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 | 2009-03-31 | 2008-12-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3 | 3 | -1 | 2 | 1 | 0 | 1 | 42 | 10 | -11 | 4 | 1 | 0 | 1 | 2 | -10 | -3 | 29 | 25 | -6 | -9 | 18 | 9 | 23 | 34 | 4 | 22 | 34 | 2 | 26 | 37 | 164 | 25 | 31 | -96 | 62 | 6 | 294 | 53 | 9 | 130 | 35 | 238 | -33 | 4 | -3 | -13 | -18 | -30 | -182 | -49 | -26 | -52 | -18 | -120 | -2 | -27 | -400 | - | -10 | 11 | - | -1 |
Depreciation and Amortization |
Loading...
|
M | 28 | 28 | 30 | 28 | 25 | 23 | 23 | 23 | 20 | 21 | 20 | 21 | 20 | 20 | 19 | 21 | 21 | 24 | 23 | 23 | 21 | 21 | 29 | 22 | 23 | 25 | 23 | 22 | 22 | 21 | 20 | 33 | 38 | 39 | 37 | 36 | 49 | 72 | 86 | 88 | 86 | 86 | 93 | 98 | 106 | 106 | 111 | 111 | 109 | 112 | 109 | 109 | 109 | 111 | 111 | 112 | 109 | 340 | - | -62 | 56 | - | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 40 | 66 | 0 | 0 | 0 | -1 | 2 | -36 | 1 | 0 | -1 | 0 | 0 | -3 | 0 | 2 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -3 | -5 | 2 | -5 | 2 | -49 | 0 | -338 | -44 | 26 | -109 | -40 | -233 | 46 | -8 | 6 | 4 | 26 | 18 | 167 | 35 | 28 | 37 | 8 | 104 | -14 | 0 | 342 | - | -24 | 3 | - | 3 |
Operating Cash Flow |
Loading...
|
M | 15 | 34 | 36 | 47 | 16 | 25 | 37 | 37 | 27 | 4 | 32 | 33 | 21 | 24 | 30 | 23 | 17 | 20 | 33 | 31 | 21 | 23 | 36 | 38 | 27 | 23 | 35 | 34 | 26 | 24 | 11 | 49 | 36 | 51 | 55 | 48 | 41 | 16 | 125 | 137 | 62 | 97 | 115 | 117 | 94 | 104 | 110 | 157 | 86 | 95 | 107 | 118 | 77 | 86 | 112 | 99 | 61 | 299 | - | -77 | 70 | - | 7 |
Capital Expenditures |
Loading...
|
M | -7 | -9 | -8 | -9 | -5 | -6 | -5 | -7 | -5 | -6 | -4 | -5 | -4 | -8 | -1 | -3 | -7 | -5 | -23 | -12 | -13 | -17 | -10 | -17 | -5 | -70 | -40 | -10 | -20 | -14 | -7 | -17 | -1 | -12 | -4 | -8 | -15 | -29 | -18 | -14 | -24 | -19 | -32 | -17 | -22 | -408 | -97 | -68 | -244 | -449 | -317 | -51 | -81 | -539 | -103 | -233 | -203 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 100 | -1 | 0 | 22 | -1 | 53 | -2 | -1 | 12 | -1 | -1 | -1 | 3 | 4 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 100 | -1 | 0 | 22 | -1 | 53 | -2 | -1 | 12 | -1 | -1 | -1 | 3 | 4 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -14 | -25 | 104 | 7 | 82 | 31 | -6 | 0 | -50 | -100 | 0 | -29 | 109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -2 | - | - | - | 0 | 0 | 0 | - | -87 | -17 | -17 | - | 5 | -5 | -5 | 0 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | -396 | -7 | -12 | -9 | -10 | -9 | -10 | -12 | - | - | -5 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 15 | 28 | 28 | 28 | 28 | 9 | 28 | 81 | 108 | 108 | 110 | 114 | 113 | 113 | 112 | 111 | 111 | 110 | 110 | 109 | 108 | 108 | 107 | 106 | 105 | 105 | 104 | 103 | 16 | - | 225 | - | 16 | 1 |
Other Financial Activities |
Loading...
|
M | -1 | -1 | 0 | 0 | 29 | -2 | 247 | 7 | 105 | -2 | 394 | -17 | -4 | -1 | 1 | -8 | 150 | -21 | 116 | -1 | 0 | -8 | -47 | -2 | 114 | -2 | 0 | 0 | 1 | -91 | 0 | 62 | 216 | -2 | 43 | 79 | -248 | 0 | 6 | -6 | 41 | 44 | 31 | 43 | 42 | 44 | 37 | 98 | 409 | -244 | 47 | 301 | 102 | 50 | 126 | 311 | 134 | -1,189 | 8 | 1,664 | -1,043 | 1,214 | 1 |
Financing Cash Flow |
Loading...
|
M | -1 | -1 | 0 | 0 | 29 | -2 | 247 | 7 | 105 | -2 | 394 | -17 | -4 | -1 | 1 | -8 | 150 | -21 | 116 | -1 | 0 | -8 | -47 | -2 | 114 | -2 | 0 | 0 | 1 | -91 | 0 | 62 | 216 | -2 | 43 | 79 | -248 | 0 | 6 | -6 | 41 | 44 | 31 | 43 | 42 | 44 | 37 | 98 | 409 | -244 | 47 | 301 | 102 | 50 | 126 | 311 | 134 | -1,189 | 8 | 1,664 | -1,043 | 1,214 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 100 | 104 | 81 | 69 | 138 | 217 | 96 | 26 | 45 | 138 | 172 | 176 | 224 | 327 | 311 | 334 | 261 | 119 | 153 | 179 | 265 | 185 | 214 | 300 | 172 | 103 | 366 | 243 | 397 | 579 | 813 | 436 | 203 | 253 | 172 | 198 | 733 | 349 | 364 | 553 | 319 | 384 | 296 | 204 | 221 | 331 | 211 | 163 | 218 | 256 | 230 | 150 | 268 | 238 | 219 | 304 | 500 | 749 | 945 | -973 | 1,081 | 302 | - |
Ending Cash |
Loading...
|
M | 75 | 100 | 104 | 81 | 69 | 138 | 217 | 96 | 26 | 45 | 138 | 172 | 176 | 224 | 327 | 311 | 334 | 261 | 119 | 153 | 179 | 265 | 185 | 214 | 300 | 163 | 103 | 366 | 243 | 397 | 579 | 813 | 436 | 203 | 253 | 172 | 198 | 733 | 349 | 364 | 553 | 319 | 384 | 296 | 204 | 221 | 331 | 211 | 163 | 218 | 256 | 230 | 150 | 268 | 238 | 219 | 304 | 955 | 749 | 945 | -973 | 1,081 | -154 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 2 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -2 | - | - | - | 0 | 0 | 0 | - | -87 | -17 | -17 | - | 5 | -5 | -5 | 0 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | -396 | -7 | -12 | -9 | -10 | -9 | -10 | -12 | - | - | -5 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 61 | 76 | 77 | 59 | 56 | 116 | 192 | 74 | 10 | 25 | 112 | 152 | 163 | 211 | 306 | 298 | 325 | 248 | 96 | 132 | 162 | 246 | 156 | 196 | 294 | 156 | 126 | 439 | 365 | 579 | 753 | 982 | 568 | 321 | 374 | 352 | 467 | 872 | 898 | 620 | 877 | 869 | 1,010 | 666 | 640 | 594 | 687 | 585 | 572 | 579 | 532 | 607 | 471 | 613 | - | - | - | 579 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 8 | 24 | 28 | 38 | 11 | 19 | 32 | 30 | 21 | -2 | 27 | 28 | 17 | 17 | 28 | 21 | 10 | 15 | 10 | 19 | 9 | 6 | 26 | 21 | 23 | 94 | -5 | 24 | 6 | 10 | 4 | 32 | 35 | 39 | 52 | 40 | 25 | -13 | 108 | 123 | 38 | 78 | 82 | 100 | 72 | 512 | 13 | 89 | -158 | 544 | -210 | 67 | -3 | 625 | 9 | -135 | -142 | 299 | - | -77 | 70 | - | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email