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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 604 | 1,106 | 1,109 | 497 | 435 | 498 | 441 | 341 | -2,001 | 90 | 441 | 250 | 228 | 28 | -851 | 248 | 280 | 313 | 272 | 334 | 247 | 233 | 264 | 254 | 266 | 270 | 266 | 283 | 261 | 365 | 220 | 231 | 223 | 265 | 294 | 309 | 309 | 275 | 342 | 137 | 54 | 66 | 86 | 76 | 68 | 9 | 57 | 28 | 64 | 76 | -7 | 31 | 73 | 76 | 59 | 58 | 44 | 70 | 39 | 63 | -19 | -19 | 51 | 69 | 51 | 45 | 49 | 34 | 61 | -17 | 47 | 35 | 36 | 27 | 23 | 34 |
Depreciation and Amortization |
Loading...
|
M | 633 | 631 | 623 | 616 | 611 | 594 | 581 | 581 | 634 | 556 | 393 | 392 | 397 | 402 | 416 | 412 | 416 | 416 | 415 | 419 | 426 | 429 | 415 | 422 | 425 | 428 | 431 | 439 | 443 | 438 | 445 | 456 | 472 | 477 | 465 | 465 | 458 | 467 | 461 | 280 | 91 | 91 | 89 | 85 | 81 | 85 | 96 | 96 | 92 | 93 | 102 | 103 | 104 | 100 | 96 | 94 | 67 | 64 | 59 | 58 | 50 | 50 | 42 | 46 | 45 | 3 | 41 | 70 | 38 | 32 | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1,214 | 693 | -595 | 26 | 148 | 513 | 101 | 181 | 3,003 | 158 | 133 | 60 | -5 | 188 | 23 | -100 | 139 | 671 | 18 | 23 | 198 | 864 | -54 | -67 | 293 | -116 | -60 | -52 | -46 | -142 | -77 | -97 | -174 | -180 | -59 | -178 | -9 | 19 | -49 | -44 | 16 | 6 | 9 | -15 | -2 | 59 | 12 | 37 | 3 | 5 | 99 | 21 | -1 | -20 | -2 | 20 | 8 | -24 | 9 | -1 | 41 | 41 | 25 | -1 | 2 | 12 | 6 | 0 | 2 | -9 | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,376 | 1,346 | 1,305 | 1,193 | 1,363 | 1,551 | 1,112 | 1,172 | 1,337 | 1,735 | 788 | 771 | 400 | 653 | 541 | 308 | 629 | 768 | 817 | 775 | 746 | 778 | 717 | 607 | 738 | 724 | 817 | 797 | 802 | 935 | 831 | 776 | 839 | 954 | 796 | 859 | 750 | 798 | 885 | 455 | 159 | 175 | 198 | 147 | 149 | 132 | 187 | 158 | 166 | 185 | 202 | 149 | 85 | 160 | 151 | 168 | 138 | 112 | 119 | 84 | 22 | 22 | 73 | 86 | 69 | 49 | 61 | 77 | 19 | 172 | 176 | - | - | 217 | - | - |
Capital Expenditures |
Loading...
|
M | -1,631 | -1,516 | -1,573 | -1,339 | -1,741 | -945 | -1,183 | -685 | -1,059 | -976 | -313 | -410 | -91 | -313 | -13 | -471 | -412 | -1,316 | -1,350 | -967 | -1,096 | -2,243 | -1,243 | -1,333 | -1,130 | -2,014 | -1,375 | -965 | -871 | -1,424 | -857 | -867 | -692 | -890 | -538 | -983 | -1,153 | -908 | -760 | -688 | -191 | -289 | -319 | -966 | -422 | -366 | -205 | -226 | -277 | -94 | -202 | -146 | -369 | -180 | -494 | -728 | -687 | -467 | -390 | -415 | -420 | -420 | -212 | -787 | -244 | -301 | -106 | -235 | -240 | -533 | -450 | 0 | 0 | -245 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 2,098 | 828 | 463 | 1,711 | -17 | 78 | 7 | -21,669 | 393 | 268 | 160 | 471 | 380 | 322 | 177 | 1,774 | 1,172 | 733 | 312 | 0 | 0 | -8 | -13 | 1,741 | 1,165 | 685 | 400 | 2,345 | 1,815 | 890 | 342 | 1,495 | 1,040 | 472 | 113 | 570 | 488 | 452 | 92 | 651 | 564 | 474 | 145 | 781 | 328 | 221 | 108 | 261 | 116 | 59 | 26 | 655 | 585 | 417 | 134 | 153 | 80 | 78 | 2 | 510 | 331 | 226 | 75 | 431 | 316 | 168 | 110 | 243 | 218 | - | - | 105 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 2,098 | 828 | 463 | 1,711 | -17 | 78 | 7 | -21,669 | 393 | 268 | 160 | 471 | 380 | 322 | 177 | 1,774 | 1,172 | 733 | 312 | 0 | 0 | -8 | -13 | 1,741 | 1,165 | 685 | 400 | 2,345 | 1,815 | 890 | 342 | 1,495 | 1,040 | 472 | 113 | 570 | 488 | 452 | 92 | 651 | 564 | 474 | 145 | 781 | 328 | 221 | 108 | 261 | 116 | 59 | 26 | 655 | 585 | 417 | 134 | 153 | 80 | 78 | 2 | 510 | 331 | 226 | 75 | 431 | 316 | 168 | 110 | 243 | 218 | - | - | 105 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 1,256 | -13 | -13 | -837 | -597 | -1,001 | -1,327 | 21,715 | -567 | -456 | -169 | -2,328 | 477 | -2,044 | 3,282 | 218 | 278 | -1,741 | 1,279 | 1,142 | -113 | -309 | 510 | 901 | 150 | -298 | -128 | -1,572 | - | - | - | -130 | - | - | - | 585 | - | - | - | 411 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -348 | -671 | -1,176 | -289 | -501 | -2 | -8 | -5 | -4 | -9 | -51 | -15 | -2 | -8 | -1 | 0 | -119 | -214 | -106 | -179 | -141 | -237 | -88 | -195 | -313 | -275 | -267 | -300 | -297 | -242 | -235 | -297 | -247 | -1 | -11 | -781 | - | -794 | - | - | - | - | - | - | - | -103 | -155 | -63 | - | -39 | -59 | -1 | - | 110 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 144 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -99 | 158 | 2,891 | 1,335 | 1,299 | 238 | 584 | 108 | 157 | 24,988 | 123 | 52 | 1,070 | 653 | 3,070 | 2,513 | 4,227 | 1,244 | 1,332 | 2,428 | 1,875 | 1,582 | 1,734 | 868 | 1,611 | 1,679 | 1,450 | 748 | 1,870 | 670 | 763 | 1,605 | 780 | 1,208 | 702 | 1,000 | 418 | 1,063 | 1,543 | 2,772 | 183 | 489 | 458 | 1,077 | 282 | 369 | 122 | 477 | 372 | 208 | 350 | 707 | 407 | 219 | 515 | 893 | 795 | 614 | 577 | 953 | 493 | 493 | 23 | 500 | 151 | 139 | -198 | 270 | 109 | 242 | 8 | - | - | 366 | - | - |
Financing Cash Flow |
Loading...
|
M | -99 | 158 | 2,891 | 1,335 | 1,299 | 238 | 584 | 108 | 157 | 24,988 | 123 | 52 | 1,070 | 653 | 3,070 | 2,513 | 4,227 | 1,244 | 1,332 | 2,428 | 1,875 | 1,582 | 1,734 | 868 | 1,611 | 1,679 | 1,450 | 748 | 1,870 | 670 | 763 | 1,605 | 780 | 1,208 | 702 | 1,000 | 418 | 1,063 | 1,543 | 2,772 | 183 | 489 | 458 | 1,077 | 282 | 369 | 122 | 477 | 372 | 208 | 350 | 707 | 407 | 219 | 515 | 893 | 795 | 614 | 577 | 953 | 493 | 493 | 23 | 500 | 151 | 139 | -198 | 270 | 109 | 242 | 8 | - | - | 366 | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,825 | 2,607 | 1,317 | 1,264 | 1,757 | 1,257 | 1,402 | 1,346 | 1,915 | 1,535 | 1,593 | 1,675 | 1,495 | 3,526 | 2,643 | 4,883 | 1,300 | 1,197 | 970 | 2,574 | 1,415 | 1,409 | 1,858 | 2,452 | 2,024 | 1,454 | 1,601 | 1,936 | 2,035 | 2,228 | 2,585 | 2,929 | 2,403 | 1,301 | 1,568 | 1,594 | 1,490 | 1,744 | 1,731 | 320 | 296 | 318 | 157 | 375 | 520 | 310 | 474 | 425 | 411 | 274 | 307 | 322 | 404 | 286 | 260 | 226 | 183 | 203 | 218 | 175 | 176 | 176 | 176 | 197 | 242 | 272 | 250 | 140 | 131 | 215 | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 1,485 | 1,825 | 2,607 | 1,317 | 1,264 | 1,757 | 1,257 | 1,402 | 1,346 | 1,915 | 1,535 | 1,593 | 1,675 | 1,495 | 3,526 | 2,643 | 4,883 | 1,300 | 1,197 | 970 | 2,574 | 1,415 | 1,409 | 1,858 | 2,452 | 1,660 | 1,454 | 1,601 | 1,936 | 2,035 | 2,228 | 2,585 | 2,929 | 2,403 | 1,301 | 1,568 | 1,594 | 1,490 | 1,744 | 1,731 | 320 | 296 | 318 | 157 | 375 | 520 | 310 | 474 | 425 | 411 | 274 | 344 | 322 | 404 | 286 | 260 | 226 | 183 | 203 | 218 | 194 | 194 | 176 | 176 | 197 | 242 | 272 | 250 | 140 | 131 | 215 | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 25 | 27 | 21 | 22 | 27 | 24 | 25 | 27 | 28 | 32 | 22 | 26 | - | 69 | 1,173 | 81 | -119 | -640 | 21 | 32 | -141 | -834 | 68 | 22 | -313 | 96 | 104 | 105 | 67 | 121 | 94 | 125 | 255 | 190 | 109 | 192 | -29 | -41 | 26 | 15 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 2 | 2 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -15 | -31 | -21 | -6 | -32 | -19 | -38 | 50 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -348 | -671 | -1,176 | -289 | -501 | -2 | -8 | -5 | -4 | -9 | -51 | -15 | -2 | -8 | -1 | 0 | -119 | -214 | -106 | -179 | -141 | -237 | -88 | -195 | -313 | -275 | -267 | -300 | -297 | -242 | -235 | -297 | -247 | -1 | -11 | -781 | - | -794 | - | - | - | - | - | - | - | -103 | -155 | -63 | - | -39 | -59 | -1 | - | 110 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 144 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -916 | -879 | 5,252 | 4,477 | 1,364 | 1,745 | 1,245 | 1,632 | 1,928 | 1,692 | 1,014 | 1,228 | 102 | 729 | 2,746 | 1,788 | 3,732 | 167 | 380 | -1,133 | 1,349 | -183 | 153 | 372 | 1,159 | 768 | -168 | 121 | -179 | -163 | 303 | 1,071 | 483 | -272 | -1,425 | -1,137 | -1,140 | 1,526 | -884 | -698 | 56 | 524 | 157 | -10 | 243 | 774 | 21 | 202 | 85 | 173 | 8 | 187 | 48 | 632 | 183 | 188 | 118 | 499 | 172 | 74 | 438 | 438 | 627 | 577 | 529 | 430 | 397 | 437 | 292 | 53 | 330 | - | - | 256 | - | - |
Free Cash Flow |
Loading...
|
M | -256 | -170 | -268 | -146 | -377 | 606 | -71 | 487 | 278 | 759 | 475 | 361 | 309 | 340 | 554 | -164 | 217 | -548 | -533 | -192 | -350 | -1,464 | -526 | -726 | -392 | -1,290 | -558 | -168 | -69 | -489 | -25 | -91 | 147 | 64 | 258 | -123 | -403 | -109 | 125 | -234 | -32 | -115 | -120 | -819 | -273 | -235 | -17 | -68 | -111 | 91 | 0 | 3 | -283 | -21 | -343 | -560 | -550 | -354 | -271 | -331 | -398 | -398 | -139 | -701 | -175 | -252 | -45 | -158 | -222 | -361 | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email