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 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 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 | 1999-09-30 | 1999-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -441 | 254 | 126 | 272 | -171 | -99 | 494 | 265 | 1,558 | 195 | -376 | 270 | 89 | 672 | -1,526 | -1,526 | -172 | 47 | 193 | 164 | -31 | 54 | 3,281 | 7,446 | -163 | -163 | 284 | 296 | 180 | 180 | 270 | 197 | 2,642 | 51 | 116 | -5,124 | -6,783 | 74 | -9,055 | -10,834 | -106 | -13,069 | -271 | -178 | -23,727 | - | -158 | -600 | -282 | - | 247 | -352 | 247 | 179 | 2,278 | 165 | 202 | 441 | 571 | 571 | 780 | 611 | 400 | 428 | 836 | 579 | 259 | 259 | 681 | 733 | 376 | 376 | 374 | 361 | 101 | 101 | 140 | 311 | 164 | 164 | 17 | 73 | 384 | 254 | 107 | 408 | 277 | 254 | 262 | 222 | 258 | 251 | 300 |
Depreciation and Amortization |
Loading...
|
M | 311 | 321 | 315 | 310 | 270 | 269 | 283 | 287 | 281 | 281 | 277 | 291 | 293 | 278 | 275 | 275 | 241 | 273 | 291 | 258 | 47 | 255 | 4,013 | 4,013 | 159 | 159 | 3,737 | 4,019 | 159 | 159 | - | - | 14,604 | 232 | - | 13,585 | 13,703 | - | 13,587 | 14,167 | 258 | -1,040 | 289 | 325 | 16,418 | - | 385 | 382 | 351 | - | 414 | 378 | 414 | - | 20,864 | - | - | - | 17,666 | 17,666 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 962 | 857 | 361 | 643 | -605 | - | - | - | -520 | - | - | - | 268 | 229 | 379 | 379 | 95 | -60 | -110 | -89 | 50 | -87 | - | - | 109 | 354 | - | - | -68 | 144 | - | - | 26,935 | -59 | - | 28,149 | - | - | 22,609 | - | -148 | 39,935 | -280 | 16 | 30,570 | - | 231 | 233 | 231 | - | 1,084 | 331 | 806 | - | -27,259 | - | - | - | 27,792 | 25,935 | -780 | -611 | - | 43,658 | -836 | -579 | 36,066 | 36,066 | - | -733 | 24,467 | 24,467 | - | -361 | 17,477 | 17,477 | -140 | - | 17,107 | 17,107 | -17 | -73 | 21,111 | 16,482 | -107 | -408 | -277 | 16,736 | -262 | - | -258 | -251 | -300 |
Operating Cash Flow |
Loading...
|
M | 999 | -21 | 694 | 485 | 755 | 399 | 439 | 465 | 983 | 280 | 581 | 101 | 822 | 120 | 592 | 592 | 746 | -38 | 413 | 381 | 474 | -187 | 11,046 | 11,046 | 845 | 845 | 12,835 | 11,313 | 655 | 655 | - | - | 44,626 | 112 | - | 37,027 | 813 | - | 27,558 | 97 | -113 | 26,324 | -402 | 3 | 23,038 | 1,621 | -87 | 591 | 74 | 1,176 | 1,221 | 104 | 1,221 | - | -754 | 2,261 | - | - | 45,602 | 45,602 | 780 | 611 | - | 44,087 | 836 | 579 | 36,325 | 36,325 | - | 733 | 24,842 | 24,842 | - | 361 | 17,578 | 17,578 | 140 | - | 17,271 | 17,271 | 17 | 73 | 21,496 | 16,736 | 107 | 408 | 277 | 16,736 | 262 | - | 258 | 251 | 300 |
Capital Expenditures |
Loading...
|
M | -465 | -207 | -310 | -280 | -383 | -260 | -240 | -237 | -312 | -241 | -241 | -191 | -265 | -135 | -89 | -89 | -116 | -143 | -413 | -126 | -105 | -112 | -3,233 | -3,233 | -275 | -275 | -2,306 | -2,371 | -296 | -296 | 0 | 0 | -242 | -96 | 0 | -212 | -416 | 0 | -212 | -425 | -62 | -220 | -41 | -109 | -433 | -229 | -72 | -319 | -42 | -64 | -194 | -38 | -194 | 0 | 0 | -1,536 | 0 | 0 | 0 | -1,995 | 0 | 0 | 0 | -1,372 | 0 | 0 | 0 | -785 | 0 | 0 | 0 | -433 | 0 | 0 | 0 | -394 | 0 | 0 | 0 | -422 | 0 | 0 | 0 | -512 | 0 | 0 | 0 | -398 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -18 | -18 | 3 | 188 | -66 | -283 | 148 | 138 | -56 | -56 | 560 | 98 | -19 | -20 | -8 | 118 | 468 | 487 | 344 | 3,093 | -980 | -980 | -1,606 | 1,139 | 2,217 | -843 | 3,752 | -913 | - | - | - | 52 | - | - | 38 | - | - | 13 | - | - | 259 | 79 | - | 122 | - | - | 231 | - | - | 947 | - | - | - | 685 | - | - | - | - | - | - | - | - | - | - | - | 1,215 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -18 | -18 | 3 | 188 | -66 | -283 | 148 | 138 | -56 | -56 | 560 | 98 | -19 | -20 | -8 | 118 | 468 | 487 | 344 | 3,093 | -980 | -980 | -1,606 | 1,139 | 2,217 | -843 | 3,752 | -913 | - | - | - | 52 | - | - | 38 | - | - | 13 | - | - | 259 | 79 | - | 122 | - | - | 231 | - | - | 947 | - | - | - | 685 | - | - | - | - | - | - | - | - | - | - | - | 1,215 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -177 | -177 | -401 | -325 | -531 | -246 | 318 | 321 | -753 | -822 | -111 | -3,137 | -64 | 1,376 | 532 | -183 | 548 | -305 | -342 | -7,343 | -4,330 | -4,330 | -1,593 | -43,044 | -8,766 | -10,351 | -11,810 | -48,795 | - | - | - | -13,059 | - | - | -12,238 | - | - | 5,363 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -16,887 | -17,651 | 0 | 0 | 0 | -111 | -111 | -111 | -111 | 994 | 994 | 994 | 83 | 83 | -83 | 0 | 40 | -83 | -90 | 0 | -77 | -77 | - | - | - | -3 | - | - | - | 475 | - | - | - | 475 | - | - | 475 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2,038 | 2,038 | - | - | 51 | 51 | 51 | - | 24 | 24 | 24 | 24 | 24 | 0 | 0 | - | 75 | 75 | 75 | 75 | 75 | 75 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,009 | 507 | - | - | 6,636 | 6,636 | - | - | - | 532 | - | - | - | 458 | - | - | - | 387 | - | - | - | 353 | - | - | - | 326 | - | - | - | 305 | - | - | - | 230 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -242 | -111 | -134 | -64 | -303 | 242 | -47 | 161 | 3,548 | 502 | -75 | -15 | -3,150 | 1,719 | -66 | -66 | -49 | 421 | -18 | -320 | -393 | -32 | -2,424 | -2,424 | -87 | -87 | -3,812 | -1,630 | -560 | -560 | - | - | -13,259 | 516 | - | -8,541 | 168 | - | 3,341 | -2,110 | 28 | -9,190 | 256 | -370 | 5,273 | - | 188 | -249 | -29 | - | -856 | 422 | -856 | - | -146,669 | - | - | - | 130,527 | 130,527 | - | - | - | -11,907 | - | - | 8,948 | 8,948 | - | - | -7,837 | -7,837 | - | - | -5,511 | -5,511 | - | - | 562 | 562 | - | - | -12,627 | 20,179 | - | - | - | 20,179 | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -242 | -111 | -134 | -64 | -303 | 242 | -47 | 161 | 3,548 | 502 | -75 | -15 | -3,150 | 1,719 | -66 | -66 | -49 | 421 | -18 | -320 | -393 | -32 | -2,424 | -2,424 | -87 | -87 | -3,812 | -1,630 | -560 | -560 | - | - | -13,259 | 516 | - | -8,541 | 168 | - | 3,341 | -2,110 | 28 | -9,190 | 256 | -370 | 5,273 | - | 188 | -249 | -29 | - | -856 | 422 | -856 | - | -146,669 | - | - | - | 130,527 | 130,527 | - | - | - | -11,907 | - | - | 8,948 | 8,948 | - | - | -7,837 | -7,837 | - | - | -5,511 | -5,511 | - | - | 562 | 562 | - | - | -12,627 | 20,179 | - | - | - | 20,179 | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 533 | 624 | 471 | 758 | 397 | - | - | 613 | 1,309 | - | - | 1,309 | 3,453 | 950 | 2,832 | 2,832 | 299 | 788 | 304 | 301 | 304 | 309 | - | 700 | 452 | 452 | - | 558 | 594 | 594 | - | 1,274 | 930 | 885 | 930 | 746 | - | 15,176 | 746 | 746 | 818 | 624 | 1,013 | 1,010 | 743 | 743 | 656 | 838 | 703 | 1,468 | 362 | 1,142 | 362 | 13,604 | 8,666 | - | - | 8,666 | -121,623 | -121,623 | 611 | - | 17,045 | 28,952 | 579 | 505 | -2,558 | -2,558 | 733 | 444 | 11,653 | 11,653 | 361 | 311 | 8,782 | 8,782 | - | 3,749 | 3,187 | 3,187 | 73 | 280 | 16,529 | -17,208 | 408 | 277 | 2,971 | 262 | - | 258 | 251 | 300 | - |
Ending Cash |
Loading...
|
M | 624 | 476 | 533 | 471 | 495 | 1,309 | - | - | 613 | 1,309 | - | - | 950 | 1,309 | 3,453 | 3,453 | 788 | 1,387 | 299 | 304 | 309 | 301 | 304 | - | 700 | 700 | 452 | - | 558 | 558 | 594 | - | 15,280 | 1,274 | 885 | 12,589 | 825 | - | 15,176 | 746 | 746 | 8,354 | 818 | 624 | 16,128 | 1,260 | 743 | 677 | 656 | 838 | 1,078 | 1,468 | 1,078 | 362 | 13,604 | 8,666 | - | - | 8,666 | 8,666 | 780 | 611 | - | 17,045 | 836 | 579 | 6,390 | 6,390 | - | 733 | 3,816 | 3,816 | 11,653 | 361 | 3,270 | 3,270 | 140 | - | 3,749 | 3,749 | 17 | 73 | 3,901 | 2,971 | 107 | 408 | 277 | 2,971 | 262 | - | 258 | 251 | 300 |
Stock-Based Compensation |
Loading...
|
M | 1,036 | 1,036 | -365 | -736 | 916 | - | - | - | - | - | - | - | -268 | -809 | 1,318 | 1,318 | -123 | -186 | -278 | -214 | -92 | -210 | - | - | -245 | -245 | - | - | -212 | -212 | - | - | -309 | -309 | - | -408 | - | - | 0 | - | -461 | 0 | -649 | -463 | -538 | - | -419 | -279 | -37 | - | -278 | -2 | -278 | - | - | - | - | - | -1,857 | -1,857 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -16,887 | -17,651 | 0 | 0 | 0 | -111 | -111 | -111 | -111 | 994 | 994 | 994 | 83 | 83 | -83 | 0 | 40 | -83 | -90 | 0 | -77 | -77 | - | - | - | -3 | - | - | - | 475 | - | - | - | 475 | - | - | 475 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,781 | -1,486 | -657 | -663 | -1,020 | -475 | -703 | -691 | -1,155 | -1,155 | -653 | -768 | -1,117 | -1,117 | -648 | 1,462 | -830 | -830 | -1,598 | -1,365 | -1,165 | -1,165 | -874 | -1,158 | -2,078 | -2,078 | -1,288 | -696 | 479 | 479 | 186 | 311 | 63 | 63 | 27 | -629 | -629 | 462 | 728 | 728 | 642 | 742 | 742 | 915 | 335 | 335 | 506 | -45 | -45 | 340 | 578 | 578 | 494 | -4,498 | -6,146 | -6,146 | -1,884 | -2,078 | -2,028 | -2,028 | 76 | -9,607 | 1,058 | 724 | -10 | 339 | 53 | 53 | -302 | 155 | -461 | -461 | -388 | -388 | -1,004 | -1,004 | -634 | -1,002 | -1,001 | -1,001 | -1,298 | -60 | -27 | -1,916 | -997 | -796 | -876 | - | -447 | 13 | -9 | -587 | -256 |
Free Cash Flow |
Loading...
|
M | 534 | -228 | 384 | 205 | 373 | - | - | - | 671 | - | - | - | 557 | -15 | 503 | 503 | 630 | -181 | - | 255 | 368 | -299 | - | - | 570 | 570 | - | - | 655 | 951 | - | - | 44,867 | 16 | - | 37,239 | - | - | 27,770 | - | -175 | 26,544 | -444 | -107 | 23,471 | - | -159 | 272 | 32 | - | 1,027 | 66 | 1,027 | - | -754 | - | - | - | 45,602 | 45,602 | 780 | 611 | - | 44,087 | 836 | 579 | 36,325 | 36,325 | - | 733 | 24,842 | 24,842 | - | 361 | 17,578 | 17,578 | 140 | - | 17,271 | 17,271 | 17 | 73 | 21,496 | 16,736 | 107 | 408 | 277 | 12,895 | 262 | - | 258 | 251 | 300 |
StockViz Staff
September 19, 2024
Any question? Send us an email