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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 64 | 67 | 62 | 57 | 64 | 46 | 42 | 41 | 49 | 39 | 40 | 26 | 31 | 18 | 31 | 16 | 15 | 24 | 13 | 16 | 11 | 15 | 9 | 8 | 15 | 14 | 2 | 20 | 6 | 9 | 3 | 13 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | -1 | -2 | 0 | 2 | -2 | -3 | -2 | -2 |
Depreciation and Amortization |
Loading...
|
M | 59 | 58 | 53 | 53 | 51 | 44 | 44 | 40 | 37 | 35 | 35 | 33 | 32 | 28 | 26 | 26 | 25 | 25 | 23 | 23 | 20 | 19 | 19 | 18 | 18 | 18 | 17 | 14 | 13 | 14 | 13 | 13 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 6 | 6 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | -40 | -7 | -11 | -7 | -19 | -6 | -7 | -7 | -15 | -5 | -10 | -4 | -3 | -1 | -3 | -6 | -1 | -2 | -2 | -1 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 22 | 1 | 1 | -1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 134 | 116 | 109 | 83 | 120 | 67 | 98 | 71 | 92 | 52 | 78 | 65 | 36 | 36 | 75 | 25 | 46 | 32 | 46 | 25 | 36 | 22 | 36 | 20 | 25 | 19 | 27 | 12 | 19 | 12 | 20 | 10 | 14 | 9 | 14 | 8 | 10 | 7 | 9 | 6 | 3 | 5 | 6 | 1 | 1 | -1 | 2 | -1 | 2 |
Capital Expenditures |
Loading...
|
M | -80 | -99 | -75 | -48 | -44 | -45 | -35 | -28 | -27 | -31 | -22 | -26 | -23 | -21 | -24 | -18 | -16 | -13 | -12 | -13 | -10 | -17 | -15 | -12 | -15 | -13 | -12 | -11 | -6 | -8 | -8 | -9 | -6 | -6 | -6 | -5 | -4 | -5 | -5 | -3 | -2 | -1 | -1 | -1 | 0 | 0 | -1 | -2 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | 16 | -135 | - | - | 15 | 11 | 18 | 8 | 20 | 1 | 23 | -177 | -48 | 20 | 1 | 11 | -156 | 10 | 0 | 10 | 25 | 32 | 0 | 58 | 7 | -6 | 18 | 2 | 0 | 2 | 1 | 1 | 2 | 1 | 2 | 0 | 14 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | 16 | -135 | - | - | 15 | 11 | 18 | 8 | 20 | 1 | 23 | -177 | -48 | 20 | 1 | 11 | -156 | 10 | 0 | 10 | 25 | 32 | 0 | 58 | 7 | -6 | 18 | 2 | 0 | 2 | 1 | 1 | 2 | 1 | 2 | 0 | 14 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 0 | -4 | 294 | 2 | 273 | 131 | 124 | -1 | 171 | 0 | 0 | 293 | 0 | 0 | -2 | 0 | 100 | 0 | 0 | 0 | 0 | 97 | -10 | 5 | 103 | 52 | 8 | 84 | 0 | 56 | 26 | 45 | - | - | -93 | 154 | -100 | 145 | 20 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | -90 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 24 | -98 | 222 | 0 | -1 | -1 | 208 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 87 | 85 | 82 | 82 | 65 | 63 | 59 | 57 | 43 | 41 | 38 | 38 | 34 | 32 | 32 | 30 | 26 | 25 | 24 | 22 | 18 | 18 | 17 | 16 | 15 | 13 | 12 | 11 | 11 | 11 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 3 | 3 | 6 | 6 | 0 | 1 | 5 | 1 | 1 | 1 | 0 |
Other Financial Activities |
Loading...
|
M | -4 | 9 | -377 | 0 | 644 | 60 | 1,401 | 854 | 392 | 281 | 965 | 14 | -172 | 468 | -12 | 0 | -2 | 0 | 183 | 35 | -165 | -139 | -48 | 341 | 59 | 132 | 287 | 130 | 133 | 8 | 87 | 111 | -1 | 81 | 138 | 36 | -7 | -221,583 | 260 | 145 | 24 | 72 | -198 | 47 | 6 | 30 | 12 | 6 | 5 |
Financing Cash Flow |
Loading...
|
M | -4 | 9 | -377 | 0 | 644 | 60 | 1,401 | 854 | 392 | 281 | 965 | 14 | -172 | 468 | -12 | 0 | -2 | 0 | 183 | 35 | -165 | -139 | -48 | 341 | 59 | 132 | 287 | 130 | 133 | 8 | 87 | 111 | -1 | 81 | 138 | 36 | -7 | -221,583 | 260 | 145 | 24 | 72 | -198 | 47 | 6 | 30 | 12 | 6 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 33 | 83 | 136 | 270 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 178 | 286 | 254 | 112 | 79 | 198 | 183 | 277 | 181 | 184 | 163 | 20 | 7 | 13 | 13 | 18 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | 30 | 20 | 22 | 21 |
Ending Cash |
Loading...
|
M | 337 | 33 | 83 | 136 | 270 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 178 | 286 | 254 | 112 | 79 | 198 | 183 | 277 | 181 | 184 | 163 | 20 | 7 | 13 | 13 | 18 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | 30 | 20 | 22 |
Stock-Based Compensation |
Loading...
|
M | 9 | 9 | 8 | 8 | 8 | 10 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 2 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | -90 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 24 | -98 | 222 | 0 | -1 | -1 | 208 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 290 | 325 | 298 | 0 | 653 | 388 | 697 | 419 | 306 | 534 | 783 | 191 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 171 | -113 | -134 | -51 | 148 | -38 | -54 | -15 | -8 | -47 | -52 | 1 | 66 | 122 | 225 | 262 | 52 | 38 | 151 | 138 | 232 | 142 | 137 | 126 | -7 | -18 | -27 | -15 | -8 | -5 | 28 | 23 | -19 | -19 | -18 | 5 | 40 | 13 | 56 | 12 | 9 | 17 | 18 | 37 | 66 | 61 | - | - | - |
Free Cash Flow |
Loading...
|
M | 54 | 17 | 34 | 35 | 75 | 22 | 63 | 43 | 64 | 21 | 56 | 39 | 13 | 15 | 51 | 7 | 31 | 19 | 34 | 13 | 26 | 5 | 21 | 8 | 10 | 5 | 15 | 1 | 13 | 4 | 11 | 1 | 8 | 3 | 7 | 3 | 5 | 1 | 4 | 4 | 2 | 4 | 5 | 0 | 1 | -1 | 1 | -3 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email