Cash Flow Statement | Trend | Unit | 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 | 1998-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 246 | 196 | 161 | 166 | 43 | 48 | 219 | 211 | 360 | 351 | 170 | 120 | 70 | 32 | 17 | 24 | 24 | 29 | 22 | 7 | 1 | -21 | 4 | 19 | 22 | 36 | 8 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -141 | -148 | -151 | -168 | -27 | -20 | -15 | 6 | 5 | 10 | 9 | 7 | -2 | 4 | 17 | 31 | 46 | 41 | 32 | 19 | 12 | 8 | 1 | -4 | -3 | -8 | -6 | -6 | -7 | -4 | -3 | -3 | -2 | -1 | -1 | -2 | -1 | -2 | -2 | 0 | 1 | 1 | -1 | -2 | -2 | -3 | -5 | -9 | -8 | -8 | -3 | 1 | 0 | 0 | 0 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 10 | 7 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 1 | -3 | -3 | -1 | 3 | 6 | 5 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | -9 | -6 | -3 | 0 | 15 | 14 | 12 | 10 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -86 | -184 | -130 | -12 | 139 | 227 | 132 | 120 | -23 | -67 | -19 | -4 | 10 | 22 | 16 | 9 | 2 | -9 | 1 | 7 | 14 | 30 | -9 | -16 | -25 | -35 | -7 | -8 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 145 | 164 | 199 | 63 | 58 | 41 | 8 | 9 | 8 | 7 | 17 | 16 | 15 | 26 | 6 | 8 | 12 | 1 | 9 | 5 | 2 | 5 | 5 | 5 | 9 | 5 | 4 | 4 | 0 | 0 | -3 | -3 | -3 | -3 | 1 | 1 | 2 | 2 | 0 | 0 | -1 | 1 | 3 | 3 | 4 | 6 | 9 | 8 | 8 | 4 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -1,182 | -1,750 | -482 | -226 | -232 | -78 | -507 | -348 | -716 | 122 | -196 | -150 | -41 | -436 | -94 | 44 | 81 | 138 | 201 | 58 | 39 | -47 | -55 | -19 | -12 | 10 | 6 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -6 | -6 | -6 | -8 | -6 | 2 | 15 | 30 | 42 | 40 | 36 | 27 | 20 | 18 | 14 | 11 | 17 | 26 | 53 | 78 | 84 | 74 | 50 | -6 | -18 | 10 | -2 | -3 | -2 | -35 | -25 | 12 | 9 | 6 | -1 | -12 | -10 | -4 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 5 | 5 | 6 | 6 | 1 | 0 | 0 | 1 | 0 | -2 | -3 | -3 | -3 |
Capital Expenditures |
Loading...
|
M | -51 | -44 | -45 | -40 | -30 | -22 | -13 | -9 | -8 | -6 | -5 | -4 | -4 | -4 | -5 | -5 | -4 | -5 | -5 | -5 | -5 | -4 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -31 | -38 | -43 | -25 | -16 | -11 | -11 | -19 | -36 | -57 | -83 | -101 | -113 | -106 | -88 | -71 | -60 | -51 | -43 | -31 | -14 | -10 | -20 | -38 | -43 | -45 | -28 | -12 | -7 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -845 | -1,326 | -1,393 | -688 | -548 | -67 | 0 | -125 | -251 | -56 | -31 | 95 | 221 | 27 | -6 | -6 | -9 | -12 | -3 | -3 | -2 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -172 | -183 | -183 | -183 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -845 | -1,326 | -1,393 | -688 | -548 | -67 | 0 | -125 | -251 | -56 | -31 | 95 | 221 | 27 | -6 | -6 | -9 | -12 | -3 | -3 | -2 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -172 | -183 | -183 | -183 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 51 | -111 | -69 | 53 | 117 | 519 | 569 | 425 | 619 | 380 | 289 | 290 | 46 | 42 | 54 | 33 | -2 | -61 | -79 | -43 | -41 | 23 | 32 | 16 | 3 | -2 | -5 | -6 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 61 | 61 | 61 | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 1 | 1 | 1 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 29 | 41 | 41 | 49 | 13 | 2 | 2 | -6 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 22 | 23 | 23 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,655 | 3,228 | 2,558 | 2,065 | 1,658 | 1,107 | 600 | 470 | 636 | 326 | 367 | 394 | 106 | 177 | 61 | 1 | 21 | -41 | -52 | -20 | -28 | 51 | 55 | 47 | 38 | 19 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | -43 | 18 | -48 | -48 | -5 | -76 | -17 | -22 | -25 | -16 | -11 | -11 | -9 | -21 | -20 | -41 | -39 | -55 | 1 | 13 | 2 | 15 | -51 | -43 | -37 | -26 | -19 | -20 | -22 | -19 | 1 | 8 | 15 | 28 | 10 | 11 | 12 | - | -3 | -3 | -3 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
Financing Cash Flow |
Loading...
|
M | 2,655 | 3,228 | 2,558 | 2,065 | 1,658 | 1,107 | 600 | 470 | 636 | 326 | 367 | 394 | 106 | 177 | 61 | 1 | 21 | -41 | -52 | -20 | -28 | 51 | 55 | 47 | 38 | 19 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | -43 | 18 | -48 | -48 | -5 | -76 | -17 | -22 | -25 | -16 | -11 | -11 | -9 | -21 | -20 | -41 | -39 | -55 | 1 | 13 | 2 | 15 | -51 | -43 | -37 | -26 | -19 | -20 | -22 | -19 | 1 | 8 | 15 | 28 | 10 | 11 | 12 | - | -3 | -3 | -3 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | 213 | 213 | 425 | 425 | 213 | 213 | - | - | - | 596 | 611 | 625 | 594 | 5 | -14 | -25 | 5 | -2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 851 | 1,027 | 1,714 | 1,714 | 1,962 | 1,281 | 1,180 | 898 | 1,100 | 1,093 | 1,137 | 993 | 552 | 839 | 143 | 143 | 132 | 184 | 88 | 69 | 69 | 70 | 88 | 49 | 53 | 49 | 34 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 | 11 | 37 | 37 | 39 | 42 | 88 | 0 | 0 | 6 | 7 | 10 | 6 | 7 | 6 | 6 | 7 | 7 | 12 | 23 | 17 | 32 | 48 | 7 | 12 | 21 | 34 | 14 | 18 | 54 | 2 | 8 | 1 | 1 | 3 | 0 | 2 | 7 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - |
Ending Cash |
Loading...
|
M | 946 | 1,099 | 1,027 | 1,027 | 1,714 | 1,962 | 1,281 | 1,179 | 898 | 1,100 | 1,093 | 1,137 | 993 | 552 | 130 | 130 | 143 | 132 | 184 | 88 | 69 | 69 | 70 | 78 | 49 | 53 | 49 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 11 | 37 | 37 | 43 | 42 | 88 | 0 | 0 | 6 | 7 | 10 | 6 | 7 | 6 | 6 | 7 | 7 | 12 | 23 | 17 | 32 | 48 | 7 | 12 | 21 | 34 | 14 | 18 | 54 | 2 | 10 | 10 | 1 | 3 | 0 | 2 | 7 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
Stock-Based Compensation |
Loading...
|
M | 8 | 10 | 8 | 9 | 11 | 13 | 17 | 16 | 11 | 7 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 3 | 2 | - | - | - | - | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 1 | 1 | 1 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 29 | 41 | 41 | 49 | 13 | 2 | 2 | -6 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,008 | 3,255 | 2,786 | 2,130 | 3,289 | 2,870 | 2,557 | 2,215 | 1,950 | 1,557 | 1,203 | 1,029 | 825 | 727 | 654 | 603 | 623 | 582 | 558 | 554 | 540 | 502 | 466 | 390 | 268 | 179 | 92 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 35 | 36 | 38 | 40 | 50 | 61 | 72 | 83 | 143 | 109 | 76 | 51 | -30 | -10 | 8 | 16 | 17 | 4 | -15 | -41 | -49 | -41 | -26 | 39 | 108 | 118 | 136 | 122 | 107 | 149 | 182 | 213 | 175 | 132 | 90 | 39 | 46 | 38 | 27 | 19 | 3 | 0 | 0 | 0 | - | - | - | 2 | 2 | 2 | 2 | - | - | - | - | 1 | 2 | 3 | 4 | 3 | 2 | 1 | -1 | -1 | -1 |
Free Cash Flow |
Loading...
|
M | -1,957 | -2,519 | -1,251 | -990 | -262 | -100 | -519 | -357 | -723 | 116 | -202 | -153 | -44 | -441 | -99 | 40 | 77 | 134 | 196 | 53 | 34 | -50 | -57 | -21 | -13 | 10 | 6 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -6 | -6 | -6 | -8 | -6 | 2 | 15 | 52 | 54 | 45 | 36 | 2 | 4 | 7 | 3 | 15 | 4 | -9 | -8 | -23 | -29 | -32 | -38 | -77 | -78 | -40 | -45 | -34 | -16 | -45 | -46 | -25 | -23 | -28 | -19 | -13 | -17 | -6 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 5 | 5 | 6 | 6 | 1 | 0 | 0 | 1 | 0 | -2 | -3 | -3 | -3 |
StockViz Staff
September 19, 2024
Any question? Send us an email