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 | 46 | -40 | 68 | 62 | 111 | -279 | 90 | 90 | 111 | 24 | 118 | 43 | 95 | 98 | 68 | 17 | 74 | 0 | 123 | 134 | 150 | 76 | 117 | 110 | 161 | 149 | 91 | 108 | 143 | 19 | 67 | 83 | 120 | 91 | 77 | 87 | 127 | 82 | 54 | 61 | 72 | 35 | 58 | 136 | 62 | 15 | 37 | 41 | 43 | 29 | 40 | 27 | 30 | 30 | 34 | 31 | 24 |
Depreciation and Amortization |
Loading...
|
M | 233 | 307 | 224 | 269 | 213 | 426 | 243 | 231 | 215 | 330 | 292 | 205 | 176 | 326 | 234 | 217 | 251 | 304 | 253 | 290 | 229 | 304 | 237 | 272 | 239 | 317 | 255 | 254 | 223 | 271 | 262 | 224 | 190 | 244 | 203 | 194 | 191 | 190 | 185 | 160 | 164 | 193 | 121 | 122 | 117 | 373 | 18 | 24 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 27 | 27 |
Non-Cash Items (Other) |
Loading...
|
M | 496 | 68 | 22 | 33 | 9 | 399 | 7 | 7 | 6 | 9 | -126 | 137 | 41 | -82 | -6 | 131 | 46 | 114 | 7 | 21 | 23 | 21 | -15 | 16 | -14 | 0 | -3 | 3 | -4 | 81 | 5 | 31 | 58 | 14 | 20 | -12 | 13 | 13 | 18 | 0 | 0 | 1 | 3 | 1 | 2 | -211 | 88 | 80 | 72 | 113 | 69 | 85 | 62 | 85 | 23 | 64 | 48 |
Operating Cash Flow |
Loading...
|
M | 151 | 73 | 106 | 158 | -133 | 145 | 19 | 41 | -24 | 99 | -87 | 24 | 108 | 105 | 219 | 227 | 198 | 83 | 111 | 117 | 172 | 135 | 193 | 162 | 117 | 112 | 108 | 21 | 145 | 88 | 197 | 62 | 167 | 69 | 111 | 110 | 80 | 114 | 84 | 101 | 74 | 25 | 66 | -103 | -38 | 345 | 59 | 89 | 77 | 53 | 83 | 71 | 49 | 78 | 25 | 99 | 33 |
Capital Expenditures |
Loading...
|
M | -7 | -7 | -7 | -10 | -11 | -11 | -12 | -10 | -12 | -13 | -11 | -10 | -9 | -12 | -13 | -9 | -13 | -23 | -20 | -27 | -22 | -29 | -23 | -25 | -12 | -18 | -22 | -20 | -20 | -35 | -20 | -12 | -12 | -20 | -16 | -15 | -18 | -15 | -6 | -13 | -6 | -6 | -5 | -6 | -8 | -5 | -7 | -4 | -3 | -8 | -3 | -3 | -2 | -10 | -5 | -2 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | -2 | -2 | -2 | -43 | - | 18 | -7 | 1 | 1 | 1 | 10 | 1 | 1 | 1 | 4 | -120 | 1 | 35 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 18 | 13 | 0 | -7 | -2,208 | 31 | 1 | 993 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | -2 | -2 | -2 | -43 | - | 18 | -7 | 1 | 1 | 1 | 10 | 1 | 1 | 1 | 4 | -120 | 1 | 35 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 18 | 13 | 0 | -7 | -2,208 | 31 | 1 | 993 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -9 | -8 | -8 | -8 | -8 | -8 | -2 | 2 | -1 | -31 | -20 | -22 | -10 | -204 | -11 | -10 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | 378 | -57 | -57 | -38 | -84 | -38 | 249 | -19 | -19 | -59 | -20 | -12 | - | - | 600 | -13 | 0 | 0 | -1 | -49 | -52 | -2 | -52 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | 0 | 0 | -1 | -6 | -1 | -1 | 0 | -20 | 2 | 0 | 0 | -35 | -261 | 0 | -17 | -95 | 0 | -12 | -58 | -24 | -17 | -25 | -159 | -99 | -88 | -103 | -154 | -104 | -113 | -62 | -49 | -10 | 0 | 0 | -1 | -13 | -4 | 0 | 0 | -18 | 0 | 0 | 1 | -12 | 7 | 0 | 0 | -16 | -2 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 16 | 12 | 7 | 3 | 25 | - | - | - | - | - | - | - | - | - | - | - | 5 | 6 | 5 | 2 | 6 | 1 | 2 | 3 | 1 | 12 | 0 | 0 | 0 | 9 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | - | - | 54 | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | -25 | -20 | -16 | -13 | -7 | -3 | -26 | -2 | -17 | -1 | -9 | 997 | -2 | -3 | -7 | 2 | -2 | -2 | -7 | 2 | -5 | -2 | -1 | -1 | -2 | 1,522 | -1 | -12 | 0 | 0 | 0 | 974 | 0 | 0 | -1 | 4 | 2 | 1 | 1 | 596 | 868 | 2 | 2 | 1 | 595 | 6 | 1 | 2 | 0 | 0 | 759 | 21 | -1 | -11 | -20 | 182 |
Financing Cash Flow |
Loading...
|
M | -1 | -25 | -20 | -16 | -13 | -7 | -3 | -26 | -2 | -17 | -1 | -9 | 997 | -2 | -3 | -7 | 2 | -2 | -2 | -7 | 2 | -5 | -2 | -1 | -1 | -2 | 1,522 | -1 | -12 | 0 | 0 | 0 | 974 | 0 | 0 | -1 | 4 | 2 | 1 | 1 | 596 | 868 | 2 | 2 | 1 | 595 | 6 | 1 | 2 | 0 | 0 | 759 | 21 | -1 | -11 | -20 | 182 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -48 | 10 | -8 | 9 | 12 | 6 | 11 | -2 | -8 | 10 | -23 | 0 | -5 | -9 | 11 | -8 | -35 | -30 | 37 | -16 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 571 | 955 | 893 | 764 | 930 | 791 | 817 | 822 | 892 | 871 | 981 | 993 | 889 | 1,072 | 890 | 704 | 816 | 773 | 706 | 684 | 555 | 565 | 416 | 529 | 559 | 552 | 189 | 404 | 481 | 683 | 643 | 703 | 316 | 308 | 241 | 194 | 201 | 297 | 284 | 159 | 522 | 510 | 449 | 555 | 611 | 313 | 308 | 224 | 216 | 225 | 198 | 84 | 80 | 67 | 71 | 37 | 30 |
Ending Cash |
Loading...
|
M | 691 | 571 | 955 | 893 | 764 | 930 | 791 | 817 | 822 | 892 | 871 | 981 | 993 | 889 | 1,072 | 890 | 704 | 816 | 773 | 706 | 684 | 555 | 565 | 416 | 529 | 559 | 552 | 189 | 404 | 481 | 683 | 643 | 703 | 316 | 308 | 241 | 194 | 201 | 297 | 284 | 159 | 522 | 510 | 449 | 555 | 611 | 313 | 308 | 224 | 216 | 225 | 198 | 84 | 80 | 67 | 71 | 37 |
Stock-Based Compensation |
Loading...
|
M | 6 | 6 | 6 | 8 | 6 | 6 | 7 | 9 | 8 | 9 | 9 | 16 | 13 | 10 | 12 | 15 | 16 | 14 | 14 | 17 | 20 | 9 | 17 | 20 | 15 | 12 | 14 | 15 | 12 | 10 | 9 | 11 | 8 | 7 | 8 | 9 | 7 | 7 | 8 | 9 | 5 | 5 | 5 | 6 | 4 | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 |
Issuance/Purchase of Shares |
|
M | -4 | 0 | 0 | -1 | -6 | -1 | -1 | 0 | -20 | 2 | 0 | 0 | -35 | -261 | 0 | -17 | -95 | 0 | -12 | -58 | -24 | -17 | -25 | -159 | -99 | -88 | -103 | -154 | -104 | -113 | -62 | -49 | -10 | 0 | 0 | -1 | -13 | -4 | 0 | 0 | -18 | 0 | 0 | 1 | -12 | 7 | 0 | 0 | -16 | -2 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 760 | 680 | 601 | 466 | 725 | 780 | 832 | 939 | 926 | 942 | 1,033 | 1,053 | 1,194 | 1,060 | 1,198 | 1,099 | 938 | 1,526 | 1,404 | 1,336 | 1,313 | 1,166 | 1,162 | 1,073 | 1,174 | 1,136 | 1,111 | 524 | 688 | 742 | 921 | 934 | 1,092 | 706 | 674 | 621 | 598 | 597 | 659 | 689 | 642 | 890 | 790 | 735 | 620 | 524 | 506 | 543 | 506 | 526 | 520 | 515 | 260 | 230 | - | - | - |
Free Cash Flow |
Loading...
|
M | 144 | 66 | 99 | 148 | -144 | 134 | 7 | 31 | -35 | 87 | -98 | 13 | 99 | 93 | 206 | 217 | 185 | 61 | 92 | 90 | 150 | 106 | 170 | 136 | 105 | 94 | 86 | 1 | 125 | 53 | 177 | 50 | 155 | 50 | 95 | 95 | 62 | 99 | 79 | 88 | 68 | 19 | 62 | -108 | -46 | 340 | 52 | 85 | 74 | 45 | 80 | 68 | 47 | 68 | 20 | 97 | 33 |
StockViz Staff
September 16, 2024
Any question? Send us an email