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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,016 | 727 | 849 | 1,176 | 1,051 | 846 | 635 | 505 | 464 | 460 | 463 | 464 | 447 | 473 | 488 | 516 | 560 | 560 | 554 | 529 | 501 | 439 | 383 | 335 | 284 | 239 | 217 | 210 | 190 | 192 | 177 | 166 | 168 | 169 | 191 | 183 | 176 | 178 | 174 | 178 | 180 | 182 | 174 | 171 | 165 | 152 | 154 | 157 | 163 | 170 | 14 | 4 | -33 | -57 | 78 | 51 | 58 | 48 | 31 | 50 | 49 | 45 | 51 | 45 | 54 | 61 | 67 | 60 | 37 | 18 | 5 |
Depreciation and Amortization |
Loading...
|
M | 371 | 274 | 258 | 316 | 301 | 287 | 272 | 257 | 244 | 231 | 215 | 200 | 187 | 177 | 173 | 169 | 165 | 161 | 156 | 155 | 154 | 148 | 140 | 133 | 126 | 122 | 122 | 118 | 116 | 114 | 117 | 116 | 114 | 112 | 106 | 104 | 101 | 97 | 93 | 90 | 86 | 84 | 80 | 77 | 74 | 72 | 70 | 71 | 72 | 73 | 74 | 75 | 79 | 86 | 94 | 101 | 106 | 108 | 110 | 108 | 104 | 100 | 94 | 90 | 85 | 79 | 73 | 69 | 51 | 33 | 16 |
Non-Cash Items (Other) |
Loading...
|
M | 708 | 223 | 188 | 239 | 229 | 215 | 186 | 191 | 176 | 181 | 154 | 144 | 139 | 112 | 110 | 107 | 98 | 96 | 99 | 96 | 94 | 87 | 71 | 58 | 53 | 69 | 71 | 75 | 74 | 51 | 46 | 52 | 49 | 51 | 54 | 46 | 43 | 37 | 51 | 55 | 61 | 52 | 30 | 25 | 5 | -14 | -12 | -20 | -27 | -42 | -135 | -135 | -77 | -38 | 62 | 78 | 38 | 36 | 26 | 7 | 12 | 16 | 29 | 29 | 30 | 20 | 5 | 2 | -5 | -1 | -2 |
Operating Cash Flow |
Loading...
|
M | 1,112 | 719 | 370 | 2,145 | 1,815 | 1,946 | 2,376 | 509 | 318 | 453 | 526 | 393 | 469 | 790 | 578 | 1,016 | 970 | 624 | 895 | 467 | 639 | 582 | 505 | 165 | 327 | 444 | 147 | 459 | 251 | 275 | 311 | 156 | 253 | 279 | 238 | 393 | 292 | 232 | 242 | 281 | 239 | 160 | 295 | 194 | 290 | 254 | 180 | 149 | 225 | 442 | 233 | 274 | 253 | -23 | 272 | 202 | 81 | 271 | -39 | 74 | 38 | 89 | 152 | 113 | 158 | 10 | 125 | 109 | 81 | 74 | 43 |
Capital Expenditures |
Loading...
|
M | -423 | -302 | -297 | -359 | -334 | -307 | -308 | -281 | -248 | -216 | -184 | -169 | -163 | -156 | -164 | -165 | -160 | -156 | -180 | -175 | -168 | -161 | -272 | -262 | -264 | -272 | -116 | -130 | -138 | -128 | -118 | -97 | -79 | -73 | -71 | -85 | -90 | -99 | -116 | -92 | -88 | -78 | -63 | -68 | -64 | -55 | -45 | -43 | -37 | -36 | -37 | -32 | -25 | -23 | -13 | -8 | -9 | -8 | -15 | -28 | -46 | -63 | -86 | -89 | -83 | -75 | -54 | -41 | -27 | -16 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -49 | -49 | -300 | -344 | -315 | -64 | -39 | -23 | -246 | -246 | -253 | -274 | -31 | -33 | -22 | -28 | -27 | -25 | -52 | -27 | -28 | -28 | 0 | -325 | -325 | -325 | -325 | 0 | 0 | 1 | 22 | 26 | 16 | -1 | -15 | -29 | -19 | -2 | -8 | 1 | -1 | -3 | -3 | 2 | -39 | -38 | -24 | -12 | 46 | 62 | 48 | 32 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -49 | -49 | -300 | -344 | -315 | -64 | -39 | -23 | -246 | -246 | -253 | -274 | -31 | -33 | -22 | -28 | -27 | -25 | -52 | -27 | -28 | -28 | 0 | -325 | -325 | -325 | -325 | 0 | 0 | 1 | 22 | 26 | 16 | -1 | -15 | -29 | -19 | -2 | -8 | 1 | -1 | -3 | -3 | 2 | -39 | -38 | -24 | -12 | 46 | 62 | 48 | 32 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 149 | 149 | 282 | 274 | 122 | -103 | -38 | -37 | 363 | 441 | 377 | 377 | -139 | -56 | -22 | -24 | 88 | 16 | -19 | -18 | -15 | -15 | 187 | 399 | 396 | 386 | 183 | -30 | -27 | -18 | 561 | 537 | 594 | 606 | 134 | 159 | 104 | 94 | -11 | -11 | 218 | 210 | 202 | 194 | -43 | -39 | -28 | -17 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -896 | -825 | -875 | -850 | -550 | -325 | -225 | -190 | -129 | -65 | 135 | 184 | 178 | 14 | -256 | -395 | -525 | -500 | -498 | -498 | -489 | -418 | -330 | -225 | -149 | -114 | -59 | -33 | 9 | 2 | -273 | -299 | -386 | -391 | -266 | -266 | -205 | -275 | -193 | -293 | -314 | -219 | -267 | -194 | -167 | -199 | -108 | -78 | -60 | -22 | -22 | 0 | - | - | - | - | - | 0 | 4 | 4 | 3 | 0 | -4 | -4 | -3 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 91 | 69 | 70 | 87 | 83 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 79 | 79 | 79 | 80 | 81 | 83 | 84 | 85 | 87 | 88 | 89 | 90 | 90 | 90 | 90 | 90 | 89 | 89 | 91 | 92 | 94 | 96 | 96 | 96 | 96 | 96 | 91 | 87 | 78 | 68 | 62 | 55 | 263 | 249 | 236 | 223 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 50 | 50 | 50 | 50 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 349 | 2,293 | 713 | 938 | 704 | 817 | 459 | 452 | 1,120 | 1,975 | 1,976 | 2,187 | 1,775 | 650 | 636 | 426 | -37 | -23 | -10 | -8 | -6 | -5 | -6 | -12 | -14 | -27 | -26 | -19 | -15 | 1 | -11 | -12 | -13 | -12 | -4 | -3 | -2 | 0 | 9 | 8 | 4 | 5 | 3 | 5 | -198 | 1,168 | 1,166 | 1,168 | 1,332 | 1 | 96 | 90 | 652 | 653 | 556 | 558 | 38 | 1 | 97 | 157 | 172 | 172 | 160 | 144 | 214 | 244 | 229 | 202 | 117 | 86 | 18 |
Financing Cash Flow |
Loading...
|
M | 349 | 2,293 | 713 | 938 | 704 | 817 | 459 | 452 | 1,120 | 1,975 | 1,976 | 2,187 | 1,775 | 650 | 636 | 426 | -37 | -23 | -10 | -8 | -6 | -5 | -6 | -12 | -14 | -27 | -26 | -19 | -15 | 1 | -11 | -12 | -13 | -12 | -4 | -3 | -2 | 0 | 9 | 8 | 4 | 5 | 3 | 5 | -198 | 1,168 | 1,166 | 1,168 | 1,332 | 1 | 96 | 90 | 652 | 653 | 556 | 558 | 38 | 1 | 97 | 157 | 172 | 172 | 160 | 144 | 214 | 244 | 229 | 202 | 117 | 86 | 18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,581 | 2,275 | 2,413 | 2,383 | 3,137 | 3,579 | 1,654 | 1,747 | 2,072 | 1,875 | 1,727 | 1,752 | 1,799 | 1,543 | 1,490 | 1,704 | 1,472 | 1,509 | 1,161 | 1,428 | 1,562 | 1,393 | 1,448 | 1,526 | 1,626 | 578 | 945 | 797 | 748 | 787 | 746 | 775 | 725 | 410 | 547 | 485 | 412 | 459 | 439 | 470 | 517 | 586 | 585 | 436 | 466 | 446 | 481 | 689 | 721 | 663 | 681 | 597 | 419 | 443 | 403 | 325 | 379 | 245 | 334 | 319 | 219 | 384 | 244 | 285 | 188 | 259 | 204 | 180 | 245 | 176 | 138 |
Ending Cash |
Loading...
|
M | 2,827 | 2,581 | 2,275 | 2,413 | 2,383 | 3,137 | 3,579 | 1,654 | 1,747 | 2,072 | 1,875 | 1,727 | 1,752 | 1,799 | 1,543 | 1,490 | 1,704 | 1,472 | 1,509 | 1,161 | 1,428 | 1,562 | 1,393 | 1,448 | 1,526 | 811 | 578 | 945 | 797 | 748 | 787 | 746 | 775 | 725 | 410 | 547 | 485 | 412 | 459 | 439 | 470 | 517 | 586 | 585 | 436 | 466 | 446 | 481 | 689 | 721 | 663 | 681 | 597 | 419 | 443 | 403 | 325 | 379 | 245 | 334 | 319 | 219 | 384 | 244 | 285 | 188 | 259 | 204 | 180 | 245 | 176 |
Stock-Based Compensation |
Loading...
|
M | 73 | 50 | 53 | 61 | 58 | 53 | 50 | 48 | 46 | 44 | 42 | 40 | 37 | 34 | 34 | 34 | 33 | 33 | 31 | 30 | 31 | 29 | 30 | 31 | 29 | 29 | 30 | 29 | 27 | 25 | 24 | 23 | 27 | 29 | 28 | 28 | 26 | 28 | 30 | 28 | 27 | 25 | 22 | 22 | 20 | 21 | 22 | 21 | 20 | 18 | 240 | 239 | 239 | 237 | 13 | 13 | 10 | 8 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 |
Issuance/Purchase of Shares |
|
M | -896 | -825 | -875 | -850 | -550 | -325 | -225 | -190 | -129 | -65 | 135 | 184 | 178 | 14 | -256 | -395 | -525 | -500 | -498 | -498 | -489 | -418 | -330 | -225 | -149 | -114 | -59 | -33 | 9 | 2 | -273 | -299 | -386 | -391 | -266 | -266 | -205 | -275 | -193 | -293 | -314 | -219 | -267 | -194 | -167 | -199 | -108 | -78 | -60 | -22 | -22 | 0 | - | - | - | - | - | 0 | 4 | 4 | 3 | 0 | -4 | -4 | -3 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 8,374 | 6,123 | 4,388 | 5,700 | 5,748 | 7,051 | 6,618 | 5,360 | 4,576 | 3,338 | 2,981 | 2,866 | 2,757 | 2,343 | 2,074 | 2,225 | 1,864 | 2,124 | 2,034 | 1,860 | 2,271 | 2,468 | 3,573 | 4,157 | 4,831 | 5,503 | 5,449 | 5,513 | 5,438 | 5,415 | 5,288 | 4,785 | 4,344 | 3,890 | 3,485 | 3,486 | 3,397 | 3,329 | 3,363 | 3,504 | 3,685 | 3,592 | 3,623 | 3,456 | 3,243 | 3,472 | 3,534 | 3,626 | 3,725 | 3,577 | 3,318 | 3,106 | 2,918 | 2,698 | 2,349 | 2,184 | 2,064 | 2,094 | 2,014 | 2,115 | 1,961 | 1,757 | 1,734 | 1,601 | 1,902 | 1,480 | 1,532 | 1,066 | 385 | 385 | - |
Free Cash Flow |
Loading...
|
M | 688 | 416 | 73 | 1,786 | 1,480 | 1,639 | 2,067 | 229 | 69 | 237 | 342 | 224 | 307 | 634 | 414 | 852 | 810 | 467 | 716 | 292 | 471 | 421 | 233 | -97 | 62 | 172 | 32 | 329 | 112 | 147 | 193 | 59 | 174 | 207 | 167 | 309 | 203 | 134 | 126 | 189 | 151 | 82 | 232 | 126 | 225 | 199 | 136 | 106 | 188 | 406 | 197 | 242 | 228 | -46 | 259 | 194 | 73 | 263 | -53 | 46 | -8 | 26 | 66 | 24 | 76 | -65 | 71 | 68 | 54 | 58 | 37 |
StockViz Staff
September 20, 2024
Any question? Send us an email