Cash Flow Statement | Trend | Unit | 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 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -8 | -1 | 19 | 33 | 45 | 55 | 57 | 41 | 61 | 34 | 17 | 9 | -26 | -5 | 1 | 2 | 127 | 141 | 158 | 142 | 146 | 115 | 92 | 112 | -13 | -5 | 2 | 1 | -20 | -37 | -58 | -66 | -51 | -42 | -34 | -43 | -48 | -48 | -51 | -44 | -45 | -46 | 9 | -54 | -56 | -53 | 2 | 13 | 3 | 13 | -86 | -36 | -25 | -11 | -5 | -49 | -41 | -323 | -343 | -303 | -683 | -412 | -406 | -413 | -52 | -49 | -35 | -7 | 28 | 32 | 43 | 51 | 60 | 65 | 62 | 62 | 57 | 57 | 56 | 54 | 42 | 38 | 36 | 7 | -11 | -34 | -62 | -48 | -40 | -34 | -14 | -4 | 6 | 11 | 6 | 0 | -1 | -2 | -2 | 1 | 0 | -1 | -2 |
Depreciation and Amortization |
Loading...
|
M | 46 | 44 | 55 | 52 | 70 | 70 | 69 | 66 | 58 | 58 | 56 | 68 | 70 | 68 | 70 | 66 | 69 | 74 | 78 | 77 | 75 | 78 | 79 | 79 | 86 | 85 | 84 | 87 | 86 | 87 | 88 | 89 | 89 | 91 | 93 | 94 | 97 | 99 | 101 | 98 | 102 | 116 | 105 | 96 | 76 | 47 | 45 | 37 | 29 | 22 | 17 | 18 | 20 | 21 | 21 | 21 | 21 | 20 | 21 | 19 | 18 | 17 | 15 | 15 | 15 | 15 | 16 | 18 | 22 | 21 | 22 | 21 | 17 | 19 | 18 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 51 | 78 | 105 | 133 | 130 | 116 | 92 | 66 | 39 | 27 | 24 | 22 | 18 | 15 | 11 | 8 | 6 | 4 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 59 | 44 | 32 | -22 | -29 | -35 | -30 | -23 | -15 | 16 | 19 | 26 | 48 | 15 | 13 | -5 | -19 | -22 | -29 | -20 | -43 | -26 | -21 | -31 | -29 | -45 | -57 | -58 | -38 | -29 | -16 | -14 | -29 | -39 | -44 | -35 | -39 | -31 | -32 | -33 | -77 | -90 | -59 | -37 | 59 | 94 | -55 | -58 | -70 | -90 | 42 | 48 | 36 | 37 | 34 | 63 | 63 | 396 | 398 | 359 | 757 | 413 | 427 | 457 | 97 | 91 | 73 | 35 | -20 | -13 | -13 | -14 | -18 | -5 | 1 | 3 | -1,405 | -1,407 | -1,408 | -1,411 | -942 | -956 | -942 | -918 | 26 | 40 | 34 | 10 | 10 | 9 | 0 | 0 | -2 | -1 | 0 | 1 | -11 | -10 | -15 | -14 | 0 | -2 | 1 |
Operating Cash Flow |
Loading...
|
M | 38 | 31 | 55 | 58 | 98 | 72 | 82 | 80 | 46 | 92 | 66 | 59 | 57 | 49 | 50 | 59 | 57 | 45 | 44 | 50 | 53 | 50 | 53 | 28 | 33 | 48 | 35 | 48 | 46 | 26 | 51 | 42 | 54 | 57 | 53 | 54 | 45 | 57 | 34 | 37 | 39 | 32 | 26 | 45 | 55 | 71 | 71 | 55 | 30 | 13 | 27 | 43 | 65 | 64 | 66 | 45 | 45 | 36 | 22 | 14 | 18 | 23 | 35 | 74 | 79 | 90 | 102 | 78 | 79 | 86 | 94 | 102 | 108 | 119 | 116 | 124 | 121 | 114 | 113 | 110 | 102 | 99 | 91 | 71 | 64 | 64 | 42 | 52 | 40 | 43 | 55 | 56 | 50 | 31 | 27 | 18 | 13 | 11 | 9 | 9 | 9 | 4 | 4 |
Capital Expenditures |
Loading...
|
M | -6 | -30 | -31 | -32 | -32 | -8 | -7 | -6 | -5 | -4 | -3 | -4 | -4 | -5 | -6 | -5 | -5 | -5 | -5 | -5 | -7 | -6 | -7 | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -6 | -7 | -7 | -7 | -7 | -6 | -7 | -7 | -9 | -9 | -10 | -12 | -15 | -26 | -27 | -26 | -21 | -9 | -6 | -6 | -5 | -5 | -4 | -4 | -4 | -4 | -8 | -11 | -11 | -14 | -20 | -18 | -19 | -20 | -13 | -16 | -17 | -15 | -14 | -14 | -15 | -16 | -18 | -17 | -15 | -13 | -11 | -9 | -10 | -11 | -11 | -12 | -12 | -11 | -12 | -12 | -10 | -9 | -8 | -7 | -6 | -6 | -57 | -112 | -112 | -113 | -59 | -3 | -3 | -2 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -22 | -22 | -22 | -22 | - | 8 | 8 | 9 | 9 | 1 | 0 | 13 | 27 | 27 | 27 | 13 | 8 | 8 | 8 | 35 | 29 | 22 | 22 | 20 | 18 | 25 | 25 | 25 | 25 | 25 | 25 | -2 | -2 | -2 | -9 | -2 | 1 | 5 | 16 | 12 | 8 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 149 | 298 | 448 | 448 | 400 | 350 | 201 | 201 | 127 | 28 | 28 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -22 | -22 | -22 | -22 | - | 8 | 8 | 9 | 9 | 1 | 0 | 13 | 27 | 27 | 27 | 13 | 8 | 8 | 8 | 35 | 29 | 22 | 22 | 20 | 18 | 25 | 25 | 25 | 25 | 25 | 25 | -2 | -2 | -2 | -9 | -2 | 1 | 5 | 16 | 12 | 8 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 149 | 298 | 448 | 448 | 400 | 350 | 201 | 201 | 127 | 28 | 28 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -23 | -46 | -68 | -91 | -126 | -96 | 293 | 283 | 328 | 311 | -41 | -12 | 8 | 19 | -18 | -238 | -248 | -263 | -253 | -49 | -66 | -56 | -45 | -45 | -25 | -22 | -21 | 211 | 211 | 211 | 211 | -1 | -2 | -4 | -2 | 0 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -2 | -27 | -27 | -27 | -25 | 0 | -1 | -1 | -1 | -3 | -3 | -3 | -4 | -3 | -6 | -7 | -8 | -8 | -8 | -7 | -6 | -7 | -5 | -4 | -5 | -4 | -4 | -5 | -3 | -3 | -3 | 23 | 23 | 25 | 25 | -5,463 | -5,465 | -5,467 | -5,469 | -5 | -4 | -2 | -1 | -2 | -3 | -10 | -9 | -9 | -8 | - | -9 | -18 | -19 | -22 | -20 | -14 | -19 | -19 | -12 | -9 | -3 | - | - | - | - | - | 0 | -36 | -373 | -78 | -387 | -351 | -14 | -309 | 2 | 2 | 2 | 2 | 2 | -1 | -1 | 198 | 198 | 199 | 199 | 1 | 1 | 0 | 301 | 301 | 637 | 930 | 630 | 720 | 384 | 90 | 90 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2 | 2 | 3 | 3 | 6 | 5 | 3 | 828 | 829 | 829 | 829 | 4 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 11 | 30 | 38 | 45 | 43 | 21,497 | 21,489 | 21,482 | 21,487 | 16 | 16 | 16 | 12 | 6 | 6 | 6 | 2 | 0 | - | - | - | - | - | - | - | 6 | 6 | 6 | 10 | 4 | 4 | 4 | - | - | - | 3 | 3 | 3 | 10 | 14 | 21 | 26 | 24 | 22 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 15 | 10 | 5 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -12 | -13 | -19 | -19 | -26 | -4 | 4 | 1,644 | 1,616 | 1,631 | 1,629 | -9 | 4 | -19 | -20 | -19 | 231 | 246 | 239 | 238 | 2 | -4 | 339 | 338 | 305 | 304 | -38 | -37 | -2 | -3 | 673 | 673 | 667 | 660 | -22 | 309 | 312 | 315 | 317 | -21 | -13 | -9 | -6 | 2 | -9 | -16 | -74 | 299 | 910 | 914 | 982 | 613 | 6 | 9 | 32 | 109 | 110 | 141 | 36 | -34 | -56 | -195 | -121 | -167 | -126 | -9 | 0 | 36 | 213 | 528 | 211 | 837 | 655 | 368 | 662 | 23 | -4 | -54 | -54 | -54 | 118,629 | 118,637 | 118,517 | 118,530 | -140 | -5 | 131 | 109 | 105 | 539 | 538 | 560 | 554 | 0 | 31 | 37 | 70 | 60 | 50 | 48 | 24 | 24 | 4 |
Financing Cash Flow |
Loading...
|
M | -12 | -13 | -19 | -19 | -26 | -4 | 4 | 1,644 | 1,616 | 1,631 | 1,629 | -9 | 4 | -19 | -20 | -19 | 231 | 246 | 239 | 238 | 2 | -4 | 339 | 338 | 305 | 304 | -38 | -37 | -2 | -3 | 673 | 673 | 667 | 660 | -22 | 309 | 312 | 315 | 317 | -21 | -13 | -9 | -6 | 2 | -9 | -16 | -74 | 299 | 910 | 914 | 982 | 613 | 6 | 9 | 32 | 109 | 110 | 141 | 36 | -34 | -56 | -195 | -121 | -167 | -126 | -9 | 0 | 36 | 213 | 528 | 211 | 837 | 655 | 368 | 662 | 23 | -4 | -54 | -54 | -54 | 118,629 | 118,637 | 118,517 | 118,530 | -140 | -5 | 131 | 109 | 105 | 539 | 538 | 560 | 554 | 0 | 31 | 37 | 70 | 60 | 50 | 48 | 24 | 24 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 102 | 5 | 106 | 5 | 143 | 166 | 152 | 112 | 130 | 57 | 74 | 103 | 70 | 66 | 32 | 31 | 15 | 6 | 16 | 46 | 37 | 44 | 38 | 53 | 65 | 41 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 55 | 60 | 46 | 57 | 48 | 40 | 46 | 57 | 49 | 43 | 44 | 36 | 33 | 30 | 34 | 9 | 22 | 21 | 10 | 15 | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | 17 | 17 | 19 | 24 | 19 | 25 | 16 | 12 | 10 | 13 | 15 | 15 | 38 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 24 | 35 | 35 | 148 | 126 | 6 | 4 | 5 | 6 | 5 | 38 | 33 | 33 | 33 |
Ending Cash |
Loading...
|
M | 72 | 6 | 95 | 6 | 106 | 143 | 166 | 152 | 112 | 130 | 57 | 74 | 103 | 70 | 34 | 33 | 32 | 15 | 6 | 16 | 46 | 37 | 44 | 38 | 53 | 65 | 41 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 55 | 60 | 46 | 57 | 48 | 40 | 46 | 57 | 49 | 43 | 44 | 36 | 33 | 30 | 34 | 9 | 22 | 21 | 20 | 20 | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | 32 | 17 | 19 | 24 | 19 | 25 | 16 | 12 | 10 | 13 | 15 | 15 | 38 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 21 | 21 | 35 | 148 | 126 | 6 | 4 | 5 | 6 | -3 | 38 | 24 | 37 |
Stock-Based Compensation |
Loading...
|
M | 8 | 10 | 8 | 7 | 6 | 1 | 0 | 1 | 1 | 2 | 2 | 4 | 3 | 4 | 4 | 3 | 4 | 3 | 4 | 5 | 6 | 7 | 6 | 5 | 3 | 2 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 5 | 4 | 4 | 5 | 4 | 3 | 3 | 1 | 1 | 3 | 7 | 3 | 3 | 1 | 8 | 20 | 26 | 26 | 35 | 34 | 29 | 30 | 27 | 26 | 25 | 25 | 8 | 3 | 3 | 1,415 | 1,415 | 1,415 | 1,414 | 951 | 951 | 951 | 951 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -2 | -27 | -27 | -27 | -25 | 0 | -1 | -1 | -1 | -3 | -3 | -3 | -4 | -3 | -6 | -7 | -8 | -8 | -8 | -7 | -6 | -7 | -5 | -4 | -5 | -4 | -4 | -5 | -3 | -3 | -3 | 23 | 23 | 25 | 25 | -5,463 | -5,465 | -5,467 | -5,469 | -5 | -4 | -2 | -1 | -2 | -3 | -10 | -9 | -9 | -8 | - | -9 | -18 | -19 | -22 | -20 | -14 | -19 | -19 | -12 | -9 | -3 | - | - | - | - | - | 0 | -36 | -373 | -78 | -387 | -351 | -14 | -309 | 2 | 2 | 2 | 2 | 2 | -1 | -1 | 198 | 198 | 199 | 199 | 1 | 1 | 0 | 301 | 301 | 637 | 930 | 630 | 720 | 384 | 90 | 90 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 21 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 329 | 357 | 547 | 614 | 809 | 818 | 797 | 697 | 606 | 533 | 436 | 395 | 364 | 334 | 321 | 290 | 267 | 292 | 308 | 354 | 411 | 440 | 495 | 509 | 498 | 492 | 467 | 488 | 510 | 515 | 526 | 54 | 63 | 61 | 67 | 532 | 523 | 517 | 499 | 485 | 470 | 452 | 441 | 421 | 400 | 387 | 357 | 318 | 250 | -446 | -1,131 | -1,167 | -1,809 | -1,181 | -547 | -556 | 57 | 54 | 24 | 11 | 28 | 35 | 65 | 99 | 117 | 127 | 142 | 154 | 160 | 179 | 187 | 109 | 46 | -11 | -43 | -1 | 71 | 108 | 149 | 191 | 203 | 219 | 210 | 197 | 175 | 168 | 163 | 168 | 175 | 185 | 510 | 873 | 1,104 | 1,061 | 709 | 315 | 54 | 38 | 24 | 13 | - | - | - |
Free Cash Flow |
Loading...
|
M | 32 | 1 | 24 | 27 | 66 | 65 | 75 | 74 | 41 | 88 | 63 | 56 | 53 | 44 | 44 | 53 | 52 | 40 | 40 | 45 | 46 | 44 | 46 | 21 | 28 | 42 | 30 | 43 | 40 | 21 | 46 | 34 | 47 | 50 | 46 | 48 | 38 | 51 | 26 | 28 | 29 | 21 | 25 | 33 | 42 | 59 | 49 | 46 | 24 | 7 | 21 | 38 | 60 | 59 | 61 | 40 | 37 | 25 | 11 | 0 | -2 | 6 | 16 | 54 | 67 | 76 | 85 | 64 | 65 | 72 | 80 | 86 | 90 | 101 | 101 | 111 | 109 | 104 | 103 | 98 | 91 | 87 | 79 | 60 | 52 | 52 | 32 | 43 | 32 | 36 | 48 | 50 | -7 | -81 | -85 | -94 | -46 | 8 | 6 | 7 | 8 | 3 | 4 |
StockViz Staff
September 20, 2024
Any question? Send us an email