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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 119 | 149 | 103 | 160 | 150 | 130 | 129 | 128 | 158 | 134 | 124 | 146 | 119 | 300 | 134 | 120 | 127 | 116 | 122 | 131 | 124 | 102 | 44 | 92 | 102 | 117 | 107 | 119 | 113 | 98 | 96 | 105 | 108 | 101 | 91 | 108 | 116 | 131 | 101 | 110 | 110 | 101 | 89 | 120 | 105 | 99 | 98 | 99 | 102 | 93 | 87 | 92 | 94 | 73 | 95 | 92 | 69 | 88 | 86 | 86 | 81 | 74 | 83 | 101 | 100 | 96 | 96 | 88 | 87 | 93 | 76 | 86 | 82 | 75 | 68 | 77 | 74 | 69 | 62 | 60 | 60 | 53 | 44 | 47 | 45 | -9 | -9 | -27 | 26 | 4 | 20 | 18 | 15 | 13 | 13 | -67 | 43 | 17 | 30 | 25 | 23 | 12 | 12 |
Depreciation and Amortization |
Loading...
|
M | 52 | 46 | 47 | 45 | 42 | 61 | 50 | 74 | 50 | 51 | 52 | 56 | 50 | 52 | 54 | 47 | 49 | 49 | 51 | 53 | 50 | 51 | 54 | 55 | 54 | 49 | 51 | 54 | 51 | 58 | 52 | 56 | 53 | 51 | 52 | 40 | 44 | 40 | 46 | 40 | 41 | 36 | 33 | 34 | 34 | 39 | 40 | 39 | 39 | 41 | 43 | 44 | 45 | 49 | 50 | 49 | 47 | 50 | 50 | 49 | 50 | 49 | 49 | 50 | 47 | 47 | 44 | 43 | 40 | 38 | 35 | 29 | 25 | 29 | 29 | 22 | 20 | 23 | 24 | 27 | 24 | 25 | 27 | 24 | 22 | 77 | 77 | 75 | 81 | 78 | 73 | 72 | 69 | 67 | 67 | 66 | 12 | 10 | 9 | 8 | 7 | 7 | - |
Non-Cash Items (Other) |
Loading...
|
M | 113 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -9 | 1 | 1 | 1 | -227 | 0 | 0 | - | - | 0 | 0 | 1 | 0 | - | 0 | 1 | 0 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -3 | -2 | 0 | -2 | -1 | -3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | -6 | 1 | 0 | 0 | 1 | 1 | -1 | 2 | 22 | 0 | -1 | 1 | 0 | 6 | 14 | 18 | 28 | 0 | 13 | 13 | 13 | 15 | 42 | 10 | 8 | 8 | 4 | 1 | 0 | 0 | 0 | 1 | -3 | 4 | -9 | 7 | 4 | 1 | - | 23 | -11 | 19 | -4 | 11 | -4 | 9 | - | 47 | 1 | 0 | 0 | 0 | 3 | 3 | -34 |
Operating Cash Flow |
Loading...
|
M | 133 | 182 | 272 | 173 | 294 | 83 | 217 | 167 | 169 | 204 | 200 | 190 | 120 | 416 | 205 | 187 | 103 | 164 | 214 | 164 | 169 | 110 | 115 | 164 | 114 | 165 | 199 | 162 | 107 | 168 | 153 | 151 | 118 | 199 | 207 | 222 | 135 | 208 | 193 | 199 | 131 | 187 | 232 | 173 | 120 | 145 | 152 | 138 | 75 | 150 | 148 | 150 | 76 | 162 | 148 | 179 | 165 | 194 | 184 | 114 | 80 | 141 | 178 | 115 | 97 | 93 | 107 | 126 | 91 | 99 | 128 | 120 | 98 | 83 | 125 | 80 | 93 | 83 | 87 | 76 | 99 | 83 | 101 | 88 | 109 | 101 | 101 | 103 | 100 | 108 | 95 | 118 | 61 | 101 | 101 | 59 | 54 | 74 | 50 | 65 | 20 | 15 | 15 |
Capital Expenditures |
Loading...
|
M | -20 | -44 | -27 | -29 | -35 | -34 | -82 | -41 | -47 | -57 | -61 | -50 | -49 | -50 | -60 | -41 | -46 | -59 | -34 | -36 | -21 | -37 | -34 | -35 | -110 | -52 | -35 | -29 | -28 | -42 | -29 | -34 | -29 | -38 | -29 | -32 | -23 | -37 | -34 | -26 | -25 | -27 | -27 | -22 | -28 | -30 | -43 | -29 | -22 | -28 | -30 | -25 | -20 | -35 | -27 | -19 | -16 | -24 | -18 | -18 | -18 | -30 | -34 | -32 | -35 | -35 | -40 | -41 | -34 | -51 | -27 | -27 | -13 | -14 | -18 | -18 | -20 | -16 | -21 | -10 | -9 | -14 | -15 | -20 | -14 | -16 | -16 | -16 | -13 | -14 | -20 | -29 | -28 | -14 | -14 | -14 | -5 | -34 | -9 | -13 | -12 | -9 | -9 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | -1 | -3 | -2 | -2 | -1 | -6 | -1 | -1 | 1 | -1 | -2 | -1 | -2 | -1 | 1 | 43 | 1 | -1 | 1 | -4 | 1 | -30 | -12 | 2 | 4 | -19 | - | - | - | 1 | 1 | 1 | 1 | 4 | 3 | 3 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | 22 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | -1 | -3 | -2 | -2 | -1 | -6 | -1 | -1 | 1 | -1 | -2 | -1 | -2 | -1 | 1 | 43 | 1 | -1 | 1 | -4 | 1 | -30 | -12 | 2 | 4 | -19 | - | - | - | 1 | 1 | 1 | 1 | 4 | 3 | 3 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | 22 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -100 | -100 | -100 | -2 | 396 | 350 | 350 | 350 | 350 | - | - | - | -120 | 120 | 120 | -200 | -200 | 200 | - | -20 | - | - | - | 10 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -115 | -159 | -155 | -129 | -106 | -100 | -108 | -100 | -130 | -171 | -140 | -90 | -360 | -90 | -91 | -60 | -120 | -90 | -90 | -89 | -120 | -99 | -90 | -90 | -120 | -120 | -90 | -90 | -80 | -80 | -90 | -123 | -101 | -100 | -182 | -60 | -111 | -102 | -110 | -93 | -85 | -84 | -97 | -58 | -109 | -104 | -106 | -122 | -117 | -140 | -192 | -157 | -161 | -113 | -181 | -209 | - | - | - | - | - | -20 | -75 | -50 | -53 | -69 | - | - | - | - | - | - | - | - | - | - | - | - | -100 | -183 | -183 | -124 | - | - | - | - | - | -94 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 51 | 51 | 52 | 52 | 48 | 48 | 48 | 49 | 44 | 45 | 46 | 46 | 43 | 43 | 44 | 44 | 38 | 38 | 39 | 39 | 35 | 35 | 35 | 36 | 32 | 32 | 32 | 32 | 29 | 29 | 29 | 29 | 26 | 26 | 26 | 26 | 24 | 24 | 25 | 25 | 21 | 21 | 21 | 21 | 21 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | 2 | -8 | 11 | 20 | 14 | -2 | 22 | 45 | 0 | 4 | -94 | 64 | 13 | 0 | 421 | 379 | 40 | 16 | 7 | -2 | 8 | 5 | 0 | 153 | 79 | 13 | 1 | 241 | 1 | 223 | 9 | 46 | 3 | 237 | 5 | 46 | 1 | 225 | 18 | 62 | 36 | 259 | 41 | 58 | 54 | 224 | 9 | 30 | 24 | 257 | 15 | 21 | 14 | 202 | 5 | 12 | 5 | 25 | 0 | 1 | 3 | -1 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | -2 | 1 | 44 | 4 | -5 | -108 | -4 | -7 | -7 | -403 | 435 | -12 | -43 | -2 | -3 | -52 | -52 | -3 | -18 | -3 | -2 | 486 | -3 | 18 | 18 | -19 | 17 | 8 | -25 | -8 | -1 | -22 | -22 |
Financing Cash Flow |
Loading...
|
M | -1 | 2 | -8 | 11 | 20 | 14 | -2 | 22 | 45 | 0 | 4 | -94 | 64 | 13 | 0 | 421 | 379 | 40 | 16 | 7 | -2 | 8 | 5 | 0 | 153 | 79 | 13 | 1 | 241 | 1 | 223 | 9 | 46 | 3 | 237 | 5 | 46 | 1 | 225 | 18 | 62 | 36 | 259 | 41 | 58 | 54 | 224 | 9 | 30 | 24 | 257 | 15 | 21 | 14 | 202 | 5 | 12 | 5 | 25 | 0 | 1 | 3 | -1 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | -2 | 1 | 44 | 4 | -5 | -108 | -4 | -7 | -7 | -403 | 435 | -12 | -43 | -2 | -3 | -52 | -52 | -3 | -18 | -3 | -2 | 486 | -3 | 18 | 18 | -19 | 17 | 8 | -25 | -8 | -1 | -22 | -22 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 383 | 520 | 518 | 623 | 492 | 573 | 598 | 593 | 586 | 709 | 853 | 969 | 1,337 | 983 | 1,194 | 763 | 486 | 472 | 408 | 399 | 359 | 419 | 461 | 471 | 641 | 650 | 637 | 823 | 614 | 769 | 801 | 823 | 866 | 1,036 | 1,077 | 973 | 951 | 1,103 | 854 | 786 | 891 | 1,014 | 787 | 662 | 641 | 879 | 584 | 572 | 596 | 831 | 805 | 813 | 892 | 1,036 | 671 | 790 | 777 | 729 | 685 | 762 | 623 | 719 | 687 | 681 | 581 | 616 | 624 | 621 | 565 | 607 | 485 | 545 | 534 | 708 | 639 | 547 | 591 | 550 | 492 | 796 | 552 | 848 | 665 | 642 | 572 | 423 | 423 | 481 | 453 | 873 | 829 | 348 | 356 | 303 | 303 | 222 | 166 | 85 | 71 | 27 | 18 | 42 | 42 |
Ending Cash |
Loading...
|
M | 343 | 383 | 520 | 518 | 623 | 492 | 573 | 598 | 593 | 586 | 709 | 853 | 969 | 1,337 | 983 | 1,194 | 763 | 486 | 472 | 408 | 399 | 359 | 419 | 461 | 471 | 641 | 650 | 637 | 823 | 614 | 769 | 801 | 823 | 866 | 1,036 | 1,077 | 973 | 951 | 1,103 | 854 | 786 | 891 | 1,014 | 787 | 662 | 641 | 879 | 584 | 572 | 596 | 831 | 805 | 813 | 892 | 1,036 | 671 | 790 | 777 | 729 | 685 | 762 | 623 | 719 | 687 | 681 | 581 | 616 | 624 | 621 | 565 | 607 | 485 | 545 | 534 | 708 | 639 | 547 | 591 | 550 | 492 | 796 | 552 | 848 | 665 | 642 | 467 | 467 | 423 | 481 | 453 | 873 | 829 | 348 | 402 | 402 | 303 | 222 | 166 | 85 | 71 | 27 | 25 | 25 |
Stock-Based Compensation |
Loading...
|
M | 26 | 26 | 25 | 24 | 21 | 19 | 19 | 18 | 18 | 17 | 14 | 14 | 13 | 13 | 10 | 11 | 11 | 11 | 8 | 9 | 10 | 12 | 13 | 11 | 11 | 14 | 10 | 10 | 10 | 14 | 10 | 10 | 10 | 13 | 10 | 11 | 10 | 14 | 11 | 11 | 11 | 13 | 8 | 10 | 9 | 13 | 10 | 11 | 11 | 11 | 10 | 9 | 5 | 13 | 12 | 11 | 11 | 11 | 10 | 9 | 14 | 13 | 3 | 0 | -12 | 14 | 0 | -1 | 0 | -1 | -7 | 7 | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | 0 | 28 | 1 | - | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -115 | -159 | -155 | -129 | -106 | -100 | -108 | -100 | -130 | -171 | -140 | -90 | -360 | -90 | -91 | -60 | -120 | -90 | -90 | -89 | -120 | -99 | -90 | -90 | -120 | -120 | -90 | -90 | -80 | -80 | -90 | -123 | -101 | -100 | -182 | -60 | -111 | -102 | -110 | -93 | -85 | -84 | -97 | -58 | -109 | -104 | -106 | -122 | -117 | -140 | -192 | -157 | -161 | -113 | -181 | -209 | - | - | - | - | - | -20 | -75 | -50 | -53 | -69 | - | - | - | - | - | - | - | - | - | - | - | - | -100 | -183 | -183 | -124 | - | - | - | - | - | -94 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 438 | 410 | 558 | 694 | 780 | 756 | 750 | 782 | 700 | 690 | 764 | 910 | 959 | 1,290 | 858 | 1,092 | 384 | 443 | 468 | 463 | 425 | 408 | 426 | 461 | 471 | 871 | 876 | 908 | 867 | 775 | 734 | 960 | 965 | 929 | 1,015 | 1,354 | 1,275 | 1,239 | 1,223 | 1,231 | 1,212 | 1,296 | 1,208 | 1,272 | 1,156 | 1,076 | 976 | 947 | 990 | 935 | 968 | 1,210 | 1,226 | 1,247 | 1,228 | 1,268 | 1,389 | 1,355 | 1,262 | 1,350 | 1,320 | 1,215 | 1,176 | 1,157 | 1,144 | 1,115 | 914 | 853 | 730 | 710 | 607 | 848 | 1,017 | 887 | 769 | 974 | 994 | 927 | 814 | 858 | 813 | 508 | 567 | 662 | 1,053 | 939 | 939 | 900 | 965 | 902 | 1,060 | 995 | 436 | 319 | 319 | 265 | 201 | 146 | 36 | 15 | -48 | -84 | -84 |
Free Cash Flow |
Loading...
|
M | 113 | 139 | 246 | 144 | 259 | 50 | 135 | 126 | 122 | 147 | 139 | 140 | 70 | 366 | 145 | 145 | 57 | 105 | 179 | 129 | 148 | 72 | 81 | 128 | 3 | 113 | 164 | 133 | 79 | 126 | 124 | 117 | 89 | 161 | 178 | 190 | 113 | 172 | 159 | 173 | 106 | 160 | 205 | 152 | 92 | 116 | 109 | 109 | 53 | 122 | 118 | 125 | 55 | 127 | 120 | 160 | 148 | 170 | 166 | 96 | 63 | 111 | 144 | 83 | 63 | 59 | 67 | 85 | 57 | 49 | 101 | 93 | 85 | 69 | 108 | 62 | 73 | 67 | 66 | 66 | 90 | 69 | 86 | 68 | 95 | 85 | 85 | 88 | 87 | 94 | 75 | 88 | 33 | 87 | 87 | 45 | 59 | 40 | 40 | 52 | 9 | 6 | 6 |
StockViz Staff
September 16, 2024
Any question? Send us an email