Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 36 | 125 | 143 | 134 | 774 | 759 | 730 | 700 | -47 | -53 | -195 | -183 | 222 | 204 | 428 | 408 | 37 | 43 | -174 | -154 | -166 | -149 | -8 | 3 | 17 | 11 | 10 | -2 | -21 | -41 | -56 | -67 | -85 | -108 | -113 | -104 | -108 | -49 | -19 | -1 | 47 | 59 | 67 | 74 | 49 | 30 | 29 | 35 | 51 | 63 | 61 | 55 | 53 | 41 | 30 | 17 | 10 | 13 | 16 | 21 | 19 | 18 | 15 | 12 | 11 | 10 | 10 | 10 | 8 | 6 | 4 | 3 | 2 | 0 | -3 | -5 | -7 | -9 | -11 | -15 | -22 | -370 | -394 | -403 | -410 | -74 | -71 | -57 | -47 | -39 | -18 | -18 | -14 | -6 | -2 |
Depreciation and Amortization |
Loading...
|
M | 42 | 116 | 141 | 176 | 176 | 186 | 204 | 213 | 230 | 233 | 232 | 230 | 218 | 230 | 240 | 250 | 264 | 249 | 235 | 218 | 207 | 197 | 188 | 172 | 157 | 154 | 154 | 161 | 167 | 169 | 171 | 174 | 179 | 183 | 182 | 178 | 170 | 161 | 156 | 150 | 146 | 142 | 137 | 132 | 111 | 114 | 91 | 69 | 64 | 37 | 35 | 35 | 34 | 33 | 33 | 31 | 29 | 27 | 24 | 21 | 20 | 18 | 18 | 16 | 14 | 11 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 28 | 48 | 58 | 66 | 55 | 38 | 29 | 19 | 9 | 3 | 3 | 2 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -32 | -84 | -313 | -395 | -1,214 | -1,208 | -949 | -899 | 25 | 26 | 48 | 17 | -460 | -459 | -597 | -561 | -126 | -106 | 173 | 168 | 174 | 153 | 12 | 19 | 15 | 15 | 10 | 4 | 6 | 5 | 7 | 6 | 6 | 13 | 19 | 8 | 4 | 6 | -5 | 10 | 10 | 6 | 10 | 5 | 8 | 26 | 27 | 31 | 24 | 1 | -1 | -4 | 2 | 7 | 11 | 11 | 8 | 5 | 2 | 3 | 4 | 4 | 6 | 5 | 7 | 5 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 0 | 362 | 362 | 364 | 366 | 2 | 16 | 11 | 11 | 15 | 1 | 5 | 4 | 1 | 0 |
Operating Cash Flow |
Loading...
|
M | 96 | 189 | -11 | -75 | -319 | -322 | -98 | -107 | 84 | 67 | 37 | 46 | 20 | 0 | 16 | 68 | 188 | 237 | 262 | 279 | 257 | 246 | 269 | 269 | 268 | 255 | 229 | 212 | 180 | 154 | 141 | 104 | 70 | 69 | 63 | 81 | 121 | 140 | 187 | 223 | 272 | 283 | 277 | 269 | 133 | 195 | 195 | 175 | 223 | 140 | 117 | 90 | 89 | 75 | 53 | 49 | 51 | 46 | 34 | 31 | 20 | 23 | 29 | 27 | 27 | 22 | 23 | 17 | 10 | 14 | 13 | 12 | 10 | 7 | 6 | 5 | 4 | 3 | -1 | -11 | -15 | -25 | -29 | -27 | -29 | -27 | -24 | -25 | -24 | -21 | -18 | -13 | -8 | -3 | -1 |
Capital Expenditures |
Loading...
|
M | -28 | -60 | -68 | -79 | -79 | -83 | -94 | -105 | -117 | -126 | -129 | -131 | -139 | -147 | -160 | -168 | -166 | -174 | -178 | -185 | -190 | -181 | -164 | -138 | -116 | -90 | -75 | -68 | -65 | -63 | -61 | -67 | -78 | -86 | -113 | -116 | -116 | -123 | -115 | -123 | -120 | -119 | -110 | -105 | -94 | -82 | -73 | -53 | -47 | -35 | -29 | -28 | -26 | -26 | -22 | -23 | -21 | -20 | -23 | -22 | -21 | -22 | -20 | -15 | -11 | -7 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -3 | -5 | -6 | -8 | -10 | -9 | -10 | -8 | -6 | -4 | -2 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -56 | -19 | -14 | 12 | 1,661 | 1,653 | 1,625 | 1,614 | -106 | -126 | -137 | -137 | 391 | 231 | 409 | 296 | -404 | -287 | -464 | -361 | -253 | -230 | -1,120 | -1,097 | -1,022 | -970 | -64 | -59 | -54 | -74 | -61 | -61 | -60 | -40 | -43 | -191 | -183 | -184 | -186 | -43 | -54 | -57 | -38 | -39 | -24 | -8 | -14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -56 | -19 | -14 | 12 | 1,661 | 1,653 | 1,625 | 1,614 | -106 | -126 | -137 | -137 | 391 | 231 | 409 | 296 | -404 | -287 | -464 | -361 | -253 | -230 | -1,120 | -1,097 | -1,022 | -970 | -64 | -59 | -54 | -74 | -61 | -61 | -60 | -40 | -43 | -191 | -183 | -184 | -186 | -43 | -54 | -57 | -38 | -39 | -24 | -8 | -14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -355 | -430 | -3 | 425 | -460 | -374 | -644 | -764 | 183 | 211 | 286 | 272 | -278 | -167 | -310 | -283 | 383 | 270 | 371 | 220 | 156 | 117 | 679 | 660 | 535 | 503 | 22 | 45 | 66 | 101 | 14 | 5 | 32 | 3 | -42 | 75 | 43 | 17 | 198 | 72 | 80 | 63 | -107 | -125 | -114 | -68 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -177 | -452 | -667 | -617 | -789 | -634 | -325 | -335 | -55 | -56 | -56 | -111 | -148 | -101 | -145 | -138 | -99 | -99 | -67 | -9 | -61 | -81 | -84 | -121 | -70 | -50 | 66 | 104 | 102 | 101 | 0 | 1 | 2 | 4 | 56 | 63 | 64 | 62 | -216 | -224 | -227 | -220 | -45 | -35 | -24 | -711 | -660 | -670 | -679 | - | -45 | -90 | -89 | -89 | -44 | 1 | 0 | 0 | 0 | - | - | - | - | -21 | -21 | -21 | -21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 54 | 54 | 54 | 61 | 153 | 153 | 153 | 146 | 0 | 0 | 31 | 31 | 31 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 324 | 324 | 324 | 324 | 3 | 2 | 2 | 2 | 0 | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -8 | -23 | 233 | 216 | 445 | 854 | 683 | 893 | 855 | 526 | 512 | 369 | 257 | 420 | 485 | 705 | 806 | 653 | 570 | 364 | 351 | 368 | 1,259 | 1,181 | 1,012 | 925 | 106 | 108 | 105 | 142 | 66 | 67 | 119 | 82 | 318 | 449 | 397 | 398 | 773 | 642 | 614 | 617 | -22 | 0 | 14 | 277 | 270 | 248 | 273 | 8 | 26 | 27 | 18 | 31 | 11 | -4 | 46 | 22 | 19 | 22 | -37 | -26 | -21 | -10 | 0 | 0 | 1 | 0 | 0 | 68 | 67 | 68 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 2 | 6 | 10 | 17 | 12 | 7 | 2 | 16 | -24 | -23 | -21 | -39 | 0 | 1 |
Financing Cash Flow |
Loading...
|
M | -8 | -23 | 233 | 216 | 445 | 854 | 683 | 893 | 855 | 526 | 512 | 369 | 257 | 420 | 485 | 705 | 806 | 653 | 570 | 364 | 351 | 368 | 1,259 | 1,181 | 1,012 | 925 | 106 | 108 | 105 | 142 | 66 | 67 | 119 | 82 | 318 | 449 | 397 | 398 | 773 | 642 | 614 | 617 | -22 | 0 | 14 | 277 | 270 | 248 | 273 | 8 | 26 | 27 | 18 | 31 | 11 | -4 | 46 | 22 | 19 | 22 | -37 | -26 | -21 | -10 | 0 | 0 | 1 | 0 | 0 | 68 | 67 | 68 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 2 | 6 | 10 | 17 | 12 | 7 | 2 | 16 | -24 | -23 | -21 | -39 | 0 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | -2 | -2 | -2 | -1 | 0 | 1 | 2 | -1 | 0 | -1 | -1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 522 | 153 | 191 | 216 | 231 | 516 | 537 | 225 | 205 | 212 | 138 | 139 | 148 | 148 | 185 | 120 | 141 | 144 | 163 | 109 | 89 | 104 | 97 | 77 | 91 | 100 | 117 | 91 | 77 | 89 | 53 | 37 | 39 | 42 | 63 | 61 | 72 | 92 | 104 | 94 | 120 | 176 | 158 | 85 | 116 | 145 | 129 | 120 | 143 | 116 | 89 | 85 | 71 | 70 | 69 | 69 | 51 | 44 | 44 | 32 | 40 | 44 | 42 | 36 | 33 | 35 | 61 | 38 | 37 | 25 | 17 | 47 | 18 | 12 | 13 | 10 | 18 | 18 | 17 | 18 | 21 | 22 | 34 | 41 | 46 | 50 | 78 | 78 | 83 | 110 | 41 | 27 | 5 | 8 | 1 |
Ending Cash |
Loading...
|
M | 502 | 522 | 153 | 191 | 216 | 231 | 516 | 537 | 225 | 205 | 212 | 138 | 139 | 148 | 148 | 185 | 120 | 141 | 144 | 163 | 109 | 89 | 104 | 97 | 77 | 91 | 100 | 117 | 91 | 77 | 89 | 53 | 37 | 39 | 42 | 63 | 61 | 72 | 92 | 104 | 94 | 120 | 176 | 158 | 85 | 116 | 145 | 67 | 182 | 143 | 116 | 89 | 85 | 71 | 70 | 70 | 71 | 51 | 44 | 44 | 32 | 40 | 44 | 42 | 36 | 33 | 35 | 61 | 38 | 37 | 25 | 17 | 47 | 18 | 12 | 13 | 10 | 18 | 18 | 17 | 18 | 21 | 22 | 34 | 41 | 46 | 77 | 77 | 78 | 83 | 110 | 41 | 27 | 5 | 8 |
Stock-Based Compensation |
Loading...
|
M | 20 | 33 | 33 | 35 | 34 | 34 | 33 | 34 | 35 | 34 | 37 | 39 | 38 | 40 | 38 | 39 | 41 | 40 | 43 | 39 | 41 | 41 | 41 | 43 | 37 | 37 | 36 | 35 | 34 | 35 | 38 | 39 | 41 | 42 | 40 | 38 | 41 | 40 | 39 | 39 | 38 | 39 | 40 | 41 | 29 | 19 | 12 | 7 | 12 | 15 | 15 | 12 | 10 | 4 | 1 | 1 | 3 | 6 | 3 | 1 | 0 | 0 | 2 | 3 | 1 | 1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -177 | -452 | -667 | -617 | -789 | -634 | -325 | -335 | -55 | -56 | -56 | -111 | -148 | -101 | -145 | -138 | -99 | -99 | -67 | -9 | -61 | -81 | -84 | -121 | -70 | -50 | 66 | 104 | 102 | 101 | 0 | 1 | 2 | 4 | 56 | 63 | 64 | 62 | -216 | -224 | -227 | -220 | -45 | -35 | -24 | -711 | -660 | -670 | -679 | - | -45 | -90 | -89 | -89 | -44 | 1 | 0 | 0 | 0 | - | - | - | - | -21 | -21 | -21 | -21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,024 | 1,919 | 1,591 | 952 | 957 | 923 | 436 | -70 | -658 | -1,266 | -1,100 | -814 | -383 | -30 | -6 | -19 | -103 | -69 | -67 | -160 | -200 | -219 | -183 | -115 | -27 | 69 | 102 | 124 | 100 | 65 | 70 | 64 | 85 | 96 | 126 | 106 | 157 | 213 | 250 | 422 | 517 | 556 | 584 | 567 | 542 | 577 | 652 | 662 | 650 | 602 | 503 | 460 | 437 | 423 | 414 | 385 | 351 | 359 | 381 | 390 | 397 | 333 | 266 | 211 | 242 | 293 | 329 | 347 | 269 | 230 | 172 | 129 | 111 | 69 | 78 | 94 | 122 | 145 | 164 | 183 | 184 | 198 | 217 | 273 | 332 | 386 | 437 | 484 | 438 | 394 | 276 | 128 | 70 | 4 | 5 |
Free Cash Flow |
Loading...
|
M | 68 | 129 | -79 | -154 | -398 | -405 | -193 | -212 | -32 | -59 | -92 | -84 | -119 | -147 | -145 | -100 | 22 | 62 | 85 | 94 | 67 | 65 | 105 | 131 | 153 | 165 | 154 | 144 | 115 | 91 | 79 | 36 | -8 | -18 | -50 | -35 | 6 | 17 | 73 | 100 | 152 | 164 | 167 | 164 | 39 | 82 | 91 | 91 | 145 | 105 | 88 | 62 | 63 | 49 | 31 | 26 | 30 | 26 | 11 | 9 | -1 | 1 | 9 | 13 | 16 | 15 | 20 | 15 | 8 | 12 | 11 | 11 | 8 | 6 | 5 | 5 | 3 | 2 | -2 | -12 | -17 | -26 | -31 | -31 | -34 | -35 | -34 | -34 | -34 | -29 | -24 | -17 | -10 | -3 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email