253 | -10,536 | -10,536 | 4,980 | 4,980 | 16,530 | 65,185 | 93,835 | 93,835 | 145,109 | 96,455 | 80,036 | 80,036 | 65,165 | 65,165 | 103,445 | 103,445 | 67,041 | 116,331 | 49,289 | 57,194 | 57,194 | 7,905 | 7,905 | 19,678 | 19,678 | 19,678 | 19,678 | 11,667 | 11,667 | 11,667 | 11,667 | - | - | - | - | - | - | - | - | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,970 | -1,970 | -1,970 | -1,970 | -2,106 | -2,106 | -2,106 | -2,106 | -1,256 | -1,256 | -1,256 | -1,256 | -1,023 | -1,023 | -1,023 | -1,023 | -1,220 | -1,220 | -1,220 | -1,220 | -982 | -982 | -3,241 | -3,241 | -2,259 | -2,259 | -2,720 | -2,720 | -2,720 | -2,720 | -1,859 | -1,859 | -1,859 | -4,374 | -2,514 | -2,514 | -2,514 | -2,463 | -2,463 | -3,743 | -3,743 | -2,292 | -2,292 | -2,030 | -2,030 | -1,019 | -1,019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -14,784 | -14,784 | -14,784 | -36,457 | -36,612 | -36,612 | -10,669 | -10,669 | 881 | 881 | -21,765 | -21,765 | -29,975 | -29,975 | -24,425 | -24,425 | -29,901 | -29,901 | -16,397 | -16,397 | 678 | 678 | -854 | -854 | -854 | -854 | 39 | 39 | 39 | 39 | 516 | 516 | 516 | 516 | -1,048 | -1,048 | -1,048 | -1,048 | 1,049 | 1,049 | 1,049 | 1,049 | 865 | 865 | 1,061 | 1,061 | 196 | 196 | - | - | - | - | 3,602 | 3,602 | 3,602 | 3,602 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -14,784 | -14,784 | -14,784 | -36,457 | -36,612 | -36,612 | -10,669 | -10,669 | 881 | 881 | -21,765 | -21,765 | -29,975 | -29,975 | -24,425 | -24,425 | -29,901 | -29,901 | -16,397 | -16,397 | 678 | 678 | -854 | -854 | -854 | -854 | 39 | 39 | 39 | 39 | 516 | 516 | 516 | 516 | -1,048 | -1,048 | -1,048 | -1,048 | 1,049 | 1,049 | 1,049 | 1,049 | 865 | 865 | 1,061 | 1,061 | 196 | 196 | - | - | - | - | 3,602 | 3,602 | 3,602 | 3,602 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,663 | 1,663 | 1,663 | 1,663 | 314 | 314 | 314 | 314 | 323 | 323 | 323 | 323 | -21 | -21 | -21 | -21 | -725 | -725 | -725 | -725 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 772 | 772 | 772 | 772 | -404 | -404 | -404 | -404 | 883 | 883 | 883 | 883 | 559 | 559 | 559 | 559 | 9,473 | 9,473 | 9,473 | 9,473 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,722 | 1,722 | 1,722 | 1,722 | 1,609 | 1,609 | 1,609 | 1,609 | 2,206 | 2,206 | 2,206 | 2,206 | 2,630 | 2,630 | 2,630 | 2,630 | 2,771 | 2,771 | 2,771 | 2,771 | 2,321 | 2,321 | 4,476 | 4,476 | 2,155 | 2,155 | 2,012 | 2,012 | 2,012 | 2,012 | 1,023 | 1,023 | 1,023 | 5,478 | 4,454 | 4,454 | 4,454 | 5,078 | 5,078 | 9,416 | 9,416 | 7,594 | 7,594 | 3,255 | 3,255 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -191 | -191 | -191 | 505 | -4,804 | -4,804 | -5,393 | -5,393 | -2,455 | -2,455 | 170 | 170 | 5,865 | 5,865 | 3,823 | 3,823 | 80 | 80 | -7,398 | -7,398 | -6,788 | -6,788 | -8,505 | -8,505 | -8,505 | -8,505 | 47,477 | 47,477 | 47,477 | 47,477 | -33,120 | -33,120 | -33,120 | -33,120 | -3,696 | -3,696 | -3,696 | -3,696 | -13,492 | -13,492 | -13,492 | -13,492 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,982 | 1,982 | 1,982 | 1,982 | 2,641 | 2,641 | 3,879 | 3,879 | 29,259 | 29,259 | 37,609 | 37,609 | 9,588 | 9,588 | - | - | - | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -191 | -191 | -191 | 505 | -4,804 | -4,804 | -5,393 | -5,393 | -2,455 | -2,455 | 170 | 170 | 5,865 | 5,865 | 3,823 | 3,823 | 80 | 80 | -7,398 | -7,398 | -6,788 | -6,788 | -8,505 | -8,505 | -8,505 | -8,505 | 47,477 | 47,477 | 47,477 | 47,477 | -33,120 | -33,120 | -33,120 | -33,120 | -3,696 | -3,696 | -3,696 | -3,696 | -13,492 | -13,492 | -13,492 | -13,492 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,982 | 1,982 | 1,982 | 1,982 | 2,641 | 2,641 | 3,879 | 3,879 | 29,259 | 29,259 | 37,609 | 37,609 | 9,588 | 9,588 | - | - | - | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | - | - | - | - | - | 1,718 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | - | - | - | - | - | - | 1,718 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 772 | 772 | 772 | 772 | -404 | -404 | -404 | -404 | 883 | 883 | 883 | 883 | 559 | 559 | 559 | 559 | 9,473 | 9,473 | 9,473 | 9,473 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 923,162 | 596,070 | -1,508,973 | -2,728,774 | -3,537,515 | -3,552,096 | -3,443,777 | -3,202,309 | -3,084,035 | -3,042,833 | -2,836,480 | -2,844,022 | -2,898,742 | -3,019,817 | -3,086,063 | -10,457,314 | -19,991,321 | -33,882,752 | -34,862,993 | -27,585,883 | -18,124,627 | -3,949,877 | -2,952,807 | -2,753,409 | -2,590,961 | -2,778,382 | -2,943,122 | -3,254,891 | -3,570,474 | -3,734,874 | -3,587,902 | -2,670,262 | -1,699,190 | -791,342 | -956,369 | -956,369 | -956,369 | -956,369 | -145,876 | -145,876 | -145,876 | -145,876 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | - | - | - | 1,718 | 1,718 | 1,718 | 1,718 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email