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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 50 | 42 | 53 | 53 | 58 | 68 | 64 | 62 | 58 | 54 | 52 | 50 | 51 | 51 | 43 | 40 | 35 | 41 | 38 | 36 | 35 | 36 | 35 | 34 | 33 | 21 | 25 | 24 | 23 | 22 | 21 | 21 | 18 | 20 | 16 | 14 | 13 | 15 | 14 | 12 | 12 | 12 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 2 | 2 | 2 | 1 | 7 | 5 | 3 | 450 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 6 | 6 | 5 | 8 | 8 | 11 | 20 | 13 | 14 | 15 | 7 | 20 | 8 | 15 | 7 | 5 | 15 | 9 | 9 | -2 | 4 | 12 | 7 | 5 | 5 | 11 | 6 | 6 | 4 | 7 | 6 | 4 | 4 | 3 | 9 | 5 | -5 | 7 | 7 | -2 | 4 | 7 | 7 | 5 | 15 | 7 | -11 | 1 | 8 | -6 | -2 | 1 | 7 | 7 | -1 | 3 | 4 | -1,505 | 161 | 79 | 1,166 | 3 | -5 | -24 | -450 |
Operating Cash Flow |
Loading...
|
M | 55 | 89 | 13 | 38 | 55 | 74 | 73 | 57 | 69 | 71 | 66 | 63 | 67 | 74 | 13 | 52 | 52 | 61 | 42 | 20 | 42 | 52 | 39 | 38 | 39 | 37 | 35 | 17 | 29 | 28 | 30 | 16 | 25 | 24 | 26 | 13 | 11 | 22 | 3 | 20 | 19 | 20 | 19 | 14 | 21 | 19 | -2 | 6 | 18 | 0 | 6 | 8 | 10 | 9 | 7 | 6 | 7 | -5 | 8 | 1 | -1 | 5 | 2 | 6 | 450 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -6 | -12 | -3 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -4 | -4 | -6 | -7 | -14 | -3 | -3 | -2 | -1 | -4 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -3 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | -6 | -1 | 1 | 2 | -1 | -1 | -39 | -10 | 0 | -2 | -20 | -39 | 0 | 0 | -54 | -19 | -499 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | -9 | 0 | 0 | -10 | -12 | 1 | -4 | -1 | 1 | -11 | 0 | -15 | 3 | 1 | 2 | -15 | 1 | 2 | -15 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | -6 | -1 | 1 | 2 | -1 | -1 | -39 | -10 | 0 | -2 | -20 | -39 | 0 | 0 | -54 | -19 | -499 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | -9 | 0 | 0 | -10 | -12 | 1 | -4 | -1 | 1 | -11 | 0 | -15 | 3 | 1 | 2 | -15 | 1 | 2 | -15 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 72 | -182 | -139 | 152 | 77 | -250 | -73 | 425 | 227 | 148 | 60 | 182 | 34 | 92 | 73 | 101 | -89 | 86 | 85 | 43 | -17 | -64 | 25 | 57 | -45 | -58 | 2 | 11 | -76 | -78 | 145 | 124 | -10 | -8 | 14 | 86 | -3 | -15 | 21 | 4 | -5 | 22 | 37 | 46 | 11 | -18 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | - | 0 | 1 | - | - | 0 | 1 | 0 | 0 | 1 | 2 | - | - | - | 2 | 2 | 1 | 0 | 1 | 452 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 1 | 2 | 304 | 1 | 0 | 2 | 0 | 1 | 54 | 3 | 10 | 3 | 1 | 0 | 4 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 16 | 15 | 0 | 15 | 15 | 13 | 0 | 13 | 12 | 11 | 0 | 11 | 11 | 9 | 0 | 9 | 9 | 8 | 0 | 8 | 8 | 9 | 6 | 3 | 3 | 5 | 3 | 1 | 2 | 4 | 2 | 1 | 1 | 3 | 2 | 2 | 0 | 1 | 1 | 0 | 1 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - |
Other Financial Activities |
Loading...
|
M | 0 | 18 | 926 | 491 | 228 | 646 | -643 | -887 | -117 | 796 | 1,348 | 529 | 662 | 481 | 365 | 1,602 | 377 | -95 | 230 | 408 | 252 | -1 | 403 | 45 | -90 | 372 | 357 | -25 | -55 | 351 | 338 | 249 | 265 | 0 | 267 | 83 | 83 | 132 | 194 | 167 | 36 | 105 | 241 | 274 | -51 | 152 | 180 | 34 | 60 | 196 | 224 | 162 | -66 | 157 | 87 | 147 | -49 | 71 | 155 | 84 | 90 | -223 | 92 | 11 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 18 | 926 | 491 | 228 | 646 | -643 | -887 | -117 | 796 | 1,348 | 529 | 662 | 481 | 365 | 1,602 | 377 | -95 | 230 | 408 | 252 | -1 | 403 | 45 | -90 | 372 | 357 | -25 | -55 | 351 | 338 | 249 | 265 | 0 | 267 | 83 | 83 | 132 | 194 | 167 | 36 | 105 | 241 | 274 | -51 | 152 | 180 | 34 | 60 | 196 | 224 | 162 | -66 | 157 | 87 | 147 | -49 | 71 | 155 | 84 | 90 | -223 | 92 | 11 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,131 | 2,065 | 978 | 871 | 816 | 488 | 1,689 | 3,443 | 4,222 | 4,444 | 3,181 | 2,810 | 2,211 | 1,623 | 1,549 | 685 | 631 | 1,047 | 886 | 800 | 682 | 366 | 166 | 316 | 478 | 349 | 255 | 466 | 784 | 792 | 589 | 526 | 352 | 243 | 136 | 300 | 297 | 344 | 280 | 222 | 258 | 265 | 193 | 47 | 181 | 255 | 156 | 228 | 243 | 185 | 197 | 118 | 232 | 152 | 127 | 26 | 76 | 91 | - | 73 | 59 | 59 | 27 | 103 | - |
Ending Cash |
Loading...
|
M | 1,451 | 2,131 | 2,065 | 978 | 871 | 816 | 488 | 1,689 | 3,443 | 4,222 | 4,444 | 3,181 | 2,810 | 2,211 | 1,623 | 1,549 | 685 | 631 | 1,047 | 886 | 800 | 682 | 366 | 166 | 316 | 478 | 349 | 255 | 466 | 784 | 792 | 589 | 526 | 352 | 243 | 136 | 300 | 297 | 344 | 280 | 222 | 258 | 265 | 193 | 47 | 181 | 255 | 156 | 228 | 243 | 185 | 197 | 118 | 232 | 152 | 127 | 26 | -111 | 91 | -11 | 35 | 73 | 59 | 27 | 450 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 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 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | - | 0 | 1 | - | - | 0 | 1 | 0 | 0 | 1 | 2 | - | - | - | 2 | 2 | 1 | 0 | 1 | 452 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 1 | 2 | 304 | 1 | 0 | 2 | 0 | 1 | 54 | 3 | 10 | 3 | 1 | 0 | 4 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -11,346 | -12,010 | 922 | 1,075 | 744 | 733 | 900 | 2,335 | 874 | 5,028 | 847 | 1,107 | 1,055 | 81 | 1,008 | 864 | 848 | 67 | 811 | 743 | 718 | 87 | 672 | 666 | 638 | 81 | 531 | 523 | 521 | 52 | 420 | 387 | 401 | 44 | 367 | 365 | 381 | 47 | 370 | 379 | 363 | 61 | 333 | 296 | 271 | 57 | 285 | 346 | 341 | 42 | 339 | 34 | 27 | 238 | -1,598 | -1,515 | -1,373 | 118 | -1,216 | -1,090 | -1,017 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 54 | 88 | 12 | 38 | 54 | 72 | 72 | 56 | 69 | 70 | 72 | 50 | 64 | 73 | 12 | 52 | 52 | 61 | 41 | 19 | 41 | 51 | 39 | 38 | 38 | 33 | 31 | 11 | 22 | 13 | 27 | 13 | 23 | 23 | 22 | 13 | 11 | 22 | 2 | 20 | 19 | 20 | 19 | 13 | 21 | 15 | -2 | 4 | 18 | 0 | 6 | 7 | 10 | 9 | 7 | 6 | 7 | -5 | 7 | - | -1 | 5 | 2 | 6 | 450 |
StockViz Staff
September 20, 2024
Any question? Send us an email