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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -500 | -528 | -591 | -524 | -586 | -439 | -466 | -560 | -618 | -926 | -1,049 | -1,124 | -1,323 | -1,274 | -955 | -580 | -107 | 163 | 237 | 247 | 311 | 343 | 341 | 358 | 260 | 248 | 190 | 139 | 218 | 247 | 352 | 487 | 447 | 549 | 466 | 326 | 282 | 72 | 52 | 21 | -85 | -98 | -681 | -687 | -571 | -555 |
Depreciation and Amortization |
Loading...
|
M | 143 | 149 | 156 | 163 | 175 | 185 | 201 | 221 | 239 | 262 | 289 | 315 | 341 | 364 | 382 | 396 | 407 | 415 | 418 | 417 | 415 | 413 | 413 | 407 | 397 | 401 | 406 | 418 | 423 | 414 | 401 | 380 | 358 | 351 | 314 | 297 | 294 | 290 | 306 | 312 | 314 | 308 | 316 | 238 | 164 | 84 |
Non-Cash Items (Other) |
Loading...
|
M | 415 | 224 | 210 | 178 | 243 | 44 | 40 | -63 | -103 | 74 | 119 | 145 | 167 | 243 | 217 | 177 | 162 | 109 | 95 | 98 | 86 | 89 | 21 | 23 | 127 | 129 | 188 | 183 | 76 | 21 | -77 | -218 | -180 | -338 | -419 | -296 | -308 | -114 | 49 | -4 | 138 | 179 | 838 | 884 | 704 | 650 |
Operating Cash Flow |
Loading...
|
M | 60 | 56 | -2 | -202 | -249 | -317 | -363 | -294 | -361 | -418 | -593 | -716 | -1,010 | -773 | -434 | -74 | 466 | 579 | 608 | 641 | 681 | 723 | 758 | 737 | 746 | 673 | 715 | 704 | 665 | 680 | 557 | 539 | 552 | 529 | 474 | 370 | 237 | 182 | -19 | 1 | 107 | 143 | 147 | 84 | -17 | -111 |
Capital Expenditures |
Loading...
|
M | -97 | -87 | -85 | -84 | -70 | -69 | -77 | -70 | -65 | -54 | -48 | -43 | -43 | -65 | -71 | -87 | -106 | -115 | -170 | -219 | -257 | -284 | -279 | -281 | -293 | -316 | -316 | -330 | -340 | -328 | -338 | -323 | -300 | -287 | -270 | -245 | -238 | -227 | -218 | -225 | -225 | -226 | -222 | -165 | -106 | -54 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -13 | -13 | -10 | -75 | -149 | 243 | 240 | 305 | 392 | - | 69 | 69 | 69 | 64 | -116 | -123 | -132 | -137 | -17 | -1 | 17 | 35 | 25 | 16 | 8 | -1 | 0 | 1 | -5 | -164 | -165 | -607 | -322 | 115 | 111 | 520 | 245 | -34 | -18 | 14 | 10 | 10 | 24 | 24 | 24 | 24 |
Investing Cash Flow |
Loading...
|
M | -13 | -13 | -10 | -75 | -149 | 243 | 240 | 305 | 392 | - | 69 | 69 | 69 | 64 | -116 | -123 | -132 | -137 | -17 | -1 | 17 | 35 | 25 | 16 | 8 | -1 | 0 | 1 | -5 | -164 | -165 | -607 | -322 | 115 | 111 | 520 | 245 | -34 | -18 | 14 | 10 | 10 | 24 | 24 | 24 | 24 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -41 | 66 | 58 | 42 | 80 | -38 | -37 | -7 | -10 | -5 | 54 | 8 | 1,086 | 1,448 | 1,377 | 1,390 | 306 | -62 | -53 | -46 | -46 | -47 | -30 | -37 | -39 | 17 | 16 | 203 | 181 | 67 | 360 | 115 | 226 | 291 | -13 | 57 | -667 | -685 | -679 | -674 | -23 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | 11 | 16 | 16 | 16 | - | - | - | - | - | 313 | 911 | 911 | 911 | 604 | 7 | -38 | -71 | -103 | -103 | -77 | -50 | -35 | -112 | -102 | -109 | -198 | -110 | -92 | -83 | -82 | -72 | -71 | -59 | -633 | -655 | 8 | -1 | 672 | 673 | 1 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 11 | 16 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 23 | 23 | 56 | 89 | 121 | 153 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 155 | 152 | 150 | 147 | 144 | 133 | 122 | 110 | 99 | 98 | 97 | 72 | 48 | 26 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Financial Activities |
Loading...
|
M | 1,422 | 1,588 | 2,129 | 1,361 | 631 | 1,112 | 578 | 1,656 | 1,652 | 1,035 | 1,008 | 1,374 | 2,471 | 2,779 | 2,806 | 1,427 | 306 | -65 | -67 | -111 | -101 | -104 | -97 | -111 | -88 | -123 | -139 | 548 | 774 | 1,044 | 1,046 | 553 | 894 | 744 | 771 | 542 | 622 | 755 | 747 | 1,142 | 492 | 2,523 | 2,516 | 2,170 | 2,174 | 2 |
Financing Cash Flow |
Loading...
|
M | 1,422 | 1,588 | 2,129 | 1,361 | 631 | 1,112 | 578 | 1,656 | 1,652 | 1,035 | 1,008 | 1,374 | 2,471 | 2,779 | 2,806 | 1,427 | 306 | -65 | -67 | -111 | -101 | -104 | -97 | -111 | -88 | -123 | -139 | 548 | 774 | 1,044 | 1,046 | 553 | 894 | 744 | 771 | 542 | 622 | 755 | 747 | 1,142 | 492 | 2,523 | 2,516 | 2,170 | 2,174 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 8 | 7 | 7 | 4 | -1 | -2 | -5 | -4 | -2 | -1 | -1 | -2 | -2 | -7 | -9 | -8 | -7 | -2 | 1 | 1 | 0 | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 669 | 623 | 727 | 838 | 816 | 804 | 1,013 | 1,207 | 999 | 1,045 | 1,122 | 1,285 | 1,500 | 1,668 | 1,306 | 684 | 436 | 473 | 397 | 459 | 509 | 444 | 370 | 361 | 361 | 268 | 307 | 288 | 364 | 272 | 68 | 112 | 321 | 133 | 578 | 459 | 156 | 158 | 252 | 286 | 308 | 492 | 186 | 150 | 127 | 302 |
Ending Cash |
Loading...
|
M | 650 | 669 | 623 | 727 | 838 | 816 | -248 | 1,013 | 1,207 | 999 | 1,045 | 1,122 | 1,285 | 1,500 | 1,668 | 1,306 | 684 | 436 | 473 | 397 | 459 | 509 | 444 | 370 | 361 | 361 | 268 | 307 | 288 | 364 | 272 | 68 | 112 | 321 | 133 | 578 | 459 | 156 | 158 | 252 | 286 | 308 | 492 | 186 | 150 | 127 |
Stock-Based Compensation |
Loading...
|
M | 49 | 52 | 52 | 55 | 72 | 83 | 105 | 121 | 124 | 121 | 111 | 98 | 77 | 70 | 61 | 59 | 69 | 67 | 67 | 65 | 60 | 57 | 52 | 48 | 49 | 45 | 47 | 48 | 46 | 49 | 43 | 37 | 31 | 30 | 21 | 19 | 23 | 20 | 26 | 23 | 12 | 9 | 7 | 4 | 4 | 1 |
Issuance/Purchase of Shares |
|
M | -7 | 11 | 16 | 16 | 16 | - | - | - | - | - | 313 | 911 | 911 | 911 | 604 | 7 | -38 | -71 | -103 | -103 | -77 | -50 | -35 | -112 | -102 | -109 | -198 | -110 | -92 | -83 | -82 | -72 | -71 | -59 | -633 | -655 | 8 | -1 | 672 | 673 | 1 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,312 | 1,557 | 1,859 | 2,226 | 2,621 | 3,026 | 3,166 | 3,341 | 3,440 | 3,547 | 4,127 | 4,696 | 4,729 | 3,865 | 2,695 | 1,428 | 489 | 355 | 428 | 448 | 508 | 498 | 317 | 54 | -188 | -467 | -769 | -811 | -1,146 | -1,458 | -1,367 | -1,702 | -1,289 | -877 | -674 | -432 | -539 | -724 | -979 | -999 | -820 | -541 | -726 | -459 | -459 | -459 |
Free Cash Flow |
Loading...
|
M | -37 | -32 | -86 | -266 | -299 | -367 | -421 | -364 | -427 | -472 | -640 | -759 | -1,054 | -839 | -505 | -162 | 361 | 464 | 438 | 421 | 424 | 439 | 478 | 456 | 453 | 357 | 399 | 373 | 324 | 352 | 220 | 216 | 252 | 243 | 204 | 126 | 0 | -46 | -237 | -224 | -118 | -83 | -75 | -81 | -123 | -165 |
StockViz Staff
September 20, 2024
Any question? Send us an email