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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -276 | 15 | 1,515 | -152 | -152 | 202 | 1,076 | -97 | 202 | -96 | -273 | -284 | -96 | -321 | -185 | -592 | -321 | 88 | 243 | -200 | 88 | -66 | 309 | 52 | -66 | 106 | 397 | 54 | 106 | 95 | 256 | 51 | 95 | 103 | 245 | 23 | 103 | 49 | 197 | -121 | 49 | -42 | 89 | -48 | -42 | 19 | 113 | 2 | 19 | 15 | 15 | -67 | 139 | -10 | -10 | -57 | 94 | -11 | -11 | -146 | 123 | -119 | -119 | -64 | -181 | 48 | 156 | 156 | 29 | 51 | 129 | 129 | 28 | 42 | 77 | 77 | 33 | 33 | 55 | 55 | 42 | 40 | 41 | 41 | 44 | 45 | 40 | 40 | 33 | 29 | 23 | 23 | 24 | 25 | 18 | 18 | 14 | 16 | 14 | 14 | 16 |
Depreciation and Amortization |
Loading...
|
M | 237 | 263 | 284 | 257 | 257 | 213 | 227 | 190 | 213 | 194 | 134 | 132 | 194 | 143 | 134 | 177 | 143 | 190 | 193 | 157 | 190 | 165 | 157 | 141 | 165 | 140 | 139 | 123 | 140 | 123 | 126 | 107 | 123 | 105 | 106 | 90 | 105 | 93 | 97 | 84 | 93 | 85 | 91 | 81 | 85 | 79 | 85 | 77 | 79 | 76 | 78 | 73 | 76 | 69 | 62 | 66 | 69 | 58 | 55 | 66 | 58 | 68 | 65 | 299 | 68 | -47 | -35 | -35 | 252 | -37 | -36 | -36 | 206 | -29 | -27 | -27 | -28 | -26 | -24 | -24 | -31 | -25 | -24 | -24 | -25 | 19 | 18 | - | 14 | - | 16 | - | -15 | -15 | -13 | -13 | -11 | -11 | -10 | -10 | -11 |
Non-Cash Items (Other) |
Loading...
|
M | 339 | 21 | 240 | 2 | 2 | 51 | 125 | -123 | 51 | -23 | 9 | -58 | -23 | -50 | -301 | 362 | -50 | -26 | -25 | -30 | -26 | 9 | 0 | -53 | 9 | -11 | -55 | -91 | -11 | 5 | 0 | -82 | 5 | 0 | 0 | -70 | 0 | 0 | 0 | 51 | 0 | -1 | -1 | -27 | -1 | 0 | 0 | -18 | 0 | 9 | 1 | -1 | -7 | -15 | -15 | -66 | -2 | -13 | 2 | -92 | -1 | -122 | -122 | -7 | 4 | -118 | 78 | 78 | 29 | 68 | 148 | 148 | -29 | 65 | 168 | 168 | 289 | 23 | 24 | 24 | 152 | 15 | 24 | 24 | 1 | 195 | 199 | 114 | 176 | -29 | 11 | 55 | 81 | 21 | 60 | 60 | 57 | 20 | 23 | 23 | 20 |
Operating Cash Flow |
Loading...
|
M | 1,872 | -355 | 389 | 2,172 | 2,172 | -38 | 346 | 1,034 | -38 | -133 | 594 | -393 | -133 | -897 | -347 | 362 | -897 | 667 | 748 | 1,456 | 667 | -92 | 769 | 1,206 | -92 | 90 | 726 | 1,032 | 90 | 54 | 707 | 856 | 54 | 23 | 692 | 867 | 23 | 48 | 616 | 722 | 48 | -239 | 535 | 561 | -239 | -145 | 462 | 619 | -145 | -55 | 349 | 588 | -55 | -194 | 275 | 462 | -194 | 26 | 292 | 366 | 26 | -131 | 195 | 263 | -131 | -34 | 249 | 249 | 314 | 123 | 269 | 269 | 285 | 15 | 213 | 213 | 201 | 46 | 150 | 150 | 184 | 31 | 113 | 113 | 96 | 51 | 114 | 114 | 140 | 28 | 79 | 79 | 90 | 31 | 64 | 64 | 60 | 25 | 27 | 27 | 25 |
Capital Expenditures |
Loading...
|
M | -458 | -349 | -522 | -644 | -644 | -371 | -483 | -398 | -371 | -472 | -82 | -20 | -472 | -141 | -137 | -179 | -137 | -767 | -390 | -358 | -767 | -380 | -462 | -444 | -380 | -352 | -393 | -465 | -352 | -381 | -381 | -492 | -381 | -244 | -324 | -281 | -244 | -215 | -133 | -139 | -215 | -75 | -237 | -53 | -75 | -78 | -102 | -212 | -78 | -80 | -3 | -330 | -80 | -61 | -332 | -404 | -61 | -207 | -349 | -300 | -207 | -141 | -110 | -359 | -141 | -247 | -97 | -97 | -300 | -107 | -21 | -21 | -241 | -227 | -13 | -13 | -278 | -132 | -132 | -74 | -6 | -54 | -128 | -128 | -54 | -284 | -74 | -74 | -74 | -148 | -33 | -33 | -33 | -235 | -138 | -138 | -21 | -44 | -53 | -53 | -44 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | 86 | 41 | 41 | 41 | 11 | 114 | 264 | -29 | 143 | 0 | 0 | 0 | 0 | -573 | 0 | 0 | 0 | 0 | -28 | -23 | -23 | -23 | 1 | - | - | - | -6 | - | - | - | 7 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | 86 | 41 | 41 | 41 | 11 | 114 | 264 | -29 | 143 | 0 | 0 | 0 | 0 | -573 | 0 | 0 | 0 | 0 | -28 | -23 | -23 | -23 | 1 | - | - | - | -6 | - | - | - | 7 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -1,067 | -1,067 | -1,067 | -73 | -54 | -53 | -58 | -745 | -61 | 281 | -99 | -69 | 768 | 602 | -133 | -83 | -166 | 657 | -87 | -159 | -68 | -83 | -128 | -103 | -104 | -83 | 346 | - | - | - | -385 | - | - | - | 1,271 | - | - | - | -391 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -209 | -209 | -146 | -97 | 29 | -146 | -24 | -265 | -190 | -24 | 0 | -204 | -239 | 0 | -311 | -468 | -417 | -311 | -398 | -195 | -632 | -398 | - | - | -68 | -68 | -237 | -177 | 559 | -237 | -492 | -68 | -40 | -492 | - | - | 500 | 500 | - | - | - | - | - | - | 46 | 46 | -13 | -33 | 80 | -13 | - | -40 | -40 | -40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 331 | 331 | 221 | 0 | 0 | 750 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 927 | 927 | 398 | 1 | 520 | 520 | - | - | 287 | 287 | 322 | - | 492 | 492 | 557 | - | - | 83 | - | - | 500 | 500 | 663 | - | - | - | - | - | 46 | 46 | - | 5 | 34 | 5 | - | 188 | - | 234 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 3 | 11 | 1 | -906 | 72 | 705 | -169 | -1,291 | 705 | -331 | 1,192 | 680 | -331 | -7 | 690 | 309 | -7 | -408 | 750 | 100 | 750 | -236 | -592 | 65 | -236 | 101 | -629 | 793 | 101 | 8 | -377 | 928 | 8 | 398 | 1 | 1,365 | -1 | -306 | 846 | 287 | -306 | 229 | -271 | -70 | 229 | 354 | 83 | 229 | 83 | 63 | -1,180 | 407 | 63 | -358 | 365 | 379 | -358 | 106 | 267 | 323 | 106 | 52 | 61 | 197 | 57 | 125 | 188 | -190 | 164 | 63 | 0 | 0 | 142 | 164 | 84 | 84 | 456 | 85 | -18 | -18 | 89 | 15 | -10 | -10 | 129 | 240 | -81 | -81 | 258 | 85 | -49 | -49 | 216 | 123 | 73 | 73 | 164 | 8 | 31 | 31 | 8 |
Financing Cash Flow |
Loading...
|
M | 3 | 11 | 1 | -906 | 72 | 705 | -169 | -1,291 | 705 | -331 | 1,192 | 680 | -331 | -7 | 690 | 309 | -7 | -408 | 750 | 100 | 750 | -236 | -592 | 65 | -236 | 101 | -629 | 793 | 101 | 8 | -377 | 928 | 8 | 398 | 1 | 1,365 | -1 | -306 | 846 | 287 | -306 | 229 | -271 | -70 | 229 | 354 | 83 | 229 | 83 | 63 | -1,180 | 407 | 63 | -358 | 365 | 379 | -358 | 106 | 267 | 323 | 106 | 52 | 61 | 197 | 57 | 125 | 188 | -190 | 164 | 63 | 0 | 0 | 142 | 164 | 84 | 84 | 456 | 85 | -18 | -18 | 89 | 15 | -10 | -10 | 129 | 240 | -81 | -81 | 258 | 85 | -49 | -49 | 216 | 123 | 73 | 73 | 164 | 8 | 31 | 31 | 8 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,539 | 3,261 | 2,974 | 2,280 | 2,280 | 1,724 | 1,554 | 2,958 | 1,724 | 4,118 | 2,651 | 2,408 | 4,118 | 2,952 | 2,566 | 2,157 | 2,952 | 2,118 | 1,676 | 837 | 2,118 | 1,293 | 1,515 | 1,626 | 1,293 | 1,537 | 1,224 | 613 | 1,537 | 965 | 1,259 | 756 | 965 | 1,375 | 1,185 | 955 | 1,375 | 1,299 | 1,730 | 884 | 1,299 | 1,216 | 1,241 | 847 | 1,216 | 1,196 | 2,708 | 1,273 | 1,196 | 1,035 | 2,028 | 1,213 | 1,035 | 1,936 | 1,478 | 1,008 | 1,936 | 1,842 | 1,583 | 1,414 | 1,842 | 1,740 | 1,471 | 1,458 | 1,740 | 1,344 | 1,349 | 1,349 | 1,289 | 1,066 | 1,439 | 1,439 | 1,160 | 1,192 | 871 | 871 | 1,192 | 1,398 | 746 | 746 | 1,087 | 1,124 | 1,098 | 1,098 | 662 | 1,028 | 1,032 | 1,032 | 542 | 595 | 674 | 674 | 216 | 15 | 17 | 17 | 15 | 35 | 17 | 17 | 35 |
Ending Cash |
Loading...
|
M | 3,882 | 2,519 | 3,280 | 3,599 | 3,599 | 2,280 | 1,724 | 2,669 | 2,280 | 2,958 | 3,552 | 2,651 | 2,958 | 2,408 | 2,807 | 2,566 | 2,408 | 2,157 | 2,024 | 1,676 | 2,157 | 837 | 1,354 | 1,515 | 837 | 1,626 | 1,034 | 1,224 | 1,626 | 613 | 1,033 | 1,259 | 613 | 756 | 1,185 | 1,185 | 756 | 955 | 2,573 | 1,730 | 955 | 884 | 1,241 | 1,241 | 884 | 847 | 2,009 | 2,708 | 847 | 1,273 | 1,125 | 2,028 | 1,273 | 1,213 | 1,403 | 1,478 | 1,213 | 1,008 | 1,790 | 1,583 | 1,008 | 1,414 | 1,634 | 1,471 | 1,414 | 1,458 | 1,348 | 1,348 | 1,346 | 1,289 | 1,042 | 1,042 | 1,439 | 1,160 | 1,149 | 1,149 | 383 | 1,418 | 971 | 971 | 1,259 | 1,087 | 1,049 | 1,049 | 981 | 662 | 991 | 991 | 83 | 542 | 671 | 671 | 621 | 216 | 16 | 16 | 203 | 24 | 22 | 22 | 24 |
Stock-Based Compensation |
Loading...
|
M | - | 0 | 5 | 5 | 5 | 3 | 6 | 1 | 3 | 3 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 3 | 0 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | -2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -209 | -209 | -146 | -97 | 29 | -146 | -24 | -265 | -190 | -24 | 0 | -204 | -239 | 0 | -311 | -468 | -417 | -311 | -398 | -195 | -632 | -398 | - | - | -68 | -68 | -237 | -177 | 559 | -237 | -492 | -68 | -40 | -492 | - | - | 500 | 500 | - | - | - | - | - | - | 46 | 46 | -13 | -33 | 80 | -13 | - | -40 | -40 | -40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 11 | - | - | 0 | 13 | 15 | 5 | 9 | 33 | 1 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -574 | 18 | 860 | -1,510 | -1,510 | -451 | 478 | 76 | -451 | 844 | 865 | -69 | 844 | -179 | -2,173 | -1,014 | -179 | 304 | 358 | -293 | 304 | -281 | 458 | 776 | -281 | 1,428 | 1,233 | 1,694 | 1,428 | 1,897 | 1,259 | 1,452 | 1,897 | 2,306 | 2,226 | 2,396 | 2,306 | 2,121 | 2,159 | 1,170 | 2,121 | 1,530 | 1,413 | 1,852 | 1,530 | 1,925 | 1,885 | 2,061 | 1,925 | 1,640 | 1,603 | 1,640 | 1,640 | 1,513 | 1,729 | 1,514 | 1,513 | 1,433 | 1,319 | 1,164 | 1,433 | 865 | 847 | 830 | 865 | 1,184 | 1,260 | 1,260 | 1,237 | 1,205 | 1,357 | 1,357 | 1,208 | 1,295 | 1,191 | 1,191 | 1,030 | 989 | 834 | 834 | 831 | 791 | 695 | 695 | 737 | 756 | 657 | - | 630 | 541 | 464 | - | 461 | 319 | 276 | - | 254 | 133 | 108 | - | 82 |
Free Cash Flow |
Loading...
|
M | 1,414 | -703 | -133 | 1,528 | 1,528 | -409 | -137 | 636 | -409 | -605 | 512 | -413 | -605 | -1,038 | -485 | 542 | -1,034 | -100 | 359 | 1,098 | -100 | -472 | 307 | 762 | -472 | -261 | 334 | 566 | -261 | -327 | 325 | 364 | -327 | -220 | 369 | 586 | -220 | -167 | 483 | 583 | -167 | -314 | 298 | 508 | -314 | -224 | 360 | 407 | -224 | -134 | 345 | 258 | -134 | -254 | -57 | 58 | -254 | -180 | -57 | 66 | -180 | -272 | 84 | -96 | -272 | -280 | 152 | 152 | 15 | 17 | 248 | 248 | 44 | -212 | 200 | 200 | -77 | -86 | 17 | 150 | 190 | -22 | -15 | -15 | 96 | 51 | 39 | 39 | 140 | 28 | 46 | 46 | 90 | 31 | -74 | -74 | 39 | -19 | -26 | -26 | -19 |
StockViz Staff
September 16, 2024
Any question? Send us an email