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 | 2000-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -106 | -78 | -47 | 74 | 180 | 234 | 282 | 258 | 194 | 143 | 123 | 80 | 151 | 142 | 112 | 119 | -17 | -16 | -23 | -23 | 22 | 1 | -94 | -124 | -105 | -87 | 19 | 49 | 24 | 40 | 52 | 72 | 111 | 123 | 108 | 110 | 114 | 41 | 38 | 47 | 58 | 134 | 128 | 99 | 66 | 41 | 47 | 54 | 56 | 58 | 58 | 64 | 69 | 67 | 62 | 53 | 47 | 41 | 50 | 54 | 44 | 41 | 34 | 31 | 36 | 39 | 34 | 27 | 21 | 17 | 12 | 14 | 24 | 34 | 39 | 38 | 30 | 21 | 15 | 13 | 12 | 10 | 9 | 8 | 8 | 8 | 9 | 9 | 7 | 5 | 2 | 1 | - |
Depreciation and Amortization |
Loading...
|
M | 123 | 140 | 156 | 168 | 163 | 164 | 159 | 148 | 141 | 131 | 132 | 132 | 116 | 101 | 83 | 78 | 89 | 97 | 105 | 110 | 116 | 117 | 121 | 123 | 113 | 108 | 99 | 93 | 95 | 99 | 103 | 104 | 105 | 106 | 131 | 112 | 92 | 73 | 27 | 22 | 18 | 14 | 12 | 11 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 137 | 37 | 37 | 27 | 9 | -4 | -5 | 6 | 24 | 38 | 8 | 1 | -111 | -112 | -81 | -79 | 24 | 24 | 24 | 15 | 15 | 15 | 15 | 20 | 16 | 10 | 4 | 11 | 20 | 25 | 21 | 15 | 5 | -6 | -16 | -27 | -14 | 46 | 64 | 69 | 54 | 1 | -2 | -1 | 0 | -1 | -1 | -1 | 1 | 0 | -1 | -1 | -3 | 0 | 1 | 3 | -3 | 2 | 13 | 17 | 19 | 23 | 15 | 11 | 7 | 1 | 1 | -1 | 15 | 15 | 14 | 14 | 10 | 8 | 12 | 12 | 13 | 11 | 4 | 4 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | -1 | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 165 | 288 | 298 | 332 | 365 | 384 | 457 | 436 | 413 | 422 | 371 | 319 | 268 | 180 | 181 | 222 | 212 | 211 | 197 | 154 | 119 | 105 | 110 | 145 | 186 | 204 | 193 | 165 | 230 | 215 | 257 | 257 | 175 | 266 | 156 | 204 | 213 | 90 | 163 | 132 | 124 | 143 | 101 | 102 | 91 | 86 | 100 | 101 | 105 | 106 | 102 | 90 | 101 | 102 | 103 | 114 | 84 | 95 | 109 | 82 | 101 | 92 | 74 | 76 | 62 | 52 | 28 | 26 | 20 | 6 | 18 | 25 | 43 | 54 | 52 | 43 | 23 | 16 | 14 | 15 | 15 | 13 | 14 | 12 | 10 | 10 | 12 | 15 | 12 | 9 | 2 | - | - |
Capital Expenditures |
Loading...
|
M | -161 | -166 | -166 | -35 | -34 | -34 | -33 | -31 | -38 | -27 | -27 | -26 | -20 | -20 | -15 | -19 | -20 | -23 | -24 | -24 | -24 | -26 | -37 | -42 | -42 | -40 | -40 | -48 | -51 | -50 | -39 | -33 | -35 | -37 | -47 | -52 | -47 | -56 | -48 | -39 | -51 | -45 | -42 | -49 | -33 | -25 | -23 | -10 | -10 | -11 | -11 | -12 | -12 | -12 | -11 | -9 | -8 | -8 | -8 | -9 | -8 | -9 | -8 | -7 | -8 | -6 | -7 | -6 | -5 | -4 | -2 | -3 | -5 | -15 | -15 | -14 | -11 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -2 | -2 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 21 | 21 | 5 | 6 | -42 | 22 | -474 | -475 | -449 | -1,110 | -563 | -529 | -393 | 239 | 205 | 170 | 37 | 6 | 8 | 8 | 5 | -5 | -14 | -411 | -411 | -800 | -1,190 | -794 | -798 | -402 | -5 | -5 | -295 | -294 | -294 | -294 | -20 | -20 | -39 | -39 | -7 | -7 | 13 | 8 | -17 | -12 | -10 | -5 | 11 | 5 | 3 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 21 | 21 | 5 | 6 | -42 | 22 | -474 | -475 | -449 | -1,110 | -563 | -529 | -393 | 239 | 205 | 170 | 37 | 6 | 8 | 8 | 5 | -5 | -14 | -411 | -411 | -800 | -1,190 | -794 | -798 | -402 | -5 | -5 | -295 | -294 | -294 | -294 | -20 | -20 | -39 | -39 | -7 | -7 | 13 | 8 | -17 | -12 | -10 | -5 | 11 | 5 | 3 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -2 | -3 | -5 | -6 | -17 | -17 | 573 | 69 | 56 | 352 | 63 | 869 | 993 | 799 | 599 | 399 | 300 | 200 | 100 | - | 295 | 295 | 295 | 588 | 273 | 270 | 266 | -35 | -23 | -23 | -19 | -12 | 237 | 241 | 241 | 241 | -2 | -2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -117 | -139 | -170 | -183 | -114 | -81 | -20 | 2 | 16 | 36 | 36 | 28 | 27 | -13 | -13 | -30 | -71 | -122 | -160 | -183 | -136 | -58 | 74 | 20 | 24 | -53 | -136 | -67 | -193 | -127 | -138 | -238 | -133 | -156 | -196 | -121 | -93 | -73 | -52 | -52 | -85 | -77 | -86 | -38 | -52 | -42 | 0 | -31 | -33 | -41 | -95 | -55 | -25 | -34 | -13 | -45 | -45 | -45 | -25 | - | -37 | -146 | -146 | -165 | -96 | -14 | -14 | 0 | -32 | -5 | -5 | -19 | -19 | -19 | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 18 | 18 | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 214 | 214 | 214 | 729 | 515 | 516 | 516 | 4 | 4 | 2 | 2 | 0 | 0 | 0 | 245 | 245 | 245 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 3 | 4 | -9 | -14 | -35 | -34 | 537 | 521 | 508 | 800 | 227 | 266 | 366 | 73 | 86 | 90 | -10 | -11 | -10 | -9 | 419 | 421 | 423 | 1,451 | 1,022 | 1,023 | 1,024 | -2 | 3 | 1 | -2 | -4 | -11 | -8 | 485 | 488 | 495 | 504 | 13 | 10 | 8 | -3 | -5 | -5 | -8 | -6 | -2 | -2 | -2 | 0 | 0 | 0 | 2 | 4 | -59 | -58 | -56 | -58 | -48 | -48 | -51 | 6 | 58 | 116 | 86 | 28 | 34 | -22 | 9 | 10 | 5 | 5 | -142 | -145 | -25 | -26 | 120 | 120 | -1 | 1 | -44 | -44 | -44 | -46 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 3 | 4 | -9 | -14 | -35 | -34 | 537 | 521 | 508 | 800 | 227 | 266 | 366 | 73 | 86 | 90 | -10 | -11 | -10 | -9 | 419 | 421 | 423 | 1,451 | 1,022 | 1,023 | 1,024 | -2 | 3 | 1 | -2 | -4 | -11 | -8 | 485 | 488 | 495 | 504 | 13 | 10 | 8 | -3 | -5 | -5 | -8 | -6 | -2 | -2 | -2 | 0 | 0 | 0 | 2 | 4 | -59 | -58 | -56 | -58 | -48 | -48 | -51 | 6 | 58 | 116 | 86 | 28 | 34 | -22 | 9 | 10 | 5 | 5 | -142 | -145 | -25 | -26 | 120 | 120 | -1 | 1 | -44 | -44 | -44 | -46 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | -5 | -6 | -6 | -7 | -1 | 1 | 2 | 2 | 2 | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 3 | 3 | 3 | 3 | -4 | -4 | -4 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 795 | 801 | 925 | 898 | 819 | 868 | 824 | 690 | 503 | 347 | 836 | 756 | 310 | 180 | 763 | 472 | 425 | 351 | 328 | 324 | 283 | 263 | 301 | 283 | 252 | 200 | 368 | 329 | 347 | 301 | 352 | 406 | 372 | 275 | 400 | 381 | 328 | 450 | 447 | 391 | 369 | 332 | 355 | 316 | 293 | 313 | 305 | 324 | 282 | 241 | 247 | 246 | 216 | 231 | 210 | 169 | 140 | 180 | 169 | 146 | 110 | 112 | 96 | 108 | 130 | 102 | 46 | 47 | 47 | 52 | 39 | 57 | 30 | 52 | 72 | 126 | 193 | 60 | 59 | 55 | 48 | 45 | 42 | 39 | 39 | 35 | 45 | 56 | 11 | - | - | - | - |
Ending Cash |
Loading...
|
M | 787 | 846 | 801 | 925 | 898 | 819 | 868 | 824 | 690 | 503 | 347 | 836 | 756 | 310 | 180 | 763 | 472 | 425 | 351 | 328 | 324 | 283 | 263 | 301 | 283 | 252 | 200 | 368 | 329 | 347 | 301 | 352 | 406 | 372 | 275 | 400 | 381 | 328 | 450 | 447 | 391 | 369 | 332 | 355 | 316 | 293 | 313 | 305 | 324 | 282 | 241 | 247 | 246 | 216 | 231 | 210 | 169 | 140 | 180 | 169 | 146 | 110 | 112 | 96 | 108 | 130 | 102 | 46 | 47 | 47 | 52 | 39 | 57 | 30 | 52 | 72 | 126 | 193 | 60 | 59 | 55 | 48 | 45 | 42 | 39 | 39 | 35 | 45 | 56 | 11 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 123 | 123 | 125 | 122 | 119 | 115 | 110 | 101 | 90 | 80 | 73 | 66 | 62 | 60 | 53 | 49 | 47 | 49 | 54 | 59 | 67 | 70 | 72 | 71 | 69 | 66 | 64 | 62 | 62 | 61 | 60 | 57 | 53 | 50 | 47 | 44 | 41 | 38 | 35 | 33 | 31 | 30 | 31 | 32 | 33 | 34 | 34 | 34 | 34 | 33 | 34 | 34 | 34 | 34 | 36 | 35 | 34 | 26 | 10 | 9 | 17 | 14 | 17 | 15 | 14 | 17 | 17 | 16 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -117 | -139 | -170 | -183 | -114 | -81 | -20 | 2 | 16 | 36 | 36 | 28 | 27 | -13 | -13 | -30 | -71 | -122 | -160 | -183 | -136 | -58 | 74 | 20 | 24 | -53 | -136 | -67 | -193 | -127 | -138 | -238 | -133 | -156 | -196 | -121 | -93 | -73 | -52 | -52 | -85 | -77 | -86 | -38 | -52 | -42 | 0 | -31 | -33 | -41 | -95 | -55 | -25 | -34 | -13 | -45 | -45 | -45 | -25 | - | -37 | -146 | -146 | -165 | -96 | -14 | -14 | 0 | -32 | -5 | -5 | -19 | -19 | -19 | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 16 | 17 | 18 | 18 | 18 | 15 | 16 | 15 | 16 | 10 | 9 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,681 | 3,835 | 3,965 | 4,149 | 4,077 | 3,865 | 3,550 | 2,950 | 2,403 | 2,363 | 2,100 | 2,016 | 2,457 | 2,236 | 2,341 | 2,468 | 2,112 | 2,045 | 1,984 | 1,958 | 1,936 | 1,809 | 1,691 | 1,601 | 1,627 | 1,673 | 1,777 | 1,825 | 1,776 | 1,881 | 1,898 | 1,873 | 1,905 | 1,837 | 1,792 | 1,882 | 1,905 | 1,866 | 1,840 | 1,762 | 1,685 | 1,590 | 1,490 | 1,420 | 1,349 | 1,358 | 1,346 | 1,278 | 1,219 | 1,144 | 1,083 | 1,072 | 1,019 | 934 | 855 | 753 | 683 | 626 | 581 | 639 | 670 | 769 | 993 | 1,102 | 1,212 | 1,250 | 1,187 | 1,123 | 1,081 | 1,051 | 995 | 960 | 938 | 942 | 966 | 853 | 724 | 572 | 408 | 383 | 361 | 343 | 330 | 318 | 307 | 297 | 237 | 162 | 88 | 18 | - | - | - |
Free Cash Flow |
Loading...
|
M | 4 | 122 | 133 | 296 | 331 | 350 | 424 | 405 | 376 | 395 | 344 | 293 | 248 | 159 | 166 | 203 | 192 | 188 | 173 | 131 | 94 | 80 | 73 | 103 | 144 | 164 | 153 | 117 | 179 | 165 | 218 | 223 | 140 | 229 | 109 | 152 | 166 | 34 | 115 | 93 | 73 | 98 | 59 | 54 | 59 | 61 | 77 | 91 | 95 | 96 | 90 | 78 | 89 | 90 | 92 | 105 | 75 | 88 | 100 | 72 | 93 | 83 | 65 | 69 | 55 | 46 | 21 | 21 | 15 | 3 | 17 | 22 | 38 | 39 | 37 | 29 | 12 | 15 | 12 | 14 | 13 | 12 | 13 | 10 | 9 | 9 | 4 | 5 | 2 | - | - | - | - |
StockViz Staff
September 21, 2024
Any question? Send us an email