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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -28 | -28 | -17 | -2 | -1 | 76 | 3 | 8 | 60 | -32 | 11 | 10 | 9 | 23 | 9 | 192 | 9 | 162 | 8 | 8 | 50 | 45 | 16 | 11 | 58 | -31 | 126 | 24 | 15 | 30 | -13 | 80 | 10 | 126 | -2 | 30 | 19 | 13 | 9 | 12 | 9 | 30 | 19 | 35 | 15 | 14 | 11 | 31 | 37 | 119 | 51 | 21 | 34 | 29 | 41 | 20 | 32 | 26 | -8 | 28 | 29 | 32 | 32 | 30 | 37 | 26 | 29 | 28 | 50 | 25 | 48 | 28 | 31 | 29 | 34 | 216 | 51 | 48 | 44 | 65 | 53 | 35 | 34 | 28 | 24 | 20 | 40 |
Depreciation and Amortization |
Loading...
|
M | 56 | 62 | 55 | 56 | 56 | 56 | 56 | 52 | 52 | 52 | 49 | 49 | 49 | 48 | 49 | 49 | 49 | 46 | 46 | 44 | 43 | 42 | 41 | 40 | 43 | 45 | 48 | 49 | 51 | 54 | 50 | 49 | 49 | 48 | 45 | 51 | 51 | 50 | 50 | 47 | 48 | 42 | 44 | 42 | 39 | 39 | 44 | 39 | 40 | 42 | 44 | 43 | 39 | 38 | 36 | 36 | 37 | 43 | 41 | 40 | 39 | 41 | 40 | 40 | 41 | 51 | 42 | 41 | 41 | 48 | 39 | 41 | 40 | 39 | 38 | 38 | 42 | 25 | 24 | 24 | 24 | 34 | 29 | 25 | 19 | 16 | -12,880 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 90 | 2 | 1 | 1 | -75 | 0 | 0 | -50 | 1 | 1 | 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 | -1 | 1 | 1 | 2 | 1 | 1 | 3 | 1 | -9 | -16 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -1 | -4 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | -20 | -9 | -8 | 0 | 1 | 0 | 24 | -187 | 80 | -10 | 54 | -38 | 840 | 158 | -110 | 88 | -328 | 324 | -21,915 |
Operating Cash Flow |
Loading...
|
M | 23 | 50 | 65 | 55 | 40 | 51 | 72 | 52 | 40 | 77 | 65 | 53 | 47 | 54 | 48 | 44 | 47 | 48 | 68 | 52 | 40 | 65 | 55 | 50 | 33 | 66 | 65 | 61 | 50 | 64 | 69 | 53 | 50 | 85 | 38 | 51 | 44 | 58 | 49 | 39 | 70 | 47 | 80 | 45 | 43 | 81 | 74 | 31 | 38 | 94 | 61 | 54 | 62 | 72 | 68 | 71 | 64 | 68 | 74 | 66 | 74 | 63 | 84 | 74 | 76 | 75 | 70 | 68 | 70 | 78 | 76 | 65 | 60 | 68 | 72 | 68 | 63 | 71 | 92 | 98 | 68 | 87 | 62 | 50 | 39 | 36 | -33,070 |
Capital Expenditures |
Loading...
|
M | -46 | -45 | -42 | -35 | -36 | -26 | -36 | -27 | -33 | -39 | -29 | -29 | -26 | -33 | -25 | -23 | -32 | -46 | -25 | -17 | -15 | -27 | -19 | -14 | -13 | -14 | -7 | -30 | -28 | -22 | -34 | -28 | -27 | -37 | -19 | -23 | -40 | -46 | -54 | -42 | -27 | -64 | -28 | -50 | -282 | -34 | -39 | -22 | -13 | -40 | -99 | -47 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111 | 0 | 0 | 0 | -33 | -9 | -16 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -24 | -43 | -45 | 391 | -43 | -31 | 106 | -49 | -3 | -5 | -28 | -25 | -29 | 325 | -52 | 535 | -79 | 22 | -17 | -39 | -24 | -21 | -15 | 350 | -17 | -35 | -32 | 29 | 60 | 125 | 16 | 646 | 31 | 33 | -22 | -58 | -63 | -25 | -9 | -23 | -56 | -44 | -5 | 7 | 2 | 15 | 19 | 201 | 61 | -8 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 9 | 9 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -24 | -43 | -45 | 391 | -43 | -31 | 106 | -49 | -3 | -5 | -28 | -25 | -29 | 325 | -52 | 535 | -79 | 22 | -17 | -39 | -24 | -21 | -15 | 350 | -17 | -35 | -32 | 29 | 60 | 125 | 16 | 646 | 31 | 33 | -22 | -58 | -63 | -25 | -9 | -23 | -56 | -44 | -5 | 7 | 2 | 15 | 19 | 201 | 61 | -8 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 9 | 9 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 0 | -150 | 213 | -162 | 273 | 5 | -209 | 211 | -1 | 5 | 39 | 4 | -5 | -313 | 451 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | -280 | 283 | -20 | 33 | 48 | -120 | -73 | 26 | 35 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | 0 | 0 | -2 | -4 | 4 | 0 | -3 | -19 | 0 | -1 | -3 | -30 | 0 | -1 | -2 | 43 | -17 | -2 | -18 | -32 | -2 | -32 | -234 | -53 | -7 | 0 | 0 | 143 | 0 | 0 | -8 | -3 | -116 | -40 | 258 | 0 | 0 | 0 | -55 | -62 | -97 | -15 | 0 | -8 | -41 | -39 | 0 | -3 | 0 | - | - | 25 | -3 | - | -11 | -11 | -7 | -90 | 68 | -9 | -68 | -70 | -87 | -61 | 1 | -1 | -52 | -5 | -26 | -54 | -94 | -5 | -10 | 4 | -83 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 31 | 0 | 15 | 26 | 51 | 1 | 26 | 26 | 52 | 0 | 26 | 26 | 52 | 0 | 26 | 26 | 53 | 0 | 26 | 27 | 53 | 0 | 27 | 27 | 130 | 0 | 31 | 31 | 61 | 0 | 31 | 31 | 31 | 31 | 31 | 32 | 32 | 32 | 31 | 31 | 31 | 32 | 33 | 34 | 34 | 34 | 34 | 34 | 35 | 55 | 56 | 55 | 55 | 54 | 54 | 54 | 54 | 50 | 50 | 49 | 50 | 70 | 69 | 70 | 71 | 72 | 72 | 71 | 68 | 71 | 67 | 67 | 67 | 76 | 68 | 68 | 83 | 82 | 82 | 81 | 81 | 72 | 59 | 48 | 40 | 34 | 40,796 |
Other Financial Activities |
Loading...
|
M | -2 | -1 | 611 | 0 | 266 | 46 | 540 | 131 | 87 | 262 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 297 | 0 | 0 | 157 | 2 | -2 | 0 | 30 | 3 | 45 | 99 | 0 | 341 | 31 | 177 | 96 | 0 | -1 | 0 | 0 | 133 | -1 | 0 | 252 | 0 | -3 | 0 | 44 | -3 | 93 | 49 | 358 | 119 | 334 | 15 | 0 | 3 | -1 | -3 | 10 | 25 | 78 | 0 | 35 | 121 | 414 | 165 | 176 | -2 | 44 | 67 | 132 | 95 | 44 | 327 | 6 | -2 | -724 | 118 | -155 | 34 | -4 | 111 | 800 | 566 | 617 | -201 | 434 | -470,010 |
Financing Cash Flow |
Loading...
|
M | -2 | -1 | 611 | 0 | 266 | 46 | 540 | 131 | 87 | 262 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 297 | 0 | 0 | 157 | 2 | -2 | 0 | 30 | 3 | 45 | 99 | 0 | 341 | 31 | 177 | 96 | 0 | -1 | 0 | 0 | 133 | -1 | 0 | 252 | 0 | -3 | 0 | 44 | -3 | 93 | 49 | 358 | 119 | 334 | 15 | 0 | 3 | -1 | -3 | 10 | 25 | 78 | 0 | 35 | 121 | 414 | 165 | 176 | -2 | 44 | 67 | 132 | 95 | 44 | 327 | 6 | -2 | -724 | 118 | -155 | 34 | -4 | 111 | 800 | 566 | 617 | -201 | 434 | -470,010 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 4 | 11 | 10 | 175 | 20 | 13 | 8 | 9 | 9 | 14 | 10 | 12 | 9 | 26 | 38 | 10 | 15 | 12 | 9 | 6 | 6 | 8 | 10 | 8 | 9 | 36 | 10 | 7 | 7 | 6 | 21 | 5 | 5 | 8 | 9 | 7 | 12 | 9 | 9 | 9 | 7 | 16 | 11 | 18 | 13 | 21 | 27 | 29 | 140 | 16 | 21 | 42 | 57 | 68 | 81 | 77 | 10 | 17 | 18 | 32 | 20 | 48 | 136 | 57 | 65 | 59 | 56 | 55 | 44 | 37 | 44 | 46 | 49 | 43 | 8 | 8 | 8 | 102 | 83 | 55 | 64 | 181 | 59 | 118 | 45 | 144 | 341,910 |
Ending Cash |
Loading...
|
M | 8 | 4 | 11 | 10 | 175 | 20 | 13 | 8 | 9 | 9 | 14 | 10 | 12 | 9 | 26 | 38 | 10 | 15 | 12 | 9 | 6 | 6 | 8 | 10 | 8 | 9 | 36 | 10 | 7 | 7 | 6 | 21 | 5 | 5 | 8 | 9 | 7 | 12 | 9 | 9 | 9 | 7 | 16 | 11 | 18 | 13 | 21 | 27 | 29 | 140 | 16 | 21 | 42 | 57 | 68 | 81 | 77 | 10 | 17 | 18 | 32 | 20 | 48 | 136 | 57 | 65 | 59 | 56 | 55 | 44 | 37 | 44 | 46 | 49 | -11 | 25 | 14 | 51 | 102 | 83 | 55 | 64 | 181 | 59 | 118 | 45 | 144 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 1 | 2 | 4 | 3 | 3 | 6 | 4 | 3 | 2 | 4 | 1 | 3 | 1 | 3 | 3 | 0 | 2 | 3 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | 0 | 0 | -2 | -4 | 4 | 0 | -3 | -19 | 0 | -1 | -3 | -30 | 0 | -1 | -2 | 43 | -17 | -2 | -18 | -32 | -2 | -32 | -234 | -53 | -7 | 0 | 0 | 143 | 0 | 0 | -8 | -3 | -116 | -40 | 258 | 0 | 0 | 0 | -55 | -62 | -97 | -15 | 0 | -8 | -41 | -39 | 0 | -3 | 0 | - | - | 25 | -3 | - | -11 | -11 | -7 | -90 | 68 | -9 | -68 | -70 | -87 | -61 | 1 | -1 | -52 | -5 | -26 | -54 | -94 | -5 | -10 | 4 | -83 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 25 | -41 | -9 | -1 | 192 | 18 | 36 | -52 | -46 | 80 | 55 | 71 | 122 | 113 | 62 | 97 | -66 | -4 | 94 | -79 | 100 | 42 | -137 | -134 | -105 | -15 | 123 | -96 | -135 | 7 | -91 | 100 | -38 | 79 | -191 | -170 | -268 | 60 | -359 | -238 | -215 | -323 | -521 | -372 | -735 | -467 | 109 | 110 | 101 | 166 | 55 | 81 | 96 | 164 | -1,240 | -1,241 | -1,240 | -1,395 | -1,443 | -1,439 | -1,380 | -1,419 | -1,417 | -1,416 | -1,247 | -1,201 | -1,090 | -1,115 | -1,107 | -1,160 | -1,141 | 3,998 | 4,012 | -934 | -995 | -971 | -972 | -862 | -870 | -840 | -887 | -38 | 102 | -7 | 84 | -239 | 84 |
Free Cash Flow |
Loading...
|
M | -23 | 5 | 24 | 19 | 4 | 25 | 36 | 25 | 7 | 38 | 36 | 24 | 21 | 22 | 23 | 21 | 14 | 2 | 43 | 35 | 25 | 37 | 37 | 36 | 21 | 52 | 58 | 31 | 22 | 42 | 35 | 25 | 23 | 48 | 18 | 28 | 4 | 12 | -5 | -3 | 43 | -17 | 52 | -5 | -239 | 47 | 35 | 9 | 25 | 54 | -38 | 7 | 32 | 72 | 68 | 71 | 64 | 68 | 74 | 66 | 74 | 63 | 84 | 74 | 76 | 75 | 70 | 68 | 70 | 190 | 76 | 65 | 60 | 101 | 62 | 52 | 56 | 71 | 92 | 98 | 68 | 87 | 62 | 50 | 39 | 36 | -33,070 |
StockViz Staff
September 20, 2024
Any question? Send us an email