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 | 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 | 2,852 | 2,933 | 2,902 | 2,670 | 2,571 | 2,289 | 2,422 | 2,351 | 2,543 | -6,991 | 2,551 | 2,481 | 1,959 | 583 | 2,047 | -10,985 | 647 | -6,520 | 501 | 1,837 | 2,245 | 2,438 | 2,356 | 2,112 | 2,409 | 2,043 | 1,833 | 2,145 | 2,186 | 1,880 | 2,036 | 1,649 | 267 | 267 | 1,745 | 3,009 | 2,067 | 1,745 | 1,902 | 1,734 | 1,418 | 1,418 | 1,299 | 1,299 | 423 | 588 | 161 | 20 | 2,139 | 6,942 | 1,361 | 2,866 | 2,905 | 2,586 | 2,806 | 2,467 | 2,996 | 2,957 | 3,524 | 3,556 | 2,021 | 2,021 | 2,319 | 2,658 | 2,650 | 2,650 | 2,260 | 2,800 | 1,927 | 3,748 | 2,167 | 2,297 | 1,812 | 2,690 | 1,590 | 1,549 | 855 | 330 | 1,817 | 1,684 | 914 | 1,040 | 762 | 819 | 668 | 655 | 522 | 603 | 576 | 400 | 642 | 583 | 588 | 792 | 558 | 631 | 555 |
Depreciation and Amortization |
Loading...
|
M | - | 779 | 799 | 817 | 789 | 2,985 | - | 1,442 | - | -2,064 | 683 | 698 | 683 | 710 | 681 | 690 | 729 | -2,128 | 0 | 730 | 747 | 651 | 557 | 604 | 613 | 694 | 605 | 665 | 629 | 626 | 557 | 595 | 612 | 612 | 561 | 603 | 592 | 561 | 561 | 574 | 663 | 663 | 559 | 600 | 569 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 351 | 351 | 303 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -2,852 | -2,933 | -2,902 | -2,670 | -2,571 | -2,289 | -2,422 | -2,351 | -2,543 | 8,150 | 3,399 | 3,933 | 4,552 | 5,086 | 4,138 | 18,354 | 4,502 | -18,661 | -501 | 5,397 | 4,316 | 2,102 | 4,859 | 4,574 | 4,412 | 3,649 | 4,492 | 4,418 | 4,638 | 4,510 | 4,395 | 3,773 | 5,257 | 5,257 | 3,354 | 2,544 | 4,455 | 3,354 | 3,700 | 3,160 | 1,965 | 1,965 | 2,743 | 3,356 | -556 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,258 | 1,258 | 3,599 | 1 | 1,469 | 1,469 | 2,558 | 3,454 | 2,471 | - | - | - | - | - | - | - | -855 | - | - | - | -914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | - | 1,558 | 1,598 | 1,634 | 1,578 | 27,706 | - | 7,386 | - | -16,992 | 8,981 | -8,878 | 36,923 | 6,374 | 14,711 | 18,607 | 26,461 | -8,326 | 26,461 | 7,793 | -9,493 | 3,180 | 7,368 | 11,587 | -18,719 | -6,403 | 34,420 | 13,164 | -993 | 17,450 | 10,674 | -2,293 | 13,979 | 13,979 | -3,587 | 1,467 | -11,604 | -3,587 | -4,174 | 776 | -9,796 | -9,796 | 7,073 | 5,918 | 133 | 32,071 | - | - | - | 46,696 | - | - | - | 68,832 | - | - | - | - | - | - | -3,060 | -3,060 | 33,607 | -14,279 | 37,242 | 37,242 | -3,794 | -14,947 | -23,712 | - | - | - | - | - | - | - | 855 | - | - | - | 914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -10,840 | 0 | -5,063 | 0 | -5,725 | -1,769 | -1,884 | -2,072 | -2,153 | -3,220 | -1,173 | -1,974 | -8,066 | 0 | -2,102 | -2,450 | -3,514 | -3,131 | -3,114 | -2,436 | -1,863 | -2,552 | -2,515 | -2,058 | -2,140 | -1,830 | -2,210 | -2,885 | -2,885 | -2,315 | -2,465 | -1,574 | -2,315 | -2,220 | -2,612 | -1,403 | -1,403 | -651 | -163 | -924 | -2,849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,679 | -2,679 | 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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | 6,942 | - | 3,411 | - | - | - | - | - | 1,300 | - | 389 | 389 | 389 | 389 | 2,905 | 1,786 | 3,594 | -9,958 | 1,837 | 1,941 | 278 | 322 | 370 | 233 | 1,578 | - | - | - | 1,578 | - | - | - | 1,295 | - | - | - | 2,830 | - | - | - | 1,692 | - | - | - | - | - | - | - | - | - | - | - | 11,421 | - | - | - | 1,322 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | 6,942 | - | 3,411 | - | - | - | - | - | 1,300 | - | 389 | 389 | 389 | 389 | 2,905 | 1,786 | 3,594 | -9,958 | 1,837 | 1,941 | 278 | 322 | 370 | 233 | 1,578 | - | - | - | 1,578 | - | - | - | 1,295 | - | - | - | 2,830 | - | - | - | 1,692 | - | - | - | - | - | - | - | - | - | - | - | 11,421 | - | - | - | 1,322 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27 | -263 | -263 | -263 | -1,712 | -1,535 | -1,189 | -399 | -776 | 2,845 | 987 | 756 | 565 | 803 | -2,717 | - | - | - | 2,548 | - | - | - | 608 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | -1,477 | - | -813 | - | 550 | -146 | -195 | -209 | -202 | -102 | -141 | -313 | 726 | 0 | -205 | -317 | -204 | -198 | -227 | -397 | -161 | -376 | -366 | -406 | -346 | -274 | -349 | -547 | -547 | -1,049 | -361 | -273 | -1,049 | -822 | -829 | -1,137 | -1,137 | -1,041 | -1,652 | -1,762 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 1,848 | - | 869 | - | 836 | 997 | 477 | 0 | 2,242 | 0 | 353 | 1,500 | 1,530 | 0 | 1,055 | 1,055 | 133 | 1,049 | 968 | 968 | 99 | 962 | 802 | 802 | 71 | 794 | 722 | 109 | 109 | 245 | 345 | 328 | 245 | 226 | 203 | 183 | 183 | 223 | 199 | 213 | 1,697 | - | - | - | 4,526 | - | - | - | 5,450 | - | - | - | 6,287 | - | - | 869 | 869 | 842 | 1,764 | 768 | 768 | 770 | 1,250 | 668 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | - | - | - | - | - | -4,467 | - | -3,861 | - | 4,168 | 729 | 1,079 | -226 | 1,915 | -271 | -144 | 408 | 6,119 | -1,092 | -721 | 631 | -19 | -126 | -117 | 2,620 | -973 | 857 | 950 | 950 | 272 | 114 | 1,106 | 1,281 | 1,281 | 239 | 955 | 2,101 | 239 | 1,602 | 1,099 | 824 | 824 | -183 | 1,208 | 265 | 6,084 | - | - | - | 811 | - | - | - | 567 | - | - | - | - | - | - | 8,242 | 8,242 | -706 | -17,349 | -4,915 | -4,915 | 4,101 | 43,955 | 47,066 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | - | - | - | - | - | -4,467 | - | -3,861 | - | 4,168 | 729 | 1,079 | -226 | 1,915 | -271 | -144 | 408 | 6,119 | -1,092 | -721 | 631 | -19 | -126 | -117 | 2,620 | -973 | 857 | 950 | 950 | 272 | 114 | 1,106 | 1,281 | 1,281 | 239 | 955 | 2,101 | 239 | 1,602 | 1,099 | 824 | 824 | -183 | 1,208 | 265 | 6,084 | - | - | - | 811 | - | - | - | 567 | - | - | - | - | - | - | 8,242 | 8,242 | -706 | -17,349 | -4,915 | -4,915 | 4,101 | 43,955 | 47,066 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,558 | 1,598 | 1,634 | 1,578 | 1,500 | - | - | - | 91,736 | 191,035 | 183,091 | 192,925 | 153,839 | 148,175 | 138,266 | 122,456 | 101,067 | 104,104 | 104,104 | 103,500 | 113,663 | 111,704 | 107,687 | 100,673 | 110,995 | 122,055 | 83,691 | 74,804 | 76,454 | 63,717 | 65,368 | 73,239 | 70,841 | 70,841 | 76,478 | 67,741 | 69,428 | 76,478 | 83,877 | 82,402 | 88,099 | 88,099 | 81,673 | 79,202 | 118,488 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45,781 | 51,671 | 51,671 | 19,594 | 20,287 | 19,344 | 19,344 | 20,385 | 14,997 | 13,831 | - | - | - | - | - | - | 855 | - | - | - | 914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | - | 1,558 | 1,598 | 1,634 | 1,578 | - | - | - | - | 91,736 | 191,035 | 183,091 | 192,925 | 153,839 | 148,175 | 138,266 | 122,456 | 32,471 | 104,104 | 104,104 | 103,500 | 113,663 | 111,704 | 107,687 | 100,673 | 110,995 | 122,055 | 83,691 | 74,804 | 76,454 | 63,717 | 65,368 | 81,329 | 81,329 | 69,428 | 67,962 | 67,741 | 69,428 | 76,478 | 83,877 | 77,103 | 77,103 | 88,099 | 81,673 | 133 | 118,488 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45,781 | 45,781 | 51,671 | 19,594 | 31,063 | 31,063 | 19,344 | 20,385 | 14,997 | 13,831 | - | - | - | - | - | - | 855 | - | - | - | 914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | -1,477 | - | -813 | - | 550 | -146 | -195 | -209 | -202 | -102 | -141 | -313 | 726 | 0 | -205 | -317 | -204 | -198 | -227 | -397 | -161 | -376 | -366 | -406 | -346 | -274 | -349 | -547 | -547 | -1,049 | -361 | -273 | -1,049 | -822 | -829 | -1,137 | -1,137 | -1,041 | -1,652 | -1,762 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 228 | 180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 203,726 | -403,853 | 281,363 | 263,200 | 264,688 | 353,203 | -925,631 | -897,041 | -865,076 | 311,983 | -799,996 | -855,618 | -846,021 | 97,601 | -781,440 | -886,795 | -865,437 | 221,288 | -3,051,103 | -4,952,355 | -4,516,016 | 264,629 | -952,842 | -955,122 | -1,026,008 | 291,960 | -767,376 | -783,808 | -730,429 | 231,610 | -720,518 | -713,999 | 218,198 | 218,198 | - | - | 191,675 | 191,675 | - | - | 168,645 | 168,645 | - | - | 217,577 | 217,577 | - | - | 187,740 | 187,740 | - | - | 174,257 | 174,257 | 61,265 | -151,367 | -72,727 | -72,727 | -188,250 | - | 111,541 | 111,541 | - | - | 84,232 | 84,232 | - | 57,332 | -46,058 | 57,332 | - | - | - | - | - | - | 87,059 | 87,059 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | - | 1,558 | 1,598 | 1,634 | 1,578 | - | - | - | - | -11,267 | 7,212 | -10,762 | 34,851 | 4,221 | 11,491 | 17,434 | 24,487 | -260 | - | 5,691 | -11,943 | -334 | 4,237 | 8,473 | -21,155 | -8,266 | 31,868 | 10,649 | -3,051 | 15,310 | 8,844 | -4,503 | 11,094 | 11,094 | -5,902 | -998 | -13,178 | -5,902 | -6,394 | -1,836 | -11,199 | -11,199 | 6,422 | 5,755 | 133 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5,740 | -5,740 | 33,607 | -14,279 | 37,242 | 37,242 | -3,794 | -14,947 | -23,712 | - | - | - | - | - | - | - | 855 | - | - | - | 914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email