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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 21 | 145 | 35 | 34 | 32 | 32 | 41 | 26 | 30 | 12 | 5 | -2 | -10 | -44 | -22 | -30 | -331 | -139 | 10 | 14 | 18 | 16 | 20 | 14 | 2 | -3 | -9 | -17 | -23 | -71 | -56 | -44 | -63 | -249 | -224 | -19 | -10 | 16 | 32 | 27 | 41 | 34 | 39 | 33 | 41 | 108 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 6 | 6 | 6 | 5 | 6 | 7 | 10 | 11 | 10 | 10 | 10 | 10 | 9 | 11 | 11 | 12 | 12 | 13 | 13 | 14 | 14 | 13 | 12 | 12 | 10 | 9 | 7 | 7 | 4 | 6 | 4 | 5 | 5 | 3 | 4 | - |
Non-Cash Items (Other) |
Loading...
|
M | -15 | 10 | 4 | 4 | 7 | 12 | 4 | 16 | -5 | 2 | 8 | 7 | 14 | 41 | 20 | 21 | 336 | 137 | 12 | 9 | 5 | -1 | 5 | 4 | 3 | -10 | 3 | 6 | 4 | 5 | 10 | 18 | 20 | 157 | 278 | 25 | 7 | 16 | -4 | 8 | -3 | 2 | 3 | 5 | 2 | - |
Operating Cash Flow |
Loading...
|
M | 81 | 105 | 4 | 85 | -6 | 6 | 45 | -29 | -22 | 2 | 24 | 8 | -4 | 56 | 59 | 68 | 6 | 74 | 101 | 69 | -20 | 75 | 23 | 5 | -30 | -8 | -33 | -53 | -21 | 49 | 31 | 66 | 89 | 80 | 163 | 94 | -13 | 78 | -40 | 67 | 3 | 110 | 79 | 108 | 20 | - |
Capital Expenditures |
Loading...
|
M | -1 | -2 | -4 | -6 | -5 | -2 | -1 | -6 | -6 | -1 | -2 | -1 | -1 | -1 | -2 | -2 | -3 | -5 | -4 | -3 | -1 | -6 | -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -8 | -1 | -3 | -2 | -3 | -3 | -7 | -14 | -12 | -6 | -5 | -14 | -17 | -19 | -14 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | -59 | - | -21 | 2 | 4 | 1 | -90 | -6 | 4 | 1 | 1 | 25 | -10 | -10 | -10 | -2 | -2 | 1 | 1 | 1 | 12 | 1 | 3 | -1 | 9 | 0 | -189 | 1 | -118 | -171 | -40 | -183 | -36 | 8 | 8 | 0 | 1 | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | -59 | - | -21 | 2 | 4 | 1 | -90 | -6 | 4 | 1 | 1 | 25 | -10 | -10 | -10 | -2 | -2 | 1 | 1 | 1 | 12 | 1 | 3 | -1 | 9 | 0 | -189 | 1 | -118 | -171 | -40 | -183 | -36 | 8 | 8 | 0 | 1 | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -2 | -2 | -2 | -2 | -1 | 1 | -1 | -3 | -2 | 1 | -2 | -2 | -2 | -2 | - | - | -62 | -62 | -8 | -38 | -25 | 20 | 13 | -1 | 35 | 46 | 17 | -80 | -35 | 125 | -53 | -12 | 40 | -55 | 135 | -7 | - | 74 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | -5 | -11 | -33 | -3 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -3 | 5 | -2 | -2 | -1 | -61 | -4 | 2 | 2 | 3 | -1 | 2 | -7 | -2 | -2 | -2 | -2 | 48 | 46 | 64 | 104 | 62 | 51 | 298 | 85 | 80 | 104 | 114 | 58 | 26 | 33 | 184 | 6 | -12 | 40 | -55 | 133 | -8 | -14 | -4 | 78 | -75 | -116 | -116 | 8 | 1,184 |
Financing Cash Flow |
Loading...
|
M | -3 | 5 | -2 | -2 | -1 | -61 | -4 | 2 | 2 | 3 | -1 | 2 | -7 | -2 | -2 | -2 | -2 | 48 | 46 | 64 | 104 | 62 | 51 | 298 | 85 | 80 | 104 | 114 | 58 | 26 | 33 | 184 | 6 | -12 | 40 | -55 | 133 | -8 | -14 | -4 | 78 | -75 | -116 | -116 | 8 | 1,184 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | -6 | 2 | -5 | - | -1 | 2 | 1 | 3 | -2 | - | 4 | 9 | 17 | -18 | -4 | -7 | 2 | -16 | 2 | -1 | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 299 | 194 | 203 | 168 | 212 | 267 | 232 | 293 | 313 | 312 | 293 | 374 | 387 | 325 | 269 | 202 | 183 | 113 | 80 | 87 | 116 | 91 | 91 | 80 | 98 | 99 | 97 | 102 | 106 | 131 | 136 | 131 | 90 | 126 | 114 | 122 | 195 | 166 | 236 | 175 | 101 | 71 | 120 | 146 | 138 | - |
Ending Cash |
Loading...
|
M | 188 | 299 | 194 | 203 | 168 | 212 | 267 | 232 | 293 | 313 | 312 | 293 | 374 | 387 | 325 | 269 | 202 | 183 | 113 | 80 | 87 | 116 | 91 | 91 | 80 | 98 | 99 | 97 | 102 | 106 | 131 | 136 | 131 | 90 | 126 | 114 | 122 | 195 | 166 | 236 | 175 | 101 | 71 | 120 | 146 | 138 |
Stock-Based Compensation |
Loading...
|
M | 2 | 4 | 4 | 4 | 3 | - | 3 | 2 | - | - | - | - | - | - | - | - | - | 1 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 5 | 6 | 6 | 8 | 6 | 6 | 7 | 8 | 5 | - | - | 1 | 2 | 3 | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -1 | -5 | -11 | -33 | -3 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 583 | 650 | 610 | 574 | 578 | 578 | 596 | 561 | 551 | 514 | 499 | 490 | 584 | 589 | 614 | 620 | 635 | 671 | 678 | 727 | 777 | 778 | 805 | 793 | 763 | 735 | 727 | 679 | 626 | 612 | 732 | 804 | 899 | 985 | 1,143 | 1,284 | 1,381 | 1,427 | 1,454 | 1,438 | 1,406 | 1,299 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 80 | 103 | 46 | 79 | -11 | 4 | 44 | -35 | -22 | 1 | 22 | 7 | -5 | 55 | 57 | 66 | 3 | 69 | 97 | 66 | -19 | 69 | 21 | 3 | -31 | -9 | -35 | -53 | -22 | 48 | 30 | 58 | 88 | 77 | 161 | 91 | -16 | 71 | -54 | 55 | -3 | 105 | 65 | 91 | 1 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email