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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 24 | 13 | 21 | 24 | 11 | 8 | 10 | 9 | 3 | 3 | 4 | 3 | 0 | -1 | 7 | 3 | -602 | 9 | 13 | 10 | 7 | 10 | -1 | -5 | -15 | 5 | 5 | 1 | 2 | 3 | -2 | 3 | 9 | -160 | 10 | -16 | 11 | 9 | 5 | 8 | 4 | 4 | 2 | 2 | 3 | 1 | - | - | 1 | 0 | 0 | 0 | 1 | -2 | 4 | 4 | 4 |
Depreciation and Amortization |
Loading...
|
M | 63 | 62 | 64 | 60 | 59 | 60 | 59 | 59 | 59 | 59 | 59 | 59 | 61 | 60 | 60 | 60 | 59 | 58 | 58 | 57 | 59 | 57 | 59 | 72 | 25 | 25 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 22 | 21 | 22 | 21 | 20 | 18 | 17 | 16 | 16 | 13 | 12 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 8 | 6 | 6 | 6 | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 173 | 19 | -2 | -1 | -25 | 2 | 3 | 3 | 2 | 2 | 1 | 4 | 2 | 5 | 6 | 7 | 622 | 7 | 0 | 4 | 5 | 9 | 5 | 13 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | 0 | 0 | -2 | 4 | 4 | 0 |
Operating Cash Flow |
Loading...
|
M | 66 | 92 | 50 | 88 | 42 | 82 | 49 | 94 | 35 | 81 | 45 | 99 | 40 | 98 | 48 | 97 | 50 | 92 | 61 | 100 | 48 | 93 | 39 | 58 | 36 | 39 | 33 | 34 | 18 | 9 | 36 | 36 | 22 | 35 | 34 | 34 | 15 | 31 | 39 | 22 | 10 | 27 | 16 | 16 | 9 | 12 | 12 | 13 | 5 | 5 | 8 | 11 | 10 | 4 | 13 | 11 | 11 |
Capital Expenditures |
Loading...
|
M | -99 | -79 | -53 | -65 | -41 | -46 | -44 | -24 | -20 | -16 | -14 | -9 | -6 | -11 | -30 | -22 | -45 | -37 | -46 | -51 | -36 | -66 | -52 | -114 | -35 | -40 | -33 | -17 | -16 | -5 | -21 | -9 | -16 | -40 | -58 | -65 | -118 | -107 | -87 | -102 | -87 | -51 | -56 | -30 | -23 | -32 | -42 | -63 | -43 | -76 | -34 | -26 | -5 | -2 | -5 | -7 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 5 | 1 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 5 | 1 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 63 | 63 | 63 | 28 | 60 | -7 | 49 | 11 | 32 | -29 | 29 | -23 | 49 | -12 | 57 | 8 | 31 | 2 | 62 | 28 | 72 | 65 | 65 | 98 | 65 | 10 | 29 | -44 | 9 | -8 | - | -1 | - | - | - | 174 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 479 | -479 | 479 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 88 | 75 | 1 | 0 | 148 | 121 | 138 | 0 | 0 | 77 | 0 | 181 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 66 | 64 | 65 | 65 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 63 | 63 | 63 | 64 | 63 | 60 | 60 | 60 | 60 | 59 | 13 | 34 | 31 | 27 | 27 | 29 | 26 | 24 | 20 | 18 | 13 | 11 | 11 | 10 | 10 | 10 | 6 | 6 | 6 | 5 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 284 | 287 | 245 | 266 | 218 | 239 | 168 | 214 | 157 | 198 | 140 | 190 | 148 | 213 | 161 | 249 | 198 | 240 | 191 | 957 | 215 | 221 | -81 | 828 | 112 | 103 | 85 | 95 | 165 | 73 | 59 | 82 | 0 | 96 | 111 | 182 | -1 | 0 | 0 | 132 | 63 | 4 | 37 | 60 | 54 | 29 | 48 | 39 | 71 | 26 | 13 | -3 | -1 | -7 | -5 | -6 |
Financing Cash Flow |
Loading...
|
M | 0 | 284 | 287 | 245 | 266 | 218 | 239 | 168 | 214 | 157 | 198 | 140 | 190 | 148 | 213 | 161 | 249 | 198 | 240 | 191 | 957 | 215 | 221 | -81 | 828 | 112 | 103 | 85 | 95 | 165 | 73 | 59 | 82 | 0 | 96 | 111 | 182 | -1 | 0 | 0 | 132 | 63 | 4 | 37 | 60 | 54 | 29 | 48 | 39 | 71 | 26 | 13 | -3 | -1 | -7 | -5 | -6 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 711 | 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 | 3 | 0 | 0 | 1 | 1 | 0 |
Ending Cash |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 711 | 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 | 3 | 0 | 0 | 1 | 1 |
Stock-Based Compensation |
Loading...
|
M | 8 | 5 | 8 | 3 | 7 | 6 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 1 | 5 | -2 | 3 | 2 | 3 | 3 | 1 | 2 | 7 | 2 | 4 | 3 | 2 | 3 | 2 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 479 | -479 | 479 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 88 | 75 | 1 | 0 | 148 | 121 | 138 | 0 | 0 | 77 | 0 | 181 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 75 | 39 | 46 | 24 | 30 | 13 | 22 | 8 | 45 | 17 | 31 | 15 | 54 | 29 | 68 | 30 | 61 | 42 | 60 | 64 | 93 | 68 | 56 | 61 | 676 | 3 | 21 | 17 | 22 | 17 | -6 | -5 | 13 | -8 | -12 | -10 | -13 | -44 | -43 | -15 | -20 | -24 | -15 | -5 | -8 | -12 | -10 | -19 | -5 | -11 | -11 | -11 | -3 | -4 | - | - | - |
Free Cash Flow |
Loading...
|
M | -33 | 12 | -3 | 23 | 1 | 36 | 5 | 71 | 15 | 65 | 31 | 90 | 33 | 86 | 18 | 75 | 5 | 55 | 15 | 48 | 11 | 28 | -13 | -56 | 1 | -1 | 0 | 17 | 2 | 4 | 15 | 28 | 6 | -6 | -24 | -31 | -103 | -75 | -48 | -80 | -77 | -24 | -40 | -13 | -14 | -20 | -30 | -50 | -39 | -71 | -26 | -15 | 5 | 1 | 7 | 5 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email