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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 59 | 117 | 120 | 151 | 67 | 2 | -39 | 46 | 137 | 152 | 112 | 44 | -144 | -184 | -95 | -22 | 142 | 232 | 213 | 184 | 164 | 162 | 203 | 210 | 208 | 195 | 154 | 177 | 189 | 220 | 235 | 234 | 227 | 220 | 168 | 138 | 117 | 86 | 99 | 102 | 94 | 92 | 89 | 89 | 89 | 78 | 75 | 67 | 54 | 49 | 51 | 55 | 60 | 66 | 64 | 64 | 71 | 76 | 84 | 75 | 54 | 35 | 22 | 24 | 31 | 20 | 14 | 6 | 0 | 9 | 18 | 19 | 14 | 7 |
Depreciation and Amortization |
Loading...
|
M | 232 | 223 | 109 | 211 | 206 | 198 | 193 | 189 | 184 | 181 | 178 | 177 | 176 | 176 | 174 | 168 | 163 | 156 | 151 | 146 | 137 | 129 | 122 | 119 | 119 | 122 | 122 | 116 | 111 | 105 | 100 | 99 | 98 | 98 | 97 | 94 | 89 | 83 | 78 | 73 | 71 | 69 | 69 | 67 | 62 | 58 | 52 | 47 | 44 | 42 | 40 | 38 | 36 | 35 | 34 | 33 | 31 | 30 | 28 | 27 | 25 | 23 | 22 | 20 | 17 | 31 | 44 | 28 | 27 | 11 | -8 | 5 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 309 | 165 | 23 | 57 | 42 | 49 | -9 | -31 | -28 | -24 | -26 | -14 | 89 | 310 | 362 | 344 | 232 | -5 | 1 | 4 | 0 | 7 | 44 | 43 | 48 | 51 | 13 | 15 | 14 | 9 | 9 | 4 | 1 | 3 | 52 | 47 | 52 | 50 | 3 | 10 | 7 | 8 | 5 | 4 | 3 | 2 | 3 | 2 | 5 | 5 | 5 | 5 | 1 | 2 | 3 | 4 | 4 | 4 | 2 | 2 | 1 | 1 | 0 | 0 | -2 | -17 | -25 | -9 | -8 | 7 | 16 | 1 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 375 | 423 | 347 | 422 | 342 | 303 | 336 | 311 | 496 | 488 | 334 | 363 | 296 | 235 | 393 | 440 | 391 | 441 | 388 | 351 | 340 | 357 | 385 | 411 | 417 | 391 | 335 | 354 | 333 | 347 | 406 | 391 | 363 | 365 | 342 | 353 | 325 | 270 | 242 | 203 | 196 | 197 | 198 | 201 | 202 | 177 | 159 | 142 | 133 | 130 | 147 | 149 | 109 | 98 | 73 | 89 | 112 | 132 | 155 | 138 | 116 | 72 | 37 | 53 | 64 | 31 | 30 | 13 | 10 | 35 | 68 | 74 | 79 | 44 |
Capital Expenditures |
Loading...
|
M | -750 | -713 | -407 | -512 | -493 | -435 | -394 | -326 | -258 | -256 | -248 | -244 | -215 | -280 | -354 | -441 | -517 | -505 | -411 | -382 | -388 | -335 | -509 | -637 | -585 | -568 | -383 | -213 | -181 | -200 | -229 | -225 | -260 | -253 | -265 | -297 | -332 | -279 | -204 | -215 | -175 | -178 | -178 | -121 | -87 | -105 | -106 | -96 | -78 | -87 | -85 | -86 | -95 | -98 | -88 | -75 | -63 | -33 | -32 | -35 | -59 | -54 | -59 | -69 | -41 | -40 | -37 | -23 | -25 | -28 | -35 | -31 | -26 | -15 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -120 | -141 | -141 | -174 | -56 | -83 | -84 | -47 | -41 | 6 | 11 | 10 | 8 | 10 | 2 | 4 | 7 | 12 | 17 | 12 | 7 | 1 | -2 | 2 | 5 | 5 | 4 | 4 | 3 | 7 | 6 | 6 | 6 | 2 | 1 | -4 | 1 | 1 | 1 | 4 | 0 | 11 | -2 | -1 | 1 | -9 | 13 | 19 | 23 | 25 | 17 | 13 | 7 | 4 | 3 | 0 | 0 | - | 1 | 3 | 5 | 5 | 4 | 2 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | -120 | -141 | -141 | -174 | -56 | -83 | -84 | -47 | -41 | 6 | 11 | 10 | 8 | 10 | 2 | 4 | 7 | 12 | 17 | 12 | 7 | 1 | -2 | 2 | 5 | 5 | 4 | 4 | 3 | 7 | 6 | 6 | 6 | 2 | 1 | -4 | 1 | 1 | 1 | 4 | 0 | 11 | -2 | -1 | 1 | -9 | 13 | 19 | 23 | 25 | 17 | 13 | 7 | 4 | 3 | 0 | 0 | - | 1 | 3 | 5 | 5 | 4 | 2 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 50 | 57 | 57 | 82 | 194 | 149 | 181 | 198 | -11 | -20 | -52 | 35 | 93 | 203 | 190 | -7 | 121 | 136 | 26 | 328 | 160 | -21 | 174 | 157 | 260 | 359 | 315 | 248 | 153 | 167 | 63 | 7 | 38 | 53 | 29 | 9 | 237 | 213 | 284 | 327 | 85 | 83 | 25 | -11 | 3 | 4 | 8 | 10 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -18 | -30 | -17 | -45 | -42 | -30 | 335 | 335 | 335 | 335 | 0 | -34 | -34 | -68 | -68 | -52 | -52 | -19 | -19 | -1 | -1 | -4 | -4 | -9 | -88 | -90 | -93 | -88 | -16 | -66 | -72 | -110 | -130 | -129 | -131 | -148 | -120 | -139 | -133 | -124 | -134 | -84 | -84 | -37 | -28 | -5 | -1 | -1 | -2 | -2 | -2 | -42 | -51 | -54 | -55 | -21 | -21 | -25 | -25 | -19 | -8 | -17 | -16 | -16 | -16 | -1 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 33 | 22 | - | - | - | - | - | - | 0 | 0 | 11 | 23 | 23 | 34 | 34 | 34 | 46 | 46 | 46 | 45 | 45 | 45 | 45 | 45 | 45 | 46 | 46 | 46 | 46 | 68 | 61 | 54 | 47 | 62 | 58 | 94 | 132 | 126 | 181 | 140 | 98 | 56 | 39 | 39 | 39 | 39 | 1 | 1 | 1 | 1 | 15 | 30 | 45 | 45 | 30 | 15 | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 3 | 8 | 8 | 8 | 6 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | 265 | 317 | 259 | 911 | 817 | 765 | 457 | -81 | 147 | 251 | 601 | 697 | 407 | 300 | 147 | 34 | 261 | 723 | 723 | 740 | 465 | 8 | 5 | 4 | 2 | 0 | -1 | -1 | -1 | -1 | 25 | 27 | 27 | 27 | -1 | 1 | 382 | 383 | 498 | 543 | 165 | 164 | 50 | 3 | 16 | 16 | 20 | 25 | 10 | 138 | 150 | 157 | 143 | 16 | 4 | -9 | 12 | -46 | -45 | -46 | -12 | 28 | 28 | 28 | 10 | 26 | 120 | 119 | 90 | 89 | -5 | -5 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 265 | 317 | 259 | 911 | 817 | 765 | 457 | -81 | 147 | 251 | 601 | 697 | 407 | 300 | 147 | 34 | 261 | 723 | 723 | 740 | 465 | 8 | 5 | 4 | 2 | 0 | -1 | -1 | -1 | -1 | 25 | 27 | 27 | 27 | -1 | 1 | 382 | 383 | 498 | 543 | 165 | 164 | 50 | 3 | 16 | 16 | 20 | 25 | 10 | 138 | 150 | 157 | 143 | 16 | 4 | -9 | 12 | -46 | -45 | -46 | -12 | 28 | 28 | 28 | 10 | 26 | 120 | 119 | 90 | 89 | -5 | -5 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 160 | 307 | 169 | 335 | 245 | 271 | 418 | 429 | 401 | 236 | 451 | 327 | 170 | 285 | 288 | 154 | 137 | 109 | 468 | 258 | 96 | 161 | 42 | 63 | 71 | 74 | 20 | 65 | 65 | 49 | 106 | 102 | 87 | 79 | 93 | 107 | 90 | 86 | 335 | 90 | 98 | 33 | 86 | 117 | 90 | 157 | 171 | 140 | 151 | 87 | 172 | 116 | 113 | 106 | 154 | 134 | 90 | 67 | 89 | 117 | 97 | 134 | 149 | 181 | 144 | 166 | 186 | 175 | 12 | 12 | 15 | 22 | 21 | - |
Ending Cash |
Loading...
|
M | 210 | 160 | 0 | 169 | 335 | 245 | 271 | 418 | 429 | 401 | 236 | 451 | 327 | 170 | 285 | 288 | 154 | 137 | 109 | 468 | 258 | 96 | 161 | 42 | 63 | 59 | 74 | 20 | 65 | 65 | 49 | 106 | 102 | 87 | 79 | 93 | 107 | 90 | 86 | 335 | 90 | 98 | 33 | 86 | 117 | 90 | 157 | 171 | 140 | 151 | 87 | 172 | 116 | 113 | 106 | 154 | 134 | 90 | 67 | 89 | 117 | 97 | 134 | 149 | 181 | 144 | 166 | 186 | 130 | 130 | 12 | 15 | 22 | 21 |
Stock-Based Compensation |
Loading...
|
M | 32 | 32 | - | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 19 | 19 | 19 | 19 | 5 | 9 | 14 | 18 | 18 | 18 | 16 | 15 | 14 | 13 | 13 | 14 | 16 | 14 | 11 | 9 | 4 | 7 | 8 | 10 | 14 | 19 | 20 | 17 | 16 | 9 | 10 | 10 | 9 | 7 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -18 | -30 | -17 | -45 | -42 | -30 | 335 | 335 | 335 | 335 | 0 | -34 | -34 | -68 | -68 | -52 | -52 | -19 | -19 | -1 | -1 | -4 | -4 | -9 | -88 | -90 | -93 | -88 | -16 | -66 | -72 | -110 | -130 | -129 | -131 | -148 | -120 | -139 | -133 | -124 | -134 | -84 | -84 | -37 | -28 | -5 | -1 | -1 | -2 | -2 | -2 | -42 | -51 | -54 | -55 | -21 | -21 | -25 | -25 | -19 | -8 | -17 | -16 | -16 | -16 | -1 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,433 | -936 | -725 | 1,016 | 1,359 | 1,698 | 1,969 | 2,310 | 2,444 | 2,180 | 1,758 | 1,305 | 764 | 494 | 189 | -9 | 86 | 138 | 169 | -287 | -528 | -611 | -601 | -97 | -85 | -59 | -21 | -128 | -85 | -89 | -112 | 16 | 98 | 203 | 267 | 336 | 587 | 628 | 697 | 713 | 578 | 669 | 734 | 829 | 858 | 830 | 824 | 771 | 743 | 729 | 583 | 465 | 358 | 303 | 382 | 450 | 486 | 472 | 424 | 362 | 313 | 295 | 308 | 347 | 393 | 389 | 372 | 268 | 156 | 75 | 4 | 10 | 10 | 10 |
Free Cash Flow |
Loading...
|
M | -375 | -290 | 64 | -91 | -150 | -132 | -58 | -15 | 238 | 233 | 86 | 119 | 81 | -46 | 39 | -2 | -127 | -65 | -23 | -31 | -48 | 22 | -124 | -226 | -168 | -177 | -48 | 140 | 153 | 147 | 177 | 165 | 103 | 113 | 77 | 56 | -7 | -10 | 38 | -12 | 21 | 19 | 21 | 80 | 115 | 72 | 53 | 46 | 55 | 43 | 62 | 62 | 14 | -1 | -15 | 14 | 49 | 99 | 123 | 103 | 57 | 18 | -22 | -16 | 24 | -9 | -7 | -11 | -14 | 7 | 4 | 14 | 24 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email