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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 333 | 337 | 280 | 305 | 200 | 102 | 43 | 14 | 107 | 174 | 322 | 341 | 320 | 227 | 121 | 97 | 83 | 174 | 112 | 128 | 132 | 76 | 112 | 109 | 91 | 79 | 75 | 72 | 49 | 69 | 69 | 42 | 35 | 43 | 49 | 60 | 71 | 71 | 75 | 97 | 105 | 99 | 99 | 67 | 46 | 47 | 39 | 41 | 65 | 47 | 41 | 27 | -2 | 5 | 2 | 23 | 15 | 14 | -6 | -7 | 14 | 21 | 53 | 47 | 47 | 42 | 26 | 20 | 15 | 11 | 7 | 7 | 5 | 2 | 2 | 0 | -1 | -1 | 0 |
Depreciation and Amortization |
Loading...
|
M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 1 | 0 | -1 | -1 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -88 | -237 | -423 | -387 | -538 | -522 | -356 | -233 | -159 | 45 | 15 | -53 | -4 | -64 | -65 | -17 | -10 | -2 | -1 | 1 | 1 | -5 | -7 | -8 | -17 | -18 | -22 | -25 | -27 | -27 | -24 | -23 | -18 | -12 | -19 | -14 | -14 | -17 | -9 | -15 | -9 | -10 | -17 | 4 | 1 | -3 | 14 | -1 | -2 | 0 | -1 | -3 | -3 | 0 | -13 | -14 | -15 | -16 | 82 | 50 | -22 | -17 | -111 | -74 | -1 | -3 | -2,071,704 | -2,071,708 | -2,071,707 | -2,194,709 | 1,078,995 | 1,078,996 | 1,079,011 | 1,201,997 | -19 | -18 | -33 | -17 | 0 |
Operating Cash Flow |
Loading...
|
M | 214 | 68 | -128 | -65 | -317 | -425 | -260 | -166 | -10 | 129 | 260 | 208 | 182 | 208 | -38 | -2 | -124 | -241 | -360 | -407 | -454 | -249 | -210 | -180 | 33 | -18 | -3 | 11 | -44 | -138 | -94 | -16 | -83 | -114 | -71 | -160 | -176 | -27 | 65 | 150 | 187 | 104 | -101 | -245 | -224 | -194 | -156 | -203 | -182 | -140 | -120 | -12 | -56 | -93 | 13 | 49 | 165 | 226 | 222 | 140 | 14 | -28 | -175 | -132 | -139 | -201 | -145 | -199 | -149 | -91 | -102 | -101 | -138 | -157 | -127 | -86 | -34 | -18 | -1 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 14 | 10 | 5 | 1 | -13 | -9 | -4 | -2 | 4 | 3 | 3 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 14 | 10 | 5 | 1 | -13 | -9 | -4 | -2 | 4 | 3 | 3 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -84 | -211 | -159 | -181 | 122 | 343 | 117 | 330 | 100 | -50 | 117 | -90 | -37 | -3 | 96 | 93 | 143 | 322 | 399 | 369 | 351 | 178 | 144 | 128 | 84 | 207 | 139 | 149 | 220 | 112 | 19 | 31 | -26 | -26 | 71 | 71 | 71 | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -14 | -13 | -12 | -12 | -3 | -5 | -5 | -6 | -5 | -3 | -2 | -2 | -2 | -2 | -2 | -5 | -5 | -5 | -9 | -5 | -5 | -5 | -1 | -1 | -2 | -3 | -3 | -2 | -3 | -7 | -8 | -13 | -15 | -9 | -1 | 4 | 7 | 6 | -2 | -2 | -2 | - | 154 | 295 | 295 | 295 | 142 | 2 | 2 | 2 | 4 | 4 | 0 | 0 | -4 | -4 | 0 | 0 | 13 | 13 | 13 | 47 | 267 | 267 | 267 | 14,833,978 | 99,544,832 | 99,544,832 | 99,544,832 | 84,711,087 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 284 | 274 | 268 | 259 | 252 | 245 | 224 | 206 | 191 | 176 | 168 | 160 | 151 | 152 | 151 | 150 | 146 | 132 | 127 | 121 | 116 | 113 | 107 | 103 | 102 | 101 | 99 | 97 | 94 | 91 | 88 | 88 | 87 | 85 | 83 | 81 | 78 | 77 | 76 | 73 | 70 | 64 | 57 | 52 | 48 | 46 | 43 | 40 | 39 | 37 | 34 | 32 | 29 | 27 | 31 | 34 | 37 | 32 | 30 | 32 | 33 | 42 | 42 | 39 | 34 | 30 | 25 | 20 | 17 | 14 | 245,058 | 245,054 | 245,051 | 245,048 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 495 | 648 | 627 | 522 | 953 | 1,263 | 1,496 | 2,253 | 1,914 | 1,725 | 1,598 | 965 | 871 | 819 | 816 | 827 | 1,064 | 1,130 | 1,262 | 1,184 | 1,020 | 665 | 475 | 373 | 148 | 388 | 339 | 362 | 562 | 429 | 414 | 395 | 244 | 138 | 171 | 266 | 226 | 226 | 108 | 8 | -3 | -4 | 2 | 0 | 57 | 58 | 96 | 100 | 143 | 161 | 127 | 149 | 56 | 38 | 46 | 41 | 45 | 99 | 85 | 128 | 187 | 133 | 131 | 89 | 57 | 142 | 194 | 207 | 179 | -4,999,892 | -91,917,511 | -91,917,541 | -91,917,454 | -86,917,469 | 96 | 98 | 2 | 2 | 2 |
Financing Cash Flow |
Loading...
|
M | 495 | 648 | 627 | 522 | 953 | 1,263 | 1,496 | 2,253 | 1,914 | 1,725 | 1,598 | 965 | 871 | 819 | 816 | 827 | 1,064 | 1,130 | 1,262 | 1,184 | 1,020 | 665 | 475 | 373 | 148 | 388 | 339 | 362 | 562 | 429 | 414 | 395 | 244 | 138 | 171 | 266 | 226 | 226 | 108 | 8 | -3 | -4 | 2 | 0 | 57 | 58 | 96 | 100 | 143 | 161 | 127 | 149 | 56 | 38 | 46 | 41 | 45 | 99 | 85 | 128 | 187 | 133 | 131 | 89 | 57 | 142 | 194 | 207 | 179 | -4,999,892 | -91,917,511 | -91,917,541 | -91,917,454 | -86,917,469 | 96 | 98 | 2 | 2 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 116 | 37 | 74 | 79 | 26 | 65 | 119 | 62 | 136 | 249 | 24 | 87 | 238 | 48 | 69 | 56 | 115 | 36 | 29 | 27 | 46 | 46 | 75 | 122 | 95 | 141 | 160 | 148 | 13 | 69 | 60 | 13 | 95 | 147 | 116 | 172 | 227 | 159 | 116 | 225 | 268 | 205 | 134 | 207 | 183 | 107 | 56 | 48 | 64 | 96 | 198 | 114 | 107 | 83 | 53 | 106 | 125 | 77 | 37 | 8 | 17 | 20 | 14 | 14 | 8 | 26 | 7 | 41 | 16 | 7 | 23 | 32 | 15 | 11 | 53 | 9 | 9 | 26 | 24 |
Ending Cash |
Loading...
|
M | 60 | 116 | 37 | 74 | 79 | 26 | 65 | 119 | 62 | 136 | 249 | 24 | 87 | 238 | 48 | 69 | 56 | 115 | 36 | 29 | 27 | 46 | 46 | 75 | 122 | 91 | 141 | 160 | 148 | 13 | 69 | 60 | 13 | 95 | 147 | 116 | 172 | 227 | 159 | 116 | 225 | 268 | 205 | 134 | 207 | 183 | 107 | 56 | 48 | 64 | 96 | 198 | 114 | 107 | 83 | 53 | 106 | 125 | 77 | 37 | 8 | 17 | 20 | 14 | 14 | 8 | 26 | 7 | 41 | 16 | 7 | 23 | 32 | 15 | 11 | 53 | 9 | 9 | 26 |
Stock-Based Compensation |
Loading...
|
M | 13 | 13 | 2 | 11 | 11 | 14 | 22 | 14 | 14 | 13 | 7 | 7 | 9 | 8 | 6 | 7 | 7 | 9 | 10 | 12 | 12 | 11 | 10 | 9 | 8 | 7 | 7 | 7 | 6 | 7 | 8 | 9 | 9 | 9 | 10 | 11 | 11 | 10 | 9 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 253,751 | 871,350 | 871,350 | 871,350 | 740,600 | 375,000 | 375,000 | 375,000 | 252,000 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -14 | -13 | -12 | -12 | -3 | -5 | -5 | -6 | -5 | -3 | -2 | -2 | -2 | -2 | -2 | -5 | -5 | -5 | -9 | -5 | -5 | -5 | -1 | -1 | -2 | -3 | -3 | -2 | -3 | -7 | -8 | -13 | -15 | -9 | -1 | 4 | 7 | 6 | -2 | -2 | -2 | - | 154 | 295 | 295 | 295 | 142 | 2 | 2 | 2 | 4 | 4 | 0 | 0 | -4 | -4 | 0 | 0 | 13 | 13 | 13 | 47 | 267 | 267 | 267 | 14,833,978 | 99,544,832 | 99,544,832 | 99,544,832 | 84,711,087 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 345 | 344 | 284 | 216 | 212 | 232 | 203 | 160 | 97 | 11 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 291 | 303 | 3,106 | 5,910 | 5,921 | 5,904 | 3,077 | 501 | 430 | 465 | 323 | -113 | -325 | -597 | -731 | -738 | -759 | -773 | -790 | -759 | -706 | -602 | -543 | -449 | -351 | -319 | -201 | -65 | 39 | 54 | 95 | 168 | 178 | 398 | 583 | 603 | 655 | 707 | 748 | 793 | 812 | 796 | 714 | 468 | 389 | 229 | 111 | 249 | 388 | 452 | 496 | 503 | 378 | 387 | 416 | 408 | 390 | 290 | 187 | 132 | 111 | 117 | 108 | 4,379,152 | -515,967 | -64,853,938 | -86,539,143 | -169,383,923 | -197,645,130 | -184,021,448 | -222,102,909 | -143,637,221 | -110,480,895 | -59,766,634 | 26 | 38 | 9 | 9 | - |
Free Cash Flow |
Loading...
|
M | 213 | 67 | -128 | -66 | -317 | -425 | -260 | -166 | -10 | 129 | 260 | 208 | 182 | 208 | -38 | -2 | -124 | -241 | -361 | -407 | -454 | -249 | -211 | -180 | 33 | -19 | -3 | 11 | -44 | -139 | -95 | -16 | -83 | -115 | -71 | -160 | -177 | -27 | 65 | 150 | 187 | 103 | -101 | -245 | -224 | -194 | -156 | -203 | -182 | -140 | -120 | -12 | -57 | -93 | 13 | 48 | 165 | 226 | 222 | 140 | 13 | -28 | -175 | -133 | -140 | -201 | -145 | -200 | -150 | -92 | -102 | -101 | -138 | -157 | -127 | -86 | -34 | -18 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email