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 | 2001-03-31 | 2000-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 147 | 56 | 169 | 196 | 181 | 353 | 205 | 201 | 238 | 141 | 147 | 152 | 93 | 89 | 96 | 50 | 20 | 44 | 45 | 55 | 41 | 40 | 44 | 43 | 40 | 43 | 31 | 32 | 34 | 67 | 32 | 37 | 31 | 41 | 51 | 41 | 36 | 12 | 33 | 36 | 31 | 27 | 23 | 27 | 33 | 23 | 21 | 21 | 18 | 22 | 12 | 14 | 20 | 5 | 13 | 13 | 7 | 0 | 7 | 6 | 0 | -365 | 6 | 11 | 11 | 11 | 19 | 21 | 0 | 12 | 17 | 19 | 13 | 21 | 15 | 16 | 10 | 13 | 12 | 15 | 10 | -20 | 16 | 12 | 7 | 5 | 15 | 13 | 5 | 10 | 7 | 29 |
Depreciation and Amortization |
Loading...
|
M | 26 | 17 | 17 | 17 | 17 | 15 | 17 | 18 | 18 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 8 | 12 | 6 | 5 | 4 | 6 | 10 | 2 | 8 | 7 | 8 | 8 | 9 | 8 | 8 | 8 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 7 | 6 | 7 | 8 | 7 | 8 | 6 | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 38 | 134 | 15 | 0 | 11 | -191 | 15 | 47 | -19 | 8 | 10 | 10 | 13 | 11 | 9 | 9 | 21 | 19 | 12 | 11 | 14 | 11 | 6 | 6 | 7 | 13 | 6 | 6 | 7 | -38 | 6 | 6 | 9 | -6 | -16 | 3 | 3 | 38 | 4 | 3 | 1 | 4 | 12 | 9 | -13 | 3 | 3 | 5 | 2 | -10 | -3 | 60 | -80 | 16 | 3 | -2 | 10 | 6 | 6 | 2 | 1 | 517 | 1 | 0 | 2 | -8 | 3 | 2 | 22 | 2 | 2 | -4 | 4 | 0 | 1 | 2 | 1 | 0 | 8 | 3 | 2 | 42 | -8 | 9 | 0 | 1 | -1 | 0 | 1 | - | - | - |
Operating Cash Flow |
Loading...
|
M | 167 | 73 | 18 | 50 | 172 | 32 | 168 | 88 | 409 | 205 | 371 | 377 | 211 | 27 | 71 | 427 | 128 | 2 | 187 | 95 | 65 | -96 | 77 | -7 | 36 | 23 | 125 | 20 | 98 | -9 | 82 | 25 | 45 | 10 | 56 | 9 | 80 | -74 | 78 | 26 | 55 | -24 | 50 | 16 | 8 | -37 | 35 | 18 | -36 | -252 | 77 | 43 | -50 | 54 | -7 | 5 | -42 | 51 | 31 | -13 | 42 | 71 | 353 | 106 | 0 | 30 | 88 | -4 | -44 | -60 | 83 | 32 | 74 | -91 | 7 | 2 | 41 | 16 | -40 | 23 | -9 | 29 | 36 | 3 | 29 | -2 | 36 | 18 | 16 | 97 | - | 63 |
Capital Expenditures |
Loading...
|
M | -105 | -66 | -36 | -26 | -15 | -35 | -33 | -19 | -21 | -25 | -25 | -16 | -17 | -19 | -9 | -9 | -11 | -29 | -22 | -12 | -4 | -19 | -9 | -9 | -21 | -26 | -10 | -6 | -5 | -34 | -19 | -22 | -17 | -45 | -15 | -32 | -10 | -14 | -13 | -18 | -14 | -21 | -14 | -10 | -7 | -8 | -19 | -16 | -14 | -7 | -22 | -25 | -17 | -14 | -8 | -4 | -3 | -2 | -1 | -3 | -2 | -217 | -179 | -224 | -16 | -16 | -12 | -16 | -13 | -11 | -11 | -11 | -12 | -27 | -16 | -24 | -11 | -13 | -22 | -22 | -12 | -21 | -9 | -9 | -15 | -19 | -36 | -6 | -9 | -50 | 0 | -36 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -14 | 59 | -15 | 291 | -21 | 109 | 231 | -3,668 | 26 | 21 | 2 | -772 | -854 | -9 | 48 | 8 | -92 | 47 | -119 | 2 | 2 | -46 | -44 | 2 | 4 | 0 | -80 | 117 | 0 | 0 | 0 | 51 | 54 | -65 | 0 | -130 | 0 | -17 | -5 | 34 | -62 | 34 | 34 | -30 | 1 | 3 | 0 | 105 | 93 | 93 | 77 | 22 | 20 | 11 | 9 | 24 | 25 | 22 | 3 | 27 | 28 | 23 | 10 | 19 | 16 | 9 | 7 | 54 | 46 | 44 | 9 | 72 | 16 | 10 | 5 | 53 | 4 | 2 | 1 | 12 | 10 | 9 | 6 | 7 | 7 | 5 | 2 | 2 | - | 6 |
Investing Cash Flow |
Loading...
|
M | - | - | -14 | 59 | -15 | 291 | -21 | 109 | 231 | -3,668 | 26 | 21 | 2 | -772 | -854 | -9 | 48 | 8 | -92 | 47 | -119 | 2 | 2 | -46 | -44 | 2 | 4 | 0 | -80 | 117 | 0 | 0 | 0 | 51 | 54 | -65 | 0 | -130 | 0 | -17 | -5 | 34 | -62 | 34 | 34 | -30 | 1 | 3 | 0 | 105 | 93 | 93 | 77 | 22 | 20 | 11 | 9 | 24 | 25 | 22 | 3 | 27 | 28 | 23 | 10 | 19 | 16 | 9 | 7 | 54 | 46 | 44 | 9 | 72 | 16 | 10 | 5 | 53 | 4 | 2 | 1 | 12 | 10 | 9 | 6 | 7 | 7 | 5 | 2 | 2 | - | 6 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -26 | -68 | -15 | -58 | -15 | -16 | -177 | 2,225 | -123 | -76 | -15 | -26 | 8 | 68 | 203 | 61 | -6 | -4 | -4 | 40 | -4 | -4 | -4 | -41 | -4 | -4 | -4 | -4 | -6 | -4 | -3 | 207 | -3 | 80 | -4 | 102 | 56 | -3 | -2 | 34 | -73 | 106 | 11 | 31 | 18 | -17 | -26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -60 | -48 | 0 | -190 | -41 | -88 | 0 | 9 | -209 | 0 | 0 | -1 | -10 | 0 | 0 | 0 | -5 | -21 | -4 | -4 | -12 | -48 | -17 | -20 | -24 | 0 | -5 | -15 | -19 | -50 | 0 | -60 | -105 | -45 | -104 | -55 | -108 | -92 | -40 | -21 | -15 | -10 | -8 | -5 | -12 | -8 | -6 | -9 | -3 | -16 | -16 | 0 | -4 | 0 | - | 0 | 0 | 0 | - | - | 0 | 1 | - | 0 | -1 | -7 | -13 | -1 | -36 | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | - | -5 | -3 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,609 | 0 | 0 | 0 | 876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 916 | 0 | 0 | - | 336 | - | - | - | 2 | - | - | 0 | 0 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 0 | 0 | 7 | 4 | 23 | - | 13 |
Other Financial Activities |
Loading...
|
M | 462 | 3,327 | 1,924 | 1,920 | 1,798 | 1,906 | 1,884 | 1,755 | 2,193 | 5,022 | 1,004 | 1,366 | 1,220 | 1,472 | 1,760 | 579 | 2,511 | 1,298 | 1,079 | 979 | 1,114 | 1,331 | 1,069 | 1,240 | 1,024 | 1,032 | 827 | 1,083 | 934 | 946 | 976 | 994 | 949 | 1,189 | 1,061 | 1,246 | 947 | 3,211 | 996 | 875 | 762 | 1,751 | 932 | 877 | 745 | 834 | 786 | 744 | 700 | 1,831 | 90 | 82 | 115 | 679 | 106 | 100 | 90 | 94 | 73 | 103 | 62 | 9 | -335 | 121 | 29 | 283 | 0 | 21 | 102 | 62 | -30 | -28 | -71 | 103 | 20 | -4 | -22 | -15 | 62 | 0 | -3 | 62 | 29 | 36 | 4 | 66 | -34 | 0 | -55 | - | - | 21 |
Financing Cash Flow |
Loading...
|
M | 462 | 3,327 | 1,924 | 1,920 | 1,798 | 1,906 | 1,884 | 1,755 | 2,193 | 5,022 | 1,004 | 1,366 | 1,220 | 1,472 | 1,760 | 579 | 2,511 | 1,298 | 1,079 | 979 | 1,114 | 1,331 | 1,069 | 1,240 | 1,024 | 1,032 | 827 | 1,083 | 934 | 946 | 976 | 994 | 949 | 1,189 | 1,061 | 1,246 | 947 | 3,211 | 996 | 875 | 762 | 1,751 | 932 | 877 | 745 | 834 | 786 | 744 | 700 | 1,831 | 90 | 82 | 115 | 679 | 106 | 100 | 90 | 94 | 73 | 103 | 62 | 9 | -335 | 121 | 29 | 283 | 0 | 21 | 102 | 62 | -30 | -28 | -71 | 103 | 20 | -4 | -22 | -15 | 62 | 0 | -3 | 62 | 29 | 36 | 4 | 66 | -34 | 0 | -55 | - | - | 21 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 46 | 42 | 78 | 297 | 235 | 141 | 100 | 284 | 179 | 331 | 102 | 28 | 1 | 4 | 613 | 389 | 4 | 2 | 10 | 11 | 8 | 7 | 3 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 2 | 4 | 3 | 4 | 2 | 1 | 3 | 11 | 7 | 6 | 5 | 1 | 67 | 0 | 6 | 6 | 9 | 4 | 11 | 8 | 23 | 8 | 21 | 9 | 27 | 29 | 85 | 34 | 42 | 36 | 92 | 21 | 35 | 26 | 53 | 41 | 49 | 94 | 129 | 133 | 89 | 60 | 57 | 26 | 11 | 39 | 28 | 18 | 15 | 46 | 107 | 49 | 25 | 38 | 23 | 52 | 67 | 78 | 61 | - | - | - |
Ending Cash |
Loading...
|
M | 29 | 46 | 42 | 78 | 297 | 235 | 141 | 100 | 284 | 179 | 331 | 102 | 28 | 1 | 4 | 613 | 389 | 4 | 2 | 10 | 11 | 8 | 7 | 3 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 2 | 4 | 3 | 4 | 2 | 1 | 3 | 11 | 7 | 6 | 5 | 1 | 67 | 0 | 6 | 6 | 9 | 4 | 11 | 8 | 23 | 8 | 21 | 9 | 27 | 29 | 85 | 34 | 42 | 36 | 92 | 21 | 35 | 26 | 53 | 41 | 49 | 94 | 129 | 133 | 89 | 60 | 57 | 26 | 11 | 39 | 28 | 18 | 15 | 46 | 107 | 49 | 25 | 38 | 23 | 52 | 67 | 78 | 61 | - | - |
Stock-Based Compensation |
Loading...
|
M | 11 | 4 | 5 | 6 | 9 | 4 | 5 | 5 | 7 | 4 | 4 | 4 | 5 | 3 | 3 | 3 | 4 | 2 | 4 | 3 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | -1 | 2 | 2 | 2 | 3 | 1 | 6 | 3 | 4 | 2 | 5 | 2 | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | -60 | -48 | 0 | -190 | -41 | -88 | 0 | 9 | -209 | 0 | 0 | -1 | -10 | 0 | 0 | 0 | -5 | -21 | -4 | -4 | -12 | -48 | -17 | -20 | -24 | 0 | -5 | -15 | -19 | -50 | 0 | -60 | -105 | -45 | -104 | -55 | -108 | -92 | -40 | -21 | -15 | -10 | -8 | -5 | -12 | -8 | -6 | -9 | -3 | -16 | -16 | 0 | -4 | 0 | - | 0 | 0 | 0 | - | - | 0 | 1 | - | 0 | -1 | -7 | -13 | -1 | -36 | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | - | -5 | -3 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 165 | 181 | 1,060 | 954 | 982 | 876 | 654 | 445 | 229 | 454 | 491 | 373 | 269 | 182 | 85 | 699 | 567 | 356 | 213 | 257 | 212 | 275 | 240 | 217 | 226 | 244 | 240 | 215 | 195 | 228 | 237 | 206 | 255 | 335 | 135 | 188 | 196 | 236 | 304 | 275 | 286 | 274 | 238 | 369 | 246 | 207 | 210 | 145 | 150 | 156 | 170 | 238 | 252 | 242 | 247 | 242 | 244 | 217 | 223 | 195 | 176 | 165 | 204 | 220 | 292 | 321 | 362 | 375 | 388 | 412 | 390 | 390 | 367 | 347 | 295 | 287 | 284 | 296 | 274 | 254 | 232 | 255 | 208 | 187 | 165 | 157 | 156 | 183 | 168 | - | - | - |
Free Cash Flow |
Loading...
|
M | 62 | 7 | -18 | 24 | 157 | -4 | 135 | 69 | 388 | 180 | 346 | 361 | 194 | 8 | 61 | 418 | 116 | -27 | 165 | 83 | 62 | -115 | 68 | -16 | 15 | -3 | 115 | 14 | 93 | -43 | 63 | 2 | 28 | -35 | 41 | -23 | 70 | -88 | 65 | 8 | 41 | -45 | 36 | 7 | 2 | -46 | 15 | 3 | -50 | -258 | 55 | 18 | -67 | 40 | -15 | 1 | -45 | 49 | 29 | -16 | 40 | -147 | 532 | -117 | -16 | 14 | 76 | -20 | -57 | -70 | 71 | 21 | 62 | -118 | -9 | -22 | 30 | 3 | -62 | 1 | -21 | 7 | 27 | -7 | 14 | -21 | 0 | 24 | 8 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email