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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 533 | -872 | 1,246 | 389 | -135 | 4,852 | 1,386 | 3,059 | 376 | 505 | 360 | 362 | 517 | 473 | 236 | 398 | 289 | 315 | 285 | 392 | 452 | 232 | 460 | 460 | 403 | 843 | 813 | 315 | 354 | 338 | 327 | 327 | 369 | 258 | 301 | 265 | 429 | 280 | 253 | 319 | 324 | 250 | 259 | 237 | 190 | 230 | 191 | 184 | 219 | 172 | 66 | 290 | 223 | 218 | 151 | 144 | 204 | 155 | 204 | 164 | 123 | 1 | 98 | 177 | 182 | 22 | 241 | 312 | 265 | 262 | 259 | 219 | 294 | 244 | 219 | 223 | 206 | 216 | 195 | 93 | 194 | 162 | 204 | 203 | 156 | 217 | 37 | 120 | -35 | 19 | 116 | 119 | 105 | 201 |
Depreciation and Amortization |
Loading...
|
M | 10 | 273 | 10 | 9 | 8 | 296 | 296 | - | - | 275 | 275 | 275 | 275 | 251 | 252 | 252 | 252 | 63 | 60 | 53 | 51 | 53 | 51 | 51 | 51 | 51 | 49 | 47 | 48 | 47 | 46 | 47 | 46 | 44 | 66 | 42 | 42 | 47 | 41 | 41 | 41 | 39 | 39 | 40 | 35 | 32 | 41 | 31 | 37 | 28 | 28 | 28 | 31 | -178 | 134 | 107 | 103 | -36 | 70 | -13 | 118 | -173 | 122 | 93 | 103 | 107 | 163 | 104 | 113 | 78 | 81 | 163 | 23 | -152 | 78 | 86 | 88 | 87 | 88 | 24 | 123 | 136 | 184 | 239 | 136 | 317 | -24 | 212 | 111 | 250 | 32 | 148 | 160 | 94 |
Non-Cash Items (Other) |
Loading...
|
M | 61 | 872 | -220 | 680 | 830 | 3,512 | -1,386 | -2,252 | -345 | 607 | 614 | 631 | -376 | 156 | 828 | 59 | 1,300 | -46 | -151 | -128 | -109 | -113 | -64 | -166 | -92 | 176 | -43 | -149 | -470 | -265 | 89 | 127 | -257 | 43 | -26 | -165 | -92 | 86 | -176 | -119 | -275 | -151 | -337 | -621 | 89 | -674 | -43 | 80 | 134 | 116 | 161 | 281 | 682 | 209 | 5 | 136 | 359 | 31 | 91 | -306 | 560 | 39 | 262 | -584 | 504 | -1,579 | 3,025 | -537 | -368 | -323 | -755 | -518 | -173 | 1,613 | -472 | -177 | -562 | -727 | -469 | -1,079 | 494 | 1,602 | -2,948 | 2,441 | -330 | 2,335 | -1,022 | 1,097 | 338 | 381 | 315 | 1,008 | 311 | 987 |
Operating Cash Flow |
Loading...
|
M | 584 | 944 | 1,051 | 1,103 | 695 | 1,163 | 1,171 | 807 | 32 | 1,112 | 973 | 993 | 141 | 628 | 1,064 | 457 | 1,589 | 1,028 | 1,786 | 1,502 | 1,176 | 1,443 | 2,076 | 892 | 747 | 559 | 1,800 | 1,306 | 523 | 931 | 802 | 1,230 | 896 | 1,054 | 1,206 | 1,487 | 631 | 905 | 820 | 786 | 591 | 823 | 614 | 188 | 596 | 707 | 872 | 600 | 902 | 828 | 100 | 590 | 1,196 | 862 | 445 | 831 | 653 | 449 | 380 | 465 | 950 | 358 | 794 | 75 | 998 | -85 | 1,123 | 696 | 1,226 | 227 | 946 | 679 | 425 | 872 | 707 | 882 | -77 | 261 | 1,002 | -588 | 1,581 | 688 | 201 | 1,869 | 956 | 1,768 | 1,795 | 1,515 | 485 | 1,137 | 1,057 | 1,132 | 682 | 1,470 |
Capital Expenditures |
Loading...
|
M | -17 | -28 | -22 | -21 | -31 | -30 | -35 | -26 | -25 | -21 | -63 | -23 | -23 | -26 | -37 | -28 | -18 | -34 | -33 | -36 | -29 | -19 | -30 | -18 | -26 | -32 | -29 | -60 | -44 | -46 | -34 | -31 | -44 | -40 | -29 | -35 | -33 | -19 | -24 | -44 | -50 | -37 | -11 | -24 | -7 | -3 | -11 | -7 | -17 | -24 | -14 | -14 | -4 | -10 | -3 | -4 | -4 | -71 | -12 | -42 | -17 | -22 | -34 | -17 | -32 | -60 | -45 | -78 | -31 | -23 | -15 | -16 | -26 | -67 | -15 | -148 | -31 | -149 | -111 | -8 | -123 | -215 | -353 | -401 | -413 | -384 | -248 | -256 | -377 | -1,063 | -275 | -305 | -129 | -275 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 2,755 | 2,721 | 4,869 | 4,507 | 6,077 | 6,436 | 3,093 | 2,808 | 7,790 | 31 | 163 | -172 | 25 | -14 | -7,556 | -4,828 | -2,279 | 213 | -5,610 | 0 | 7 | 57 | 25 | 410 | 0 | 47 | -68 | 13 | -37 | 31 | 82 | -158 | 127 | 48 | 138 | 67 | -55 | -69 | -63 | 1 | -2 | 32 | 0 | 0 | 0 | 0 | 0 | -37 | 84 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 695 | 827 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 2,755 | 2,721 | 4,869 | 4,507 | 6,077 | 6,436 | 3,093 | 2,808 | 7,790 | 31 | 163 | -172 | 25 | -14 | -7,556 | -4,828 | -2,279 | 213 | -5,610 | 0 | 7 | 57 | 25 | 410 | 0 | 47 | -68 | 13 | -37 | 31 | 82 | -158 | 127 | 48 | 138 | 67 | -55 | -69 | -63 | 1 | -2 | 32 | 0 | 0 | 0 | 0 | 0 | -37 | 84 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 695 | 827 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -709 | 619 | 9 | -312 | -213 | 180 | -3 | 0 | -1 | 9 | 9 | 8 | 8 | 7 | -31 | 27 | 529 | 7 | 12 | 16 | 19 | 19 | 18 | 19 | 20 | 21 | 20 | 24 | 22 | 21 | 21 | 21 | 20 | 19 | 17 | 16 | 13 | 13 | 11 | 13 | 12 | 13 | - | - | - | - | - | -44 | -26 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -234 | -251 | -201 | -100 | -189 | -250 | -451 | -100 | -894 | -352 | -204 | -266 | -116 | -75 | 0 | 469 | -232 | -84 | -44 | 0 | -154 | -210 | -65 | -197 | -200 | -2 | -49 | -26 | -143 | -32 | -36 | -104 | -106 | -112 | -113 | -550 | -75 | 0 | -73 | -61 | -89 | 0 | -62 | -1 | -91 | 273 | -70 | -139 | -64 | -100 | -220 | -230 | -6 | 0 | 0 | 0 | -2 | 4 | 0 | -1 | -3 | 6 | 0 | 2 | -6 | -320 | -212 | -118 | -106 | 0 | -5 | -588 | -164 | -84 | - | -704 | -165 | -267 | -284 | -222 | 0 | -75 | -78 | -113 | -187 | -244 | -233 | -243 | -23 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 162 | 159 | 156 | 155 | 156 | 156 | 157 | 162 | 167 | 169 | 168 | 165 | 152 | 154 | 154 | 154 | 154 | 152 | 153 | 150 | 150 | 152 | 151 | 149 | 147 | 142 | 136 | 133 | 130 | 124 | 118 | 113 | 110 | 111 | 112 | 120 | 115 | 108 | 108 | 111 | 83 | 85 | 93 | 76 | 68 | 78 | 70 | 54 | 63 | 222 | 8 | 8 | 8 | 185 | 8 | 8 | 8 | 168 | 8 | 8 | 8 | 125 | 8 | 8 | 8 | 17 | 8 | 4 | 17 | 8 | 318 | 8 | 8 | 8 | 9 | 265 | 390 | 1,981 | 49 | 692 | 634 | 1,300 | 104 | - | - | 6,328 | 1,224 | 3,572 | 1,565 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 608 | -151 | -355 | -751 | 588 | -796 | 157 | 89 | 1,293 | 1,357 | 2,037 | -249 | 283 | 272 | 907 | 200 | 731 | 1,312 | 866 | 542 | -105 | 253 | 785 | 810 | 413 | -8 | 4 | -27 | 333 | 1,158 | 137 | 1,016 | 802 | 668 | 89 | 692 | -621 | 232 | -803 | -601 | -479 | -320 | -395 | -71 | -1,448 | 1,321 | 835 | -268 | -1,259 | 1,035 | 304 | -235 | -1,786 | -789 | -743 | -652 | -797 | -352 | -898 | -816 | -835 | -940 | 1,711 | 1,719 | -121 | 892 | 1,605 | 140 | -501 | 1,082 | 283 | 585 | 690 | 271 | -497 | 1,171 | 1,013 | 2,353 | 1,023 | 2,451 | -212 | 482 | -149 | 266 | 826 | 12,077 | 2,459 | 7,369 | 3,332 | 460 | -506 | 12 | 681 | -226 |
Financing Cash Flow |
Loading...
|
M | 608 | -151 | -355 | -751 | 588 | -796 | 157 | 89 | 1,293 | 1,357 | 2,037 | -249 | 283 | 272 | 907 | 200 | 731 | 1,312 | 866 | 542 | -105 | 253 | 785 | 810 | 413 | -8 | 4 | -27 | 333 | 1,158 | 137 | 1,016 | 802 | 668 | 89 | 692 | -621 | 232 | -803 | -601 | -479 | -320 | -395 | -71 | -1,448 | 1,321 | 835 | -268 | -1,259 | 1,035 | 304 | -235 | -1,786 | -789 | -743 | -652 | -797 | -352 | -898 | -816 | -835 | -940 | 1,711 | 1,719 | -121 | 892 | 1,605 | 140 | -501 | 1,082 | 283 | 585 | 690 | 271 | -497 | 1,171 | 1,013 | 2,353 | 1,023 | 2,451 | -212 | 482 | -149 | 266 | 826 | 12,077 | 2,459 | 7,369 | 3,332 | 460 | -506 | 12 | 681 | -226 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 4,708 | 4,564 | 4,074 | 4,641 | 4,848 | 4,240 | 3,173 | 2,741 | 2,332 | 3,145 | 2,417 | 2,004 | 2,850 | 3,557 | 3,150 | 3,483 | 2,516 | 3,198 | 3,316 | 2,260 | 2,978 | 2,927 | 2,342 | 2,336 | 2,471 | 2,795 | 2,006 | 1,535 | 2,720 | 2,218 | 2,255 | 2,143 | 2,565 | 2,514 | 2,264 | 1,452 | 1,864 | 1,271 | 1,742 | 1,393 | 2,372 | 1,707 | 1,111 | 1,661 | 4,177 | 2,279 | 1,647 | 1,652 | 2,834 | 1,434 | 2,170 | 1,984 | 1,877 | 2,269 | 1,827 | 1,630 | 2,240 | 3,241 | 4,329 | 2,700 | 2,608 | 2,269 | 1,525 | 1,121 | 1,344 | 2,559 | 1,858 | 1,477 | 1,591 | 1,397 | 1,217 | 1,608 | 1,641 | 1,117 | 1,172 | 549 | 453 | 1,903 | 1,476 | 1,609 | 1,693 | 1,008 | 1,525 | 967 | 1,039 | 632 | 1,261 | 558 | 624 | 231 | 372 | 526 | 927 | - |
Ending Cash |
Loading...
|
M | 4,168 | 4,708 | 4,564 | 4,074 | 4,641 | 4,848 | 4,240 | 3,173 | 2,741 | 2,332 | 3,145 | 2,417 | 2,004 | 2,850 | 3,557 | 3,150 | 3,483 | 2,516 | 3,198 | 3,316 | 2,260 | 2,978 | 2,927 | 2,342 | 2,336 | 2,471 | 2,795 | 2,006 | 1,535 | 2,720 | 2,218 | 2,255 | 2,143 | 2,565 | 2,514 | 2,264 | 1,452 | 1,864 | 1,271 | 1,742 | 1,393 | 2,372 | 1,707 | 1,111 | 1,661 | 4,177 | 2,279 | 1,647 | 1,652 | 2,834 | 1,434 | 2,170 | 1,984 | 1,877 | 2,269 | 1,827 | 1,630 | 2,240 | 3,241 | 4,329 | 2,700 | 2,608 | 2,269 | 1,525 | 1,121 | 1,344 | 2,559 | 1,858 | 1,477 | 1,591 | 1,397 | 1,217 | 1,608 | 1,641 | 1,117 | 1,172 | 549 | 453 | 1,903 | 1,476 | 1,609 | 1,693 | 1,008 | 1,525 | 967 | 1,039 | 632 | 1,261 | 558 | 624 | 254 | 372 | 526 | 113 |
Stock-Based Compensation |
Loading...
|
M | 31 | 22 | 24 | 25 | 28 | 91 | - | - | - | - | - | - | - | - | - | - | - | 16 | 21 | 21 | 25 | 17 | 20 | 19 | 22 | 21 | 18 | 22 | 22 | 26 | 19 | 18 | 22 | 18 | 16 | 19 | 32 | 17 | 19 | 18 | 22 | 17 | 16 | 17 | 19 | 14 | 13 | 12 | 25 | 11 | 12 | 12 | 9 | 14 | 11 | 13 | 11 | 10 | 10 | 11 | 5 | -1 | 6 | 264 | - | 1 | -4 | - | - | 2 | - | - | 12 | 1 | - | - | 11 | 43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5,999 |
Issuance/Purchase of Shares |
|
M | -234 | -251 | -201 | -100 | -189 | -250 | -451 | -100 | -894 | -352 | -204 | -266 | -116 | -75 | 0 | 469 | -232 | -84 | -44 | 0 | -154 | -210 | -65 | -197 | -200 | -2 | -49 | -26 | -143 | -32 | -36 | -104 | -106 | -112 | -113 | -550 | -75 | 0 | -73 | -61 | -89 | 0 | -62 | -1 | -91 | 273 | -70 | -139 | -64 | -100 | -220 | -230 | -6 | 0 | 0 | 0 | -2 | 4 | 0 | -1 | -3 | 6 | 0 | 2 | -6 | -320 | -212 | -118 | -106 | 0 | -5 | -588 | -164 | -84 | - | -704 | -165 | -267 | -284 | -222 | 0 | -75 | -78 | -113 | -187 | -244 | -233 | -243 | -23 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 13 | 14 | 10 | 14 | 20 | 80 | 53 | 29 | 20 | 29 | 14 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -11,757 | 4,647 | -14,027 | -15,882 | -15,932 | -9,612 | -10,905 | 98,597 | 76,250 | 82,249 | 3,063 | 2,328 | 1,893 | 83,199 | 3,464 | 3,058 | 3,362 | 74,269 | 3,080 | 3,219 | 2,194 | 2,909 | 2,861 | 2,258 | 2,240 | 2,511 | 2,801 | 2,052 | 1,574 | 2,754 | 2,269 | 2,325 | 2,108 | 2,470 | 2,741 | 2,398 | 1,558 | 1,947 | 1,251 | 1,702 | 1,374 | 2,327 | 1,638 | 1,063 | 1,752 | 4,258 | 2,388 | 1,520 | 1,686 | 2,803 | 1,478 | 2,215 | 2,050 | 1,933 | 2,307 | 1,870 | 1,678 | 2,350 | 3,351 | 4,379 | 2,360 | 2,348 | 2,122 | 1,518 | 1,169 | 1,328 | 2,880 | 2,162 | 1,813 | 2,169 | 1,953 | 1,469 | 1,934 | 1,889 | 1,530 | 1,483 | 548 | 656 | 3,856 | 2,727 | 2,498 | 2,258 | 208 | 2,577 | 1,836 | 2,134 | 7,272 | 6,602 | 6,574 | 6,452 | 6,494 | 5,920 | 6,069 | 5,999 |
Free Cash Flow |
Loading...
|
M | 567 | 916 | 1,029 | 1,082 | 664 | 1,133 | 1,136 | 781 | 6 | 1,091 | 910 | 970 | 118 | 602 | 1,028 | 429 | 1,571 | 994 | 1,754 | 1,466 | 1,147 | 1,424 | 2,046 | 874 | 721 | 528 | 1,770 | 1,246 | 479 | 885 | 767 | 1,200 | 851 | 1,014 | 1,177 | 1,452 | 598 | 887 | 796 | 743 | 542 | 787 | 604 | 188 | 603 | 704 | 861 | 593 | 884 | 804 | 86 | 576 | 1,191 | 852 | 442 | 827 | 649 | 519 | 367 | 423 | 933 | 336 | 760 | 58 | 966 | -146 | 1,078 | 619 | 1,195 | 205 | 932 | 663 | 400 | 805 | 692 | 734 | -108 | 112 | 892 | -595 | 1,458 | 473 | -152 | 1,468 | 543 | 1,384 | 1,547 | 1,260 | 108 | 74 | 782 | 827 | 553 | 1,195 |
StockViz Staff
September 19, 2024
Any question? Send us an email