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 | 2017-10-31 | 2017-09-30 | 2017-07-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 51 | -5 | -8 | -9 | -15 | 8 | 14 | 26 | 40 | 46 | 46 | 13 | -14 | -41 | -42 | -10 | 24 | 41 | 44 | 8 | -25 | -43 | -15 | -4 | -2 | 17 | 13 | -16 | -19 | -41 | -60 | -35 | -40 | -16 | -12 | -7 |
Depreciation and Amortization |
Loading...
|
M | 143 | 146 | 150 | 155 | 157 | 155 | 150 | 145 | 140 | 136 | 137 | 138 | 138 | 138 | 136 | 133 | 133 | 136 | 136 | 139 | 151 | 162 | 180 | 150 | 306 | 263 | 262 | 308 | 109 | 159 | 112 | 65 | 65 | 11 | 7 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | -12 | -8 | -9 | -4 | 10 | 12 | 14 | 11 | -3 | -2 | 4 | 32 | 45 | 48 | 45 | 22 | 16 | 12 | 10 | 35 | 35 | 41 | 47 | 19 | 15 | 7 | - | - | - | 13 | 13 | 13 | 13 | - | - | - |
Operating Cash Flow |
Loading...
|
M | 184 | 186 | 130 | 131 | 120 | 100 | 107 | 81 | 107 | 121 | 148 | 217 | 243 | 243 | 245 | 222 | 191 | 171 | 170 | 166 | 166 | 104 | 180 | 133 | 213 | 217 | 134 | 148 | 23 | 68 | 69 | 46 | 51 | 6 | 5 | 4 |
Capital Expenditures |
Loading...
|
M | -51 | -54 | -71 | -77 | -86 | -106 | -107 | -105 | -98 | -80 | -61 | -52 | -46 | -48 | -53 | -59 | -82 | -87 | -90 | -92 | -85 | -74 | -86 | -74 | -107 | -95 | -84 | -104 | -45 | -53 | -37 | -17 | -19 | -9 | -7 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -5 | -6 | -14 | -101 | -96 | -171 | -168 | -82 | -82 | -16 | -73 | -46 | -44 | -100 | -56 | -137 | -146 | -124 | -107 | -51 | -45 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | -5 | -6 | -14 | -101 | -96 | -171 | -168 | -82 | -82 | -16 | -73 | -46 | -44 | -100 | -56 | -137 | -146 | -124 | -107 | -51 | -45 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -489 | -555 | -477 | -19 | 62 | 181 | 176 | 199 | 129 | 71 | -4 | -45 | -101 | -10 | -10 | 8 | 67 | -15 | -19 | -537 | -484 | -495 | -477 | 28 | -61 | -60 | -79 | -57 | -23 | -36 | -34 | -33 | -43 | -25 | -20 | -15 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | -5 | -3 | -1 | -74 | -163 | -164 | -164 | -92 | -4 | -3 | -4 | -4 | -3 | -1 | -1 | -1 | -1 | -1 | 0 | -2 | -2 | -3 | -2 | 0 | 0 | 1 | 0 | 1 | -1 | -1 | 0 | -1 | 1 | 1 | 0 |
Dividends Paid |
Loading...
|
M | 504 | 664 | 850 | - | - | - | - | 35 | 35 | 36 | 37 | 3 | 4 | 3 | 2 | 1 | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,231 | 1,525 | 1,906 | 461 | 1,534 | 1,462 | 1,344 | 1,403 | 134 | 76 | -1 | -75 | -31 | 60 | 72 | 106 | 136 | 140 | 112 | 1,174 | 1,214 | 1,155 | 1,192 | 125 | 55 | 20 | - | - | - | -8 | -8 | -8 | -8 | - | - | - |
Financing Cash Flow |
Loading...
|
M | 1,231 | 1,525 | 1,906 | 461 | 1,534 | 1,462 | 1,344 | 1,403 | 134 | 76 | -1 | -75 | -31 | 60 | 72 | 106 | 136 | 140 | 112 | 1,174 | 1,214 | 1,155 | 1,192 | 125 | 55 | 20 | - | - | - | -8 | -8 | -8 | -8 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 65 | 67 | 10 | 11 | 22 | 20 | 26 | 46 | 133 | 124 | 125 | 124 | 82 | 157 | 90 | 88 | 10 | 39 | 11 | 11 | 18 | 35 | 16 | 10 | 73 | 13 | - | - | - | - | - | 68 | 36 | - | - | - |
Ending Cash |
Loading...
|
M | 177 | 65 | 67 | 10 | 11 | 22 | 20 | 26 | 46 | 133 | 124 | 125 | 124 | 82 | 157 | 90 | 88 | 10 | 39 | 11 | 11 | 18 | 35 | 16 | 10 | 73 | 13 | - | - | - | - | - | 68 | 36 | - | - |
Stock-Based Compensation |
Loading...
|
M | 20 | 22 | 22 | 21 | 22 | 20 | 19 | 18 | 19 | 20 | 20 | 21 | 21 | 20 | 24 | 22 | 17 | 18 | 16 | 20 | 35 | 33 | 29 | 21 | 6 | 2 | - | - | - | -1 | -1 | -1 | -1 | - | - | - |
Issuance/Purchase of Shares |
|
M | -4 | -5 | -3 | -1 | -74 | -163 | -164 | -164 | -92 | -4 | -3 | -4 | -4 | -3 | -1 | -1 | -1 | -1 | -1 | 0 | -2 | -2 | -3 | -2 | 0 | 0 | 1 | 0 | 1 | -1 | -1 | 0 | -1 | 1 | 1 | 0 |
Capital Stock Change |
Loading...
|
M | 496 | 496 | 496 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,037 | 867 | 831 | 744 | 728 | 715 | 736 | 762 | 751 | 739 | 619 | 588 | 603 | 657 | 701 | 737 | 757 | 734 | 749 | 730 | 722 | 694 | 662 | 486 | 475 | 364 | 202 | 195 | 48 | 210 | 258 | 292 | 329 | 148 | 101 | 51 |
Free Cash Flow |
Loading...
|
M | 133 | 132 | 59 | 53 | 34 | -6 | 0 | -24 | 10 | 41 | 87 | 165 | 197 | 195 | 192 | 164 | 108 | 83 | 80 | 74 | 81 | 30 | 94 | 52 | 35 | 53 | - | - | - | 35 | 35 | 35 | 35 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email