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 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2003-12-31 | 2003-06-30 | 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 | 10,456 | 13,195 | 18,648 | 18,485 | 19,128 | 24,526 | 32,346 | 25,578 | 14,867 | 14,867 | 19,452 | 13,194 | 11,234 | 11,234 | 9,207 | 6,664 | 2,964 | 2,964 | 1,977 | 1,144 | -2,653 | -2,653 | 829 | 2,086 | 1,622 | 1,622 | 2,865 | 2,116 | 941 | 941 | 1,951 | 1,799 | 2,743 | 2,743 | 1,391 | 5,180 | 5,434 | 5,434 | 2,992 | 3,854 | 1,061 | 1,061 | 3,956 | 1,780 | -868 | -868 | 1,493 | 2,651 | 10,610 | 10,610 | 609 | 3,192 | 23,899 | 23,899 | -8,755 | 5,190 | 3,747 | 3,747 | 6,091 | 1,547 | -23,531 | -23,531 | -1,410 | 2,394 | 206 | 329 | 194 | 434 | 567 | 181 | 33 | 1,003 | 323 | 89 | 30 | 35 | 133 | 6 | - | - | - | 196 | 441 | 451 | 392 | 244 |
Depreciation and Amortization |
Loading...
|
M | 10,851 | 10,673 | 9,928 | 9,932 | 9,903 | 10,477 | 11,195 | 11,107 | 11,817 | 11,817 | 11,754 | 11,671 | 11,993 | 11,993 | 12,170 | 12,248 | 12,775 | 12,775 | 12,050 | 12,185 | 12,414 | 12,414 | 12,973 | 13,373 | 13,227 | 13,227 | 13,487 | 13,093 | 13,376 | 13,376 | 12,901 | 13,040 | 11,938 | 11,938 | 11,592 | 11,194 | 10,663 | 10,663 | 10,195 | 9,949 | 9,568 | 9,568 | 9,496 | 9,744 | 9,386 | 9,386 | 9,230 | 8,685 | 8,411 | 8,411 | 8,183 | 8,048 | 7,185 | 7,185 | 7,439 | 7,758 | 8,202 | 8,202 | 8,367 | 8,725 | 9,326 | 9,326 | 9,511 | 9,648 | 9,898 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 25,217 | 19,222 | -1,606 | -1,774 | -7,895 | -3,603 | 3,127 | 349 | -455 | -455 | -662 | -702 | -721 | -721 | -668 | -756 | -534 | -534 | -516 | -531 | -553 | -553 | 1,812 | 160 | -1,295 | -1,295 | -1,933 | -1,443 | 1,393 | 1,393 | -1,523 | 108 | 11 | 11 | 15 | 37 | 2 | 2 | -3 | 136 | 45 | 45 | 67 | 59 | 1,854 | 1,854 | -5,425 | 3,995 | -11,322 | -11,322 | 948 | 2,765 | -17,456 | -17,456 | 17,725 | 140 | 368 | 368 | -1,083 | -838 | 17,394 | 17,394 | 5,213 | -55 | -922 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 21,239 | 28,474 | 19,059 | 13,760 | 26,964 | 40,956 | 39,696 | 35,091 | 26,822 | 26,822 | 22,126 | 23,124 | 16,072 | 16,072 | 18,538 | 16,403 | 37,533 | 37,533 | -3,080 | 12,268 | 12,123 | 12,123 | 15,772 | 14,264 | 12,899 | 12,899 | 11,447 | 14,817 | 15,546 | 15,546 | 13,888 | 5,566 | 15,428 | 15,428 | 16,286 | 11,459 | 18,836 | 18,836 | 12,039 | 7,681 | 10,910 | 10,910 | 13,140 | 9,566 | 12,262 | 12,262 | 9,206 | 9,793 | 10,682 | 10,682 | 9,894 | 9,375 | 14,980 | 14,980 | 15,879 | 11,951 | 13,568 | 13,568 | 13,227 | 2,954 | 11,278 | 11,278 | 15,047 | 8,557 | 10,412 | 1,483 | 539 | 1,445 | 749 | 1,402 | 584 | 2,329 | 1,460 | 694 | 880 | 489 | 252 | - | 1,136 | 946 | 804 | 497 | 2,060 | 1,434 | - | - |
Capital Expenditures |
Loading...
|
M | -29,351 | -21,108 | -17,805 | -24,823 | -30,284 | -36,392 | -23,546 | -11,722 | -14,807 | -14,807 | -17,827 | -9,354 | -12,031 | -12,031 | -7,522 | -4,717 | -4,436 | -4,436 | -4,282 | -4,151 | -4,653 | -4,653 | -5,781 | -4,031 | -11,321 | -11,321 | -7,539 | -8,627 | -22,221 | -22,221 | -20,429 | -29,526 | -13,516 | -13,516 | -20,457 | -12,383 | -16,491 | -16,491 | -13,135 | -8,313 | -8,065 | -8,065 | -11,188 | -8,996 | -12,441 | -12,441 | -11,704 | -18,762 | -13,484 | -13,484 | -12,082 | -12,356 | -21,554 | -21,554 | -20,340 | -9,360 | -10,195 | -10,195 | -4,595 | -1,256 | -1,500 | -1,500 | -1,798 | -2,486 | -5,742 | -873 | -658 | -1,020 | -346 | -566 | -344 | -2,555 | -730 | -344 | -1,037 | -664 | -305 | 0 | -1,230 | -891 | -713 | -360 | -2,513 | -1,791 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 1,939 | 1,854 | 698 | 28,457 | 105 | -348 | -224 | 84 | -202 | 1,440 | 998 | 265 | 22 | 126 | 110 | 148 | 688 | 373 | 410 | 0 | 13 | -31 | 220 | 195 | 36 | 352 | -428 | 256 | 175 | 48 | 2 | -1,693 | - | - | - | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 62 | 72 | - | - | - | - | 1 | 16 | 40 | 81 | 522 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 1,939 | 1,854 | 698 | 28,457 | 105 | -348 | -224 | 84 | -202 | 1,440 | 998 | 265 | 22 | 126 | 110 | 148 | 688 | 373 | 410 | 0 | 13 | -31 | 220 | 195 | 36 | 352 | -428 | 256 | 175 | 48 | 2 | -1,693 | - | - | - | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 62 | 72 | - | - | - | - | 1 | 16 | 40 | 81 | 522 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 9,990 | 9,990 | -644 | -10,798 | -1,682 | -14,286 | -8,033 | 3,467 | 6,476 | 6,038 | 2,195 | -3,177 | -4,899 | -1,901 | -5,248 | -9,735 | 11,014 | -3,855 | 76 | 0 | 102 | -290 | -13,061 | 16,477 | 1,482 | 554 | 9,083 | 48,113 | - | - | - | 24,212 | - | - | - | -2,577 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1,678 | 1,678 | -478 | -1,201 | 2,972 | 2,972 | -2,972 | -2,641 | -3,019 | -3,019 | 0 | -2,534 | -595 | -44 | - | - | - | -74 | - | - | 6,225 | 6,225 | - | - | 716,455 | 716,455 | - | - | 2,245 | 2,245 | - | -1,726 | -519 | - | - | - | - | - | - | - | - | - | - | - | 2,393 | 2,393 | - | - | -193 | -193 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 3 | 45,018 | 45,018 | 2 | 2 | 37,448 | 37,448 | 1 | 1 | 19,870 | 19,870 | 0 | 0 | 9,765 | 9,765 | 3 | 3 | 6,914 | 0 | 0 | 0 | 280 | 280 | 9 | 9 | 202 | 6,112 | 606 | 606 | 221 | - | 693 | 693 | 210 | - | 706,719 | 706,719 | - | - | 789,583 | 789,583 | 171 | - | - | 217 | 216 | - | - | 463 | 460 | - | - | 214 | 200 | - | - | - | - | - | 9 | 9 | - | - | - | 384 | - | 220 | - | 54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -282 | 720 | 31,928 | 4,453 | 2,096 | 3,228 | -24,859 | 1,422 | 9,493 | 9,493 | -3,505 | 21,995 | 25 | 25 | -6,328 | 14,722 | 22 | 22 | 10,210 | 4,497 | 159 | 159 | 3,225 | 3,680 | 19,236 | 19,236 | 5,782 | 27,751 | 33,589 | 33,589 | 15,425 | 13,266 | 2 | 2 | -9,144 | 23,715 | 33 | 33 | -3,904 | 9,571 | 785,838 | 785,838 | 4,156 | 3,469 | 5,962 | 5,962 | -2,181 | 17,297 | 4,333 | 4,333 | -9,771 | 16,715 | 2,927 | 2,927 | -2,917 | 1,257 | 4,852 | 4,852 | 101 | 104 | -78 | -78 | -12,304 | -10,525 | 402 | - | 0 | - | 0 | - | 26 | 5 | 237 | 0 | 6 | 0 | 0 | - | 191 | - | - | - | 55 | - | - | - |
Financing Cash Flow |
Loading...
|
M | -282 | 720 | 31,928 | 4,453 | 2,096 | 3,228 | -24,859 | 1,422 | 9,493 | 9,493 | -3,505 | 21,995 | 25 | 25 | -6,328 | 14,722 | 22 | 22 | 10,210 | 4,497 | 159 | 159 | 3,225 | 3,680 | 19,236 | 19,236 | 5,782 | 27,751 | 33,589 | 33,589 | 15,425 | 13,266 | 2 | 2 | -9,144 | 23,715 | 33 | 33 | -3,904 | 9,571 | 785,838 | 785,838 | 4,156 | 3,469 | 5,962 | 5,962 | -2,181 | 17,297 | 4,333 | 4,333 | -9,771 | 16,715 | 2,927 | 2,927 | -2,917 | 1,257 | 4,852 | 4,852 | 101 | 104 | -78 | -78 | -12,304 | -10,525 | 402 | - | 0 | - | 0 | - | 26 | 5 | 237 | 0 | 6 | 0 | 0 | - | 191 | - | - | - | 55 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 132,554 | 140,642 | 163,097 | 171,834 | 173,819 | 180,649 | 183,723 | 172,170 | 113,105 | 113,105 | 124,000 | 107,285 | 98,839 | 98,839 | 99,872 | 95,166 | 86,758 | 86,758 | 90,361 | 88,738 | 81,520 | 81,520 | 75,193 | 77,143 | 69,938 | 69,938 | 68,134 | 60,812 | 55,266 | 55,266 | 49,425 | 59,541 | 52,143 | 52,143 | 64,046 | 53,963 | 42,744 | 42,744 | 49,634 | 53,931 | 50,336 | 50,336 | 52,863 | 53,424 | 42,972 | 42,972 | 48,937 | 47,101 | 50,033 | 50,033 | 60,701 | 49,643 | 52,928 | 52,928 | 59,325 | 62,767 | 57,434 | 57,434 | 48,495 | 47,104 | 38,418 | 38,418 | 36,449 | 41,098 | 47,678 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 119,431 | 132,554 | 140,642 | 163,097 | 171,834 | 173,819 | 180,649 | 183,723 | 132,622 | 132,622 | 113,105 | 124,000 | 94,048 | 94,048 | 98,839 | 99,872 | 95,492 | 95,492 | 86,758 | 90,361 | 83,662 | 83,662 | 81,520 | 75,193 | 81,675 | 81,675 | 69,938 | 68,134 | 57,579 | 57,579 | 55,266 | 49,425 | 53,290 | 53,290 | 52,143 | 64,046 | 46,212 | 46,212 | 42,744 | 49,634 | 50,831 | 50,831 | 50,336 | 52,863 | 42,593 | 42,593 | 42,972 | 48,937 | 49,070 | 49,070 | 50,033 | 60,701 | 51,271 | 51,271 | 52,928 | 59,325 | 66,153 | 66,153 | 57,434 | 48,495 | 48,613 | 48,613 | 38,418 | 36,449 | 41,098 | 47,678 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 278 | 166 | 258 | 319 | 289 | 235 | 358 | 381 | 386 | 386 | 464 | 451 | 454 | 454 | 430 | 38 | 39 | 39 | 107 | 111 | 120 | 120 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 23 | 23 | 0 | 0 | -1 | -1 | 0 | 18 | 11 | 11 | 11 | 92 | 156 | 156 | 179 | 247 | 181 | 181 | 156 | 155 | -64 | -64 | 64 | - | 4,406 | 4,406 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1,678 | 1,678 | -478 | -1,201 | 2,972 | 2,972 | -2,972 | -2,641 | -3,019 | -3,019 | 0 | -2,534 | -595 | -44 | - | - | - | -74 | - | - | 6,225 | 6,225 | - | - | 716,455 | 716,455 | - | - | 2,245 | 2,245 | - | -1,726 | -519 | - | - | - | - | - | - | - | - | - | - | - | 2,393 | 2,393 | - | - | -193 | -193 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 116,024 | 116,905 | 127,210 | 96,054 | 136,081 | 143,806 | 158,936 | 133,965 | 125,024 | 125,024 | 127,058 | 122,829 | 86,062 | 86,062 | 104,326 | 102,846 | 81,043 | 81,043 | 93,166 | 73,453 | 91,177 | 91,177 | 88,720 | 77,912 | 50,463 | 50,463 | 42,353 | 32,381 | 37,680 | 37,680 | 23,528 | 23,553 | 45,330 | 45,330 | 50,562 | 65,735 | 47,665 | 47,665 | 46,358 | 48,694 | 40,592 | 40,592 | 36,634 | 35,283 | 40,884 | 40,884 | 38,692 | 36,906 | 41,152 | 41,152 | 49,827 | 44,339 | 48,325 | 48,325 | 49,811 | 59,637 | 67,117 | 67,117 | 63,347 | 55,176 | 56,107 | 56,107 | - | 44,101 | 35,825 | 35,825 | 66,701 | 96,225 | 95,773 | 108,182 | 86,433 | 96,491 | 109,995 | 80,805 | 81,969 | - | 81,555 | 66,262 | 66,262 | - | - | - | 54,940 | - | 25,900 | - |
Free Cash Flow |
Loading...
|
M | -8,113 | 7,366 | 1,254 | -11,063 | -3,320 | 4,564 | 16,150 | 23,369 | 12,015 | 12,015 | 4,298 | 13,770 | 4,041 | 4,041 | 11,016 | 11,686 | 33,096 | 33,096 | -7,362 | 8,117 | 7,470 | 7,470 | 9,991 | 10,234 | 1,578 | 1,578 | 3,908 | 6,190 | -6,675 | -6,675 | -6,541 | -23,959 | 1,913 | 1,913 | -4,171 | -924 | 2,346 | 2,346 | -1,096 | -632 | 2,846 | 2,846 | 1,952 | 570 | -179 | -179 | -2,498 | -8,970 | -2,801 | -2,801 | -2,189 | -2,981 | -6,574 | -6,574 | -4,460 | 2,591 | 3,374 | 3,374 | 8,632 | 1,698 | 9,779 | 9,779 | 13,249 | 6,071 | 4,670 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email