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 | 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 | 73 | 189 | 88 | 99 | 104 | 189 | 98 | 111 | 95 | 140 | 105 | 90 | 64 | 144 | 103 | 68 | 51 | 81 | 74 | 44 | 56 | 60 | 61 | 53 | 53 | -29 | 53 | 55 | 47 | 45 | 38 | 36 | 38 | 33 | 38 | 49 | 32 | 29 | 32 | 36 | 33 | 20 | 31 | 29 | 26 | 23 | 22 | 31 | 26 | 27 | 19 | 34 | 35 | -340 | -25 | 14 | 17 | 17 | 34 | 34 | 25 | -662 | 45 | 50 | 45 | 37 | 43 | 38 | 37 | 35 | -152 | 161 | -100 | 50 | 32 | 32 | 28 | 20 | 26 | 26 | 18 | 21 | 20 | 21 | 19 | 18 | 19 | 16 | -2 | 9 | 11 | 9 | 7 | 4 | 5 | 8 | 1 |
Depreciation and Amortization |
Loading...
|
M | 85 | 81 | 79 | 78 | 77 | 78 | 75 | 76 | 75 | 67 | 69 | 68 | 62 | 61 | 60 | 57 | 57 | 52 | 52 | 49 | 45 | 42 | 44 | 43 | 33 | 33 | 33 | 32 | 32 | 36 | 34 | 32 | 25 | 26 | 24 | 23 | 22 | 26 | 26 | 24 | 20 | 29 | 27 | 20 | 20 | 21 | 21 | 20 | 20 | 21 | 21 | 22 | 21 | 22 | 24 | 24 | 24 | 24 | 25 | 23 | 22 | 23 | 23 | 23 | 22 | 24 | 23 | 22 | 21 | 23 | 21 | 18 | 23 | 27 | 26 | 26 | 26 | 23 | 8 | 8 | 8 | 9 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 8 | 7 | 7 | 6 | 5 | 5 | 2 | 8 |
Non-Cash Items (Other) |
Loading...
|
M | 212 | -84 | 25 | 11 | 18 | -101 | 16 | 7 | 17 | -31 | 2 | -10 | 44 | -68 | -14 | -24 | 23 | -12 | 2 | 8 | -11 | 12 | -2 | -7 | -3 | -3 | -3 | -3 | -11 | 4 | 5 | -7 | -2 | -1 | -2 | -8 | -2 | -1 | -1 | -3 | -5 | 2 | -3 | 3 | 5 | -9 | 9 | 7 | 6 | -1 | 7 | 8 | 5 | 9 | 9 | 4 | 5 | 5 | 13 | 4 | 4 | 711 | 17 | 6 | 6 | 5 | 10 | 8 | -1 | 5 | 5 | 8 | 129 | 0 | 7 | 7 | 2 | 18 | 2 | 3 | 3 | 1 | 2 | 2 | 2 | 5 | 3 | 4 | 25 | 1 | 2 | 2 | 1 | 0 | 1 | 7 | 0 |
Operating Cash Flow |
Loading...
|
M | 130 | 221 | 205 | 148 | 109 | 235 | 133 | 149 | 103 | 229 | 175 | 187 | 170 | 138 | 177 | 162 | 69 | 181 | 156 | 130 | 15 | 140 | 117 | 125 | 59 | 124 | 59 | 100 | 34 | 114 | 69 | 78 | 38 | 102 | 88 | 86 | 11 | 99 | 67 | 57 | 28 | 62 | 67 | 48 | 30 | 65 | 61 | 57 | 25 | 72 | 48 | 64 | 21 | 68 | 18 | 55 | 28 | 62 | 56 | 70 | 37 | 85 | 69 | 95 | 31 | 116 | 77 | 55 | 36 | 57 | 47 | 60 | 0 | 86 | 68 | 49 | 34 | 75 | 42 | 42 | 26 | 39 | 35 | 40 | 9 | 45 | 35 | 46 | 7 | 36 | 17 | 11 | 8 | 13 | 14 | 5 | 2 |
Capital Expenditures |
Loading...
|
M | -79 | -78 | -66 | -67 | -107 | -89 | -72 | -83 | -80 | -99 | -56 | -46 | -28 | -88 | -26 | -27 | -26 | -64 | -35 | -25 | -17 | -69 | -22 | -21 | -28 | -29 | -22 | -16 | -16 | -26 | -10 | -12 | -8 | -28 | -10 | -14 | -11 | -27 | -9 | -9 | -11 | -14 | -9 | -10 | -6 | -14 | -10 | -9 | -14 | -27 | -8 | -7 | -7 | -16 | -9 | -8 | -9 | -16 | -18 | -20 | -25 | -47 | -46 | -64 | -40 | -89 | -50 | -49 | -38 | -82 | -43 | -17 | -40 | -26 | -46 | -12 | -12 | -23 | -10 | -7 | -5 | -13 | -5 | -9 | -5 | -16 | -7 | -10 | -5 | -16 | -9 | -7 | -4 | -7 | -2 | -3 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -85 | 0 | -51 | 161 | -417 | -284 | -4 | 121 | -292 | 0 | -93 | 1 | 0 | 0 | -383 | -3 | -23 | -491 | -2 | -3 | -1 | -801 | -20 | -3 | -23 | 0 | 72 | -51 | -19 | -577 | 3 | -38 | -204 | -8 | 0 | -50 | 0 | -185 | 0 | -5 | 0 | 0 | -24 | 0 | -16 | 1 | 1 | 4 | 1 | 1 | 0 | 4 | 2 | 2 | 2 | - | 3 | 2 | 0 | 0 | - | - | - | 0 | - | - | - | 189 | 194 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 |
Investing Cash Flow |
Loading...
|
M | - | - | -85 | 0 | -51 | 161 | -417 | -284 | -4 | 121 | -292 | 0 | -93 | 1 | 0 | 0 | -383 | -3 | -23 | -491 | -2 | -3 | -1 | -801 | -20 | -3 | -23 | 0 | 72 | -51 | -19 | -577 | 3 | -38 | -204 | -8 | 0 | -50 | 0 | -185 | 0 | -5 | 0 | 0 | -24 | 0 | -16 | 1 | 1 | 4 | 1 | 1 | 0 | 4 | 2 | 2 | 2 | - | 3 | 2 | 0 | 0 | - | - | - | 0 | - | - | - | 189 | 194 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -163 | -70 | 35 | -254 | -50 | 311 | 14 | -221 | 171 | 518 | 211 | -60 | -276 | -118 | 485 | -45 | -136 | 480 | -71 | -5 | -153 | 715 | -21 | -56 | 34 | -68 | -45 | -12 | -107 | 507 | 0 | 12 | 70 | -23 | 16 | -11 | -24 | 163 | -23 | 23 | 3 | -16 | -22 | -7 | -21 | -20 | -19 | -24 | -47 | -72 | 141 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9 | 0 | 0 | -5 | -19 | 0 | 0 | -4 | -34 | 0 | 0 | -4 | -36 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -18 | 0 | 0 | 0 | -14 | 0 | -36 | -23 | -48 | 0 | 0 | 0 | -12 | 0 | -18 | -41 | -59 | 0 | -20 | -81 | -21 | -74 | -65 | -16 | -11 | -18 | -15 | -16 | -15 | -28 | -65 | -17 | -174 | 0 | -353 | 0 | -3 | 0 | -1 | -16 | -30 | -25 | -32 | -33 | -25 | -11 | -21 | -3 | -6 | -3 | -75 | -158 | -14 | -15 | 9 | 4 | 10 | 16 | 3 | 2 | 6 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 55 | - | - | - | 236 | - | - |
Dividends Paid |
Loading...
|
M | - | 6 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - | - | - | 2 | - | 0 | - | 1 | - | 1 | 0 | 1 | - | 0 | - | 2 | - | - | - | 1 | 1 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 444 | 51 | 93 | 190 | 134 | 617 | 1,184 | 969 | 834 | 1,128 | 3,050 | 1,945 | 820 | 7 | 16 | 1,428 | 1,287 | 589 | 1,190 | 309 | 369 | 6 | 1,303 | 1,095 | 10 | 95 | 34 | 132 | 106 | 47 | 838 | 69 | 42 | 160 | 253 | 84 | 79 | 20 | 191 | 87 | 79 | 67 | 399 | 60 | 28 | 24 | 11 | 31 | 11 | 91 | 8 | 155 | 3 | 564 | 1 | 2 | 0 | 1 | 18 | 0 | 34 | 21 | 13 | 2 | -5 | -17 | -18 | 0 | -27 | -8 | 192 | 25 | -81 | -31 | -76 | -20 | 413 | 0 | 0 | 0 | -11 | 4 | -3 | -1 | -3 | 1 | -72 | 75 | -37 | -11 | -48 | 26 | -1 | -1 | -2 | 4 |
Financing Cash Flow |
Loading...
|
M | -2 | 444 | 51 | 93 | 190 | 134 | 617 | 1,184 | 969 | 834 | 1,128 | 3,050 | 1,945 | 820 | 7 | 16 | 1,428 | 1,287 | 589 | 1,190 | 309 | 369 | 6 | 1,303 | 1,095 | 10 | 95 | 34 | 132 | 106 | 47 | 838 | 69 | 42 | 160 | 253 | 84 | 79 | 20 | 191 | 87 | 79 | 67 | 399 | 60 | 28 | 24 | 11 | 31 | 11 | 91 | 8 | 155 | 3 | 564 | 1 | 2 | 0 | 1 | 18 | 0 | 34 | 21 | 13 | 2 | -5 | -17 | -18 | 0 | -27 | -8 | 192 | 25 | -81 | -31 | -76 | -20 | 413 | 0 | 0 | 0 | -11 | 4 | -3 | -1 | -3 | 1 | -72 | 75 | -37 | -11 | -48 | 26 | -1 | -1 | -2 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -7 | -2 | 6 | 1 | -2 | -5 | 3 | -9 | -6 | -5 | 2 | -1 | -1 | 3 | -1 | -4 | 0 | 0 | -2 | 1 | -4 | -3 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 283 | 166 | 209 | 209 | 241 | 196 | 207 | 243 | 246 | 227 | 227 | 471 | 233 | 247 | 404 | 374 | 240 | 167 | 203 | 128 | 197 | 142 | 195 | 190 | 166 | 126 | 119 | 134 | 120 | 106 | 155 | 157 | 118 | 74 | 151 | 152 | 160 | 131 | 117 | 170 | 156 | 130 | 114 | 100 | 110 | 83 | 76 | 61 | 69 | 81 | 146 | 159 | 179 | 137 | 219 | 222 | 183 | 192 | 155 | 170 | 244 | 213 | 262 | 240 | 225 | 183 | 162 | 137 | 175 | 254 | 193 | 101 | 115 | 168 | 167 | 213 | 208 | 259 | 224 | 190 | 182 | 164 | 144 | 114 | 123 | 112 | 85 | 135 | 58 | 78 | 28 | 72 | 33 | 28 | 19 | 18 | 15 |
Ending Cash |
Loading...
|
M | 337 | 284 | 166 | 209 | 209 | 241 | 196 | 207 | 243 | 246 | 227 | 227 | 471 | 233 | 247 | 404 | 374 | 240 | 167 | 203 | 128 | 197 | 142 | 195 | 190 | 166 | 126 | 119 | 134 | 118 | 106 | 155 | 157 | 118 | 74 | 151 | 152 | 160 | 131 | 117 | 170 | 156 | 130 | 114 | 100 | 110 | 83 | 76 | 61 | 69 | 81 | 146 | 159 | 179 | 137 | 219 | 222 | 183 | 192 | 155 | 170 | 244 | 213 | 262 | 240 | 225 | 183 | 162 | 137 | 175 | 254 | 193 | 101 | 115 | 168 | 167 | 213 | 208 | 259 | 224 | 190 | 182 | 164 | 144 | 114 | 123 | 112 | 85 | 135 | 58 | 78 | 28 | 72 | 33 | 28 | 19 | 18 |
Stock-Based Compensation |
Loading...
|
M | 17 | 20 | 23 | 16 | 13 | 22 | 22 | 15 | 15 | 19 | 22 | 17 | 13 | 15 | 17 | 13 | 11 | 14 | 14 | 17 | 13 | 11 | 12 | 14 | 11 | 11 | 12 | 12 | 9 | 11 | 11 | 12 | 10 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 22 | 4 | 4 | 5 | 16 | - | - | 6 | 395 | 7 | 8 | 7 | 6 | 6 | 6 | 6 | - | - | - | 6 | 4 | -4 | 4 | 5 | -25 | 189 | -128 | 6 | 17 | - | - | 4 | - | - | - | 1 | 1 | - | - | 0 | - | - | - | -6 | 4 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -9 | 0 | 0 | -5 | -19 | 0 | 0 | -4 | -34 | 0 | 0 | -4 | -36 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -18 | 0 | 0 | 0 | -14 | 0 | -36 | -23 | -48 | 0 | 0 | 0 | -12 | 0 | -18 | -41 | -59 | 0 | -20 | -81 | -21 | -74 | -65 | -16 | -11 | -18 | -15 | -16 | -15 | -28 | -65 | -17 | -174 | 0 | -353 | 0 | -3 | 0 | -1 | -16 | -30 | -25 | -32 | -33 | -25 | -11 | -21 | -3 | -6 | -3 | -75 | -158 | -14 | -15 | 9 | 4 | 10 | 16 | 3 | 2 | 6 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 55 | - | - | - | 236 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 713 | 554 | 451 | 497 | 467 | 347 | 401 | 345 | 339 | 241 | 395 | 338 | 620 | 361 | 353 | 507 | 517 | 311 | 291 | 374 | 336 | 340 | 299 | 371 | 436 | 363 | 367 | 314 | 317 | 227 | 243 | 288 | 327 | 247 | 265 | 353 | 344 | 311 | 323 | 321 | 351 | 306 | 313 | 294 | 162 | 143 | 133 | 123 | 213 | 209 | 232 | 271 | 253 | 293 | 290 | 362 | 367 | 346 | 312 | 300 | 302 | 317 | 106 | 176 | 343 | 305 | 265 | 258 | 236 | 242 | 306 | 251 | 145 | 108 | 181 | 163 | 197 | 161 | 329 | 302 | 276 | 257 | 236 | 212 | 183 | 165 | 173 | 137 | 204 | 112 | 138 | 81 | 96 | 55 | 54 | 41 | 28 |
Free Cash Flow |
Loading...
|
M | 51 | 143 | 140 | 81 | 3 | 146 | 60 | 67 | 22 | 130 | 119 | 140 | 142 | 51 | 151 | 136 | 43 | 117 | 121 | 105 | -2 | 71 | 95 | 103 | 32 | 95 | 37 | 84 | 18 | 88 | 59 | 66 | 30 | 73 | 77 | 72 | 0 | 72 | 58 | 48 | 17 | 48 | 58 | 38 | 24 | 51 | 51 | 48 | 11 | 45 | 40 | 57 | 15 | 52 | 8 | 47 | 19 | 46 | 37 | 50 | 12 | 38 | 23 | 31 | -9 | 26 | 27 | 5 | -1 | -25 | 4 | 43 | -39 | 60 | 23 | 37 | 22 | 51 | 32 | 35 | 21 | 26 | 30 | 31 | 4 | 29 | 28 | 36 | 3 | 20 | 8 | 3 | 4 | 6 | 11 | 2 | -1 |
StockViz Staff
September 19, 2024
Any question? Send us an email