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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 70 | 78 | 121 | 150 | 80 | 71 | 96 | 76 | 23 | 8 | 5 | 31 | -8 | 18 | -1 | -151 | -40 | 41 | 36 | 63 | 32 | 43 | 28 | 64 | 34 | 78 | 23 | 40 | 21 | 23 | 12 | 29 | 9 | 18 | 12 | 34 | 3 | 13 | 7 | 12 | 4 | 15 | 16 | 13 | 7 | 13 | 12 | 12 | 6 | 218 | -169 | 193 | 5 | 12 | 18 | 19 | 7 | 12 | 22 | 24 | 16 | 17 | 16 | 22 | 11 | 10 | 13 | 11 | 6 | 8 | 8 | 7 | 4 |
Depreciation and Amortization |
Loading...
|
M | 139 | 143 | 129 | 128 | 125 | 125 | 119 | 124 | 124 | 117 | 99 | 92 | 81 | 84 | 82 | 91 | 99 | 44 | 43 | 43 | 40 | 37 | 36 | 34 | 32 | 32 | 31 | 34 | 33 | 30 | 30 | 32 | 29 | 29 | 28 | 30 | 31 | 31 | 30 | 34 | 9 | 8 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 16 | 15 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 10 | 12 | 7 | 7 | 6 | 5 | 5 | 4 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | 85 | 25 | 26 | -19 | 18 | 35 | 50 | 52 | 32 | 40 | 16 | -13 | 3 | 4 | -2 | 162 | 43 | 7 | 9 | 0 | 5 | 6 | 4 | 1 | 7 | 14 | 3 | -2 | 1 | 5 | 4 | 6 | 9 | 12 | 7 | 2 | 4 | 8 | 4 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | -201 | 184 | -180 | 0 | 1 | 1 | 3 | 1 | 5 | 2 | 2 | 0 | 26 | 2 | 0 | 0 | 14 | 62 | 1 | 0 | 2 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 403 | 467 | 87 | 175 | 233 | 109 | 316 | -114 | 237 | 122 | 32 | -109 | 198 | 108 | -132 | 606 | -140 | 74 | 84 | 57 | 191 | 38 | 32 | 137 | 197 | 17 | 16 | 100 | 128 | 50 | -75 | 117 | 107 | 37 | -26 | 99 | 78 | 33 | -83 | 60 | 14 | 8 | 0 | 8 | 41 | 20 | -14 | 29 | 30 | 8 | -51 | 55 | 64 | 31 | -11 | 45 | 52 | -14 | 40 | 36 | 64 | 11 | 39 | 35 | 34 | 36 | 82 | 12 | 35 | 4 | -3 | 4 | 10 |
Capital Expenditures |
Loading...
|
M | -97 | -94 | -53 | -93 | -79 | -58 | -40 | -75 | -72 | -44 | -24 | -70 | -36 | -42 | -41 | -57 | -52 | -26 | -23 | -46 | -33 | -35 | -25 | -67 | -35 | -22 | -17 | -34 | -27 | -45 | -35 | -52 | -25 | -25 | -18 | -35 | -25 | -22 | -17 | -24 | -10 | -22 | -31 | -15 | -7 | -19 | -9 | -13 | -12 | -21 | -18 | -20 | -19 | -25 | -16 | -22 | -21 | -43 | -16 | -33 | -20 | -16 | -14 | -17 | -12 | -10 | -7 | -7 | -7 | -9 | -5 | -4 | -13 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | 20 | -63 | 0 | 5 | 5 | -268 | 0 | 1 | -6 | -12 | 6 | 0 | -1,989 | 0 | 0 | -154 | 0 | -25 | -31 | 0 | 0 | 0 | -63 | 0 | 0 | 0 | -15 | 0 | 1 | 1 | -9 | -5 | - | - | - | -5 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | - | 0 | 0 | 0 | - | - | - | 1 | - | - | - | 1 | 1 | 0 | 0 | 0 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | 20 | -63 | 0 | 5 | 5 | -268 | 0 | 1 | -6 | -12 | 6 | 0 | -1,989 | 0 | 0 | -154 | 0 | -25 | -31 | 0 | 0 | 0 | -63 | 0 | 0 | 0 | -15 | 0 | 1 | 1 | -9 | -5 | - | - | - | -5 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | - | 0 | 0 | 0 | - | - | - | 1 | - | - | - | 1 | 1 | 0 | 0 | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 221 | -98 | -149 | 14 | -246 | 179 | -161 | 176 | 1,422 | 77 | -360 | -45 | 301 | -934 | 1,023 | -24 | 1,011 | 157 | -151 | 26 | 34 | -83 | -160 | 44 | 67 | 130 | -46 | 66 | 124 | -291 | -44 | - | 55 | -21 | - | - | - | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -50 | -47 | -11 | -4 | 15 | -9 | -1 | -2 | -3 | -6 | 4 | 10 | 1 | -4 | 4 | -5 | -2 | -6 | 8 | -6 | -6 | -5 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 1 | 0 | 227 | 0 | 228 | - | - | - | 0 | - | - | - | - | - | - | - | - | -40 | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -7 |
Dividends Paid |
Loading...
|
M | - | 0 | 1 | 28 | 3 | - | - | - | - | - | - | 105 | - | - | - | 569 | - | - | - | 147 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -3 | -210 | 250 | 394 | 42 | 14 | 0 | 191 | -128 | 186 | 1,766 | 210 | -351 | -45 | 175 | -7 | 1,534 | 47 | 1,011 | 286 | -65 | 30 | 33 | -3 | -114 | 8 | 62 | -14 | -41 | 67 | 123 | 242 | 154 | 212 | 58 | -46 | -50 | -11 | 108 | -22 | 4 | 0 | 13 | -2 | 5 | -2 | 0 | -1 | 1 | 250 | -240 | 1 | 3 | 135 | 23 | 2 | 26 | 63 | -32 | 4 | -33 | 23 | 84 | 14 | 1 | 318 | -10 | 35 | -33 | 129 | 19 | 11 | 5 |
Financing Cash Flow |
Loading...
|
M | -3 | -210 | 250 | 394 | 42 | 14 | 0 | 191 | -128 | 186 | 1,766 | 210 | -351 | -45 | 175 | -7 | 1,534 | 47 | 1,011 | 286 | -65 | 30 | 33 | -3 | -114 | 8 | 62 | -14 | -41 | 67 | 123 | 242 | 154 | 212 | 58 | -46 | -50 | -11 | 108 | -22 | 4 | 0 | 13 | -2 | 5 | -2 | 0 | -1 | 1 | 250 | -240 | 1 | 3 | 135 | 23 | 2 | 26 | 63 | -32 | 4 | -33 | 23 | 84 | 14 | 1 | 318 | -10 | 35 | -33 | 129 | 19 | 11 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 16 | 15 | 20 | 15 | 13 | 18 | 19 | 21 | 17 | 42 | 22 | 113 | 428 | 428 | 432 | 383 | 1,102 | 1,087 | 25 | 18 | 18 | 19 | 18 | 21 | 23 | 20 | 21 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | 6 | 8 | 5 | 12 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 | 6 |
Ending Cash |
Loading...
|
M | 17 | 24 | 15 | 20 | 15 | 13 | 18 | 19 | 21 | 17 | 42 | 22 | 113 | 428 | 428 | 432 | 383 | 1,102 | 1,087 | 25 | 18 | 18 | 19 | 18 | 21 | 23 | 20 | 8 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | 6 | 8 | 5 | 95 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 |
Stock-Based Compensation |
Loading...
|
M | 10 | 11 | 11 | 10 | 10 | 11 | 12 | 9 | 11 | 14 | 10 | 6 | 7 | 8 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 11 | 3 | 5 | 4 | 4 | 4 | 4 | 5 | 8 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3 | -50 | -47 | -11 | -4 | 15 | -9 | -1 | -2 | -3 | -6 | 4 | 10 | 1 | -4 | 4 | -5 | -2 | -6 | 8 | -6 | -6 | -5 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 1 | 0 | 227 | 0 | 228 | - | - | - | 0 | - | - | - | - | - | - | - | - | -40 | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -7 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,282 | 2,469 | 2,693 | 2,518 | 2,376 | 2,412 | 2,294 | 2,389 | 2,065 | 2,118 | 2,088 | 1,053 | 867 | 1,182 | 1,181 | 835 | 1,541 | 1,910 | 1,947 | 971 | 726 | 835 | 788 | 734 | 737 | 860 | 758 | 702 | 705 | 769 | 750 | 622 | 675 | 722 | 695 | 623 | 659 | - | - | 557 | 197 | 188 | 176 | 179 | 167 | 141 | 137 | 119 | 109 | 143 | 196 | 494 | 552 | 85 | 106 | 78 | 72 | 113 | 68 | 77 | 72 | 81 | 89 | 69 | 99 | 70 | 27 | 84 | 83 | 96 | 87 | 75 | 58 |
Free Cash Flow |
Loading...
|
M | 305 | 373 | 34 | 82 | 154 | 51 | 276 | -189 | 165 | 78 | 7 | -178 | 162 | 65 | -173 | 549 | -192 | 47 | 61 | 11 | 158 | 3 | 7 | 71 | 162 | -5 | -1 | 66 | 101 | 5 | -110 | 66 | 82 | 11 | -44 | 64 | 53 | 12 | -100 | 37 | 4 | -14 | -31 | -7 | 34 | 1 | -23 | 15 | 18 | -12 | -70 | 35 | 45 | 6 | -27 | 23 | 30 | -57 | 24 | 3 | 44 | -5 | 25 | 18 | 22 | 27 | 75 | 5 | 28 | -5 | -8 | -1 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email