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 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 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 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -151 | -19 | -14 | -38 | -46 | 2,078 | 2,133 | 2,175 | 2,224 | 128 | 111 | 118 | 92 | 78 | 65 | 449 | 442 | 436 | 438 | 35 | 51 | 114 | 116 | 123 | 118 | 65 | 63 | 56 | 47 | -51 | -69 | -73 | -74 | 12 | 14 | 8 | 25 | 25 | 32 | 37 | 14 | 11 | -2 | 108 | 115 | 125 | 137 | 33 | 91 | 108 | 128 | 141 | 91 | 85 | 59 | 20 | -22 | -196 | -228 | -429 | -414 | -270 | -236 | -21 | 12 | 128 | 151 | 169 | 150 | 31 | 1 | -14 | -20 | -10 | 6 | 17 | 26 | 18 | -40 | -89 | -124 | -186 | -810 | -800 | -783 | -720 | -79 | -51 | -42 | -30 | 8 | 11 | 15 | 13 | 0 | -3 | -4 | -8 | -14 | -15 | -19 | -18 | -3 | -2 | 1 | 1 | 1 | 3 | 5 | 5 | 2 |
Depreciation and Amortization |
Loading...
|
M | 88 | 87 | 86 | 78 | 70 | 61 | 54 | 55 | 60 | 62 | 65 | 64 | 64 | 65 | 65 | 64 | 61 | 59 | 54 | 50 | 46 | 41 | 37 | 35 | 32 | 30 | 28 | 27 | 28 | 28 | 28 | 28 | 26 | 25 | 25 | 25 | 25 | 24 | 23 | 23 | 23 | 23 | 24 | 24 | 23 | 23 | 22 | 21 | 20 | 18 | 17 | 17 | 17 | 18 | 18 | 19 | 19 | 22 | 26 | 30 | 34 | 34 | 35 | 34 | 34 | 33 | 33 | 35 | 34 | 35 | 32 | 25 | 21 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 22 | 32 | 40 | 47 | 45 | 38 | 39 | 40 | 44 | 45 | 43 | 39 | 36 | 30 | 23 | 17 | 11 | 10 | 9 | 9 | 8 | 8 | 6 | 6 | 6 | 5 | 4 | 4 | 3 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 170 | -17 | -17 | -13 | -450 | -2,616 | -2,616 | -2,606 | -2,168 | 14 | 15 | 1 | 1 | -90 | -91 | -508 | -510 | -409 | -411 | 4 | 4 | -7 | -8 | -8 | -9 | -10 | -12 | -10 | -7 | -5 | -1 | 1 | 2 | 3 | 3 | 2 | -23 | -23 | -24 | -27 | -1 | -1 | -1 | 15 | 15 | 15 | 14 | 1 | -50 | -1 | 0 | -2 | 49 | -1 | 0 | 1 | 1 | 110 | 111 | 315 | 316 | 212 | 213 | 10 | 5 | -80 | -79 | -83 | -78 | 3 | -2 | -1 | 1 | 0 | 6 | 7 | 9 | 10 | 35 | 47 | 53 | 73 | 531 | 521 | 513 | 492 | 7 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -3 | -3 | -2 | -2 | -2 | -2 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 91 | 71 | 17 | -13 | -449 | -509 | -466 | -449 | 16 | 122 | 150 | 175 | 156 | 56 | 38 | 19 | 29 | 110 | 91 | 89 | 73 | 77 | 74 | 78 | 76 | 81 | 96 | 85 | 82 | 71 | 40 | 38 | 39 | 28 | 44 | 35 | 23 | 48 | 54 | 65 | 73 | 58 | 54 | 33 | 31 | 36 | 36 | 53 | 70 | 75 | 88 | 77 | 58 | 44 | 28 | 14 | -10 | -42 | -56 | -46 | -28 | 6 | 14 | 27 | 60 | 70 | 73 | 92 | 57 | 43 | 53 | 14 | 29 | 31 | 36 | 49 | 29 | 9 | -14 | -28 | -32 | -48 | -69 | -100 | -83 | -56 | -12 | 33 | 25 | 21 | 15 | -14 | -14 | -13 | -20 | -1 | 0 | 6 | 12 | 8 | 6 | 2 | -2 | -4 | -3 | -2 | -1 | 4 | 6 | 6 | 4 |
Capital Expenditures |
Loading...
|
M | -36 | -39 | -39 | -43 | -51 | -72 | -77 | -82 | -76 | -56 | -53 | -45 | -44 | -46 | -40 | -38 | -35 | -30 | -24 | -19 | -17 | -14 | -13 | -15 | -13 | -12 | -13 | -11 | -12 | -14 | -13 | -20 | -19 | -17 | -16 | -8 | -6 | -6 | -6 | -4 | -5 | -4 | -4 | -5 | -6 | -7 | -9 | -9 | -8 | -7 | -6 | -6 | -5 | -6 | -4 | -3 | -4 | -7 | -11 | -17 | -22 | -24 | -24 | -23 | -19 | -21 | -21 | -25 | -25 | -19 | -18 | -12 | -12 | -12 | -13 | -11 | -9 | -8 | -5 | -8 | -10 | -14 | -19 | -21 | -24 | -24 | -27 | -28 | -53 | -54 | -46 | -46 | -15 | -14 | -21 | -23 | -22 | -20 | -11 | -4 | -5 | -4 | -4 | -4 | -6 | -6 | -10 | -11 | -8 | -6 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | -15 | -387 | -500 | -502 | 2,438 | 2,809 | 2,924 | 2,927 | 2 | 0 | -2 | -4 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 1 | -15 | -387 | -500 | -502 | 2,438 | 2,809 | 2,924 | 2,927 | 2 | 0 | -2 | -4 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -50 | -50 | -50 | -51 | -1 | -2 | -2 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -525 | -452 | -839 | -670 | -498 | -495 | 5 | 6 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 141 | 141 | 141 | 141 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | 9 | 9 | 9 | 9 | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 93 | 93 | 32 | 2 | -90 | -90 | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 15 | 22 | 30 | 30 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 29 | 29 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 26 | 24 | 23 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 16 | 10 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | -5 | -379 | -380 | -386 | -400 | -28 | -113 | -104 | -116 | -116 | -38 | -39 | 5 | -134 | -132 | 213 | 540 | 680 | 664 | 318 | 175 | 176 | 200 | 200 | 3 | 3 | 1 | 1 | -5 | -14 | -17 | -17 | -21 | -16 | 17 | 17 | 19 | 21 | -14 | -14 | -5 | -5 | -24 | -25 | -34 | -31 | 39 | 13 | 7 | 3 | -44 | -25 | -24 | -24 | -4 | 4 | 1 | -91 | -114 | -113 | -84 | -104 | -100 | -101 | -113 | -175 | -175 | -175 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 167 | 151 | 152 | 153 | -22 | 218 | 218 | 218 | 224 | 1 | 1 | -4 | -5 | -5 | -5 | -11 | -7 | -3 | -1 | 10 | 5 | 1 | 0 | -1 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | -5 | -379 | -380 | -386 | -400 | -28 | -113 | -104 | -116 | -116 | -38 | -39 | 5 | -134 | -132 | 213 | 540 | 680 | 664 | 318 | 175 | 176 | 200 | 200 | 3 | 3 | 1 | 1 | -5 | -14 | -17 | -17 | -21 | -16 | 17 | 17 | 19 | 21 | -14 | -14 | -5 | -5 | -24 | -25 | -34 | -31 | 39 | 13 | 7 | 3 | -44 | -25 | -24 | -24 | -4 | 4 | 1 | -91 | -114 | -113 | -84 | -104 | -100 | -101 | -113 | -175 | -175 | -175 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 167 | 151 | 152 | 153 | -22 | 218 | 218 | 218 | 224 | 1 | 1 | -4 | -5 | -5 | -5 | -11 | -7 | -3 | -1 | 10 | 5 | 1 | 0 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 708 | 684 | 736 | 672 | 616 | 1,041 | 1,486 | 1,949 | 273 | 285 | 283 | 331 | 319 | 303 | 260 | 246 | 339 | 305 | 157 | 137 | 136 | 198 | 179 | 194 | 202 | 102 | 117 | 104 | 83 | 85 | 66 | 62 | 56 | 81 | 80 | 73 | 78 | 94 | 116 | 85 | 78 | 83 | 62 | 60 | 55 | 55 | 62 | 81 | 49 | 59 | 133 | 59 | 62 | 60 | 55 | 49 | 47 | 60 | 53 | 49 | 78 | 110 | 110 | 113 | 145 | 168 | 303 | 253 | 134 | 116 | 118 | 194 | 202 | 163 | 196 | 152 | 193 | 195 | 169 | 212 | 125 | 138 | 131 | 110 | 125 | 139 | 104 | 130 | 160 | 195 | 71 | 83 | 131 | 233 | 257 | 61 | 66 | 70 | 0 | 70 | 68 | - | - | 70 | 72 | 4 | - | 4 | 2 | - | - |
Ending Cash |
Loading...
|
M | 357 | 708 | 684 | 736 | 672 | 616 | 1,041 | 1,486 | 1,949 | 273 | 285 | 283 | 331 | 319 | 303 | 260 | 246 | 339 | 305 | 157 | 137 | 136 | 198 | 179 | 194 | 202 | 102 | 117 | 104 | 83 | 85 | 66 | 62 | 56 | 81 | 80 | 73 | 78 | 94 | 116 | 85 | 78 | 83 | 62 | 60 | 55 | 55 | 62 | 81 | 49 | 59 | 133 | 59 | 62 | 60 | 55 | 49 | 47 | 60 | 53 | 49 | 78 | 110 | 110 | 113 | 145 | 168 | 303 | 253 | 134 | 116 | 181 | 194 | 202 | 163 | 196 | 152 | 193 | 195 | 169 | 212 | 125 | 138 | 131 | 110 | 125 | 139 | 104 | 130 | 160 | 195 | 71 | 83 | 131 | 233 | 257 | 61 | 66 | -1 | 0 | 70 | -1 | 0 | -4 | 70 | 71 | 4 | - | 4 | 0 | -1 |
Stock-Based Compensation |
Loading...
|
M | 12 | 10 | 9 | 10 | 10 | 5 | 11 | 18 | 20 | 29 | 27 | 24 | 22 | 19 | 16 | 17 | 19 | 20 | 20 | 20 | 19 | 19 | 20 | 21 | 21 | 20 | 17 | 15 | 12 | 10 | 12 | 11 | 12 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 9 | 8 | 8 | 7 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 4 | 4 | 10 | 8 | 8 | 9 | 11 | 11 | 11 | 11 | 10 | 10 | 13 | 13 | 5 | 5 | 2 | 2 | 2 | 2 | 3 | 9 | 9 | 9 | 10 | 4 | 4 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -525 | -452 | -839 | -670 | -498 | -495 | 5 | 6 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 141 | 141 | 141 | 141 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | 9 | 9 | 9 | 9 | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 93 | 93 | 32 | 2 | -90 | -90 | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,649 | 5,036 | 5,259 | 6,280 | 7,353 | 8,407 | 7,491 | 5,695 | 3,720 | 1,752 | 1,747 | 1,753 | 1,743 | 1,659 | 1,591 | 1,527 | 1,483 | 1,439 | 1,388 | 1,412 | 1,437 | 1,477 | 1,495 | 1,301 | 1,144 | 970 | 801 | 775 | 726 | 696 | 699 | 779 | 859 | 946 | 1,000 | 1,001 | 1,026 | 1,028 | 1,029 | 1,006 | 957 | 926 | 917 | 945 | 973 | 1,003 | 1,009 | 967 | 1,007 | 1,008 | 1,010 | 1,005 | 904 | 810 | 729 | 660 | 622 | 615 | 654 | 739 | 833 | 940 | 1,062 | 1,163 | 1,377 | 1,550 | 1,509 | 1,425 | 1,215 | 1,181 | 1,249 | 1,324 | 1,393 | 1,288 | 1,241 | 1,180 | 1,086 | 1,017 | 858 | 729 | 654 | 583 | 624 | 806 | 892 | 981 | 1,093 | 1,095 | 1,123 | 1,199 | 1,214 | 1,193 | 1,222 | 1,007 | 810 | 608 | 411 | 404 | 398 | 409 | 417 | 430 | 443 | 361 | 281 | 200 | 120 | 127 | 98 | 67 | 34 |
Free Cash Flow |
Loading...
|
M | 55 | 32 | -22 | -56 | -500 | -581 | -543 | -530 | -59 | 66 | 97 | 130 | 112 | 10 | -2 | -19 | -7 | 80 | 67 | 70 | 56 | 63 | 61 | 62 | 63 | 69 | 83 | 74 | 71 | 57 | 27 | 19 | 21 | 11 | 28 | 27 | 17 | 42 | 48 | 61 | 69 | 54 | 51 | 28 | 25 | 29 | 27 | 44 | 63 | 68 | 81 | 71 | 52 | 39 | 24 | 11 | -15 | -48 | -68 | -63 | -50 | -18 | -10 | 4 | 41 | 49 | 52 | 67 | 32 | 24 | 34 | 2 | 17 | 19 | 23 | 38 | 20 | 1 | -20 | -36 | -43 | -62 | -88 | -120 | -107 | -79 | -39 | 5 | -28 | -33 | -32 | -59 | -29 | -27 | -41 | -24 | -22 | -14 | 1 | 4 | 2 | -3 | -5 | -8 | -9 | -8 | -11 | -7 | -2 | 0 | 2 |
StockViz Staff
September 20, 2024
Any question? Send us an email