Cash Flow Statement | Trend | Unit | 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 | 2005-06-30 | 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 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -101 | 291 | -19 | 189 | -986 | 446 | -136 | 171 | -1,330 | 485 | -77 | -29 | 401 | -481 | 3 | 229 | -120 | 298 | 67 | 233 | 181 | 191 | 416 | 777 | -1,286 | 261 | 150 | 98 | -693 | 229 | -387 | 74 | 41 | 203 | 264 | 254 | 298 | 508 | 275 | 66 | -204 | 223 | 333 | 199 | 323 | -1,402 | 207 | 515 | 445 | 175 | 427 | 483 | -169 | 397 | 429 | 402 | 283 | 440 | 531 | 501 | -47 | 145 | 903 | 233 | 17 | 103 | 240 | 81 | 81 | -340 | 169 | 177 | 76 | 85 | 133 | 160 | 140 | 38 | 48 | -444 | 76 | -130 | 95 | -3,112 | 31 | -115 | -313 | 52 | 3 | 112 | 106 | 221 | 135 | 111 | 174 | 112 | 58 | 71 | -13 | 92 | 79 | 71 | 65 | 59 | 47 | 42 | 40 | 36 | 32 | 28 | 29 | 28 | 27 | 27 | 25 | 26 | 26 | 26 | 21 |
Depreciation and Amortization |
Loading...
|
M | 292 | 286 | 277 | 273 | 253 | 266 | 264 | 270 | 261 | 257 | 263 | 275 | 265 | 264 | 271 | 268 | 271 | 262 | 266 | 246 | 233 | 258 | 258 | 254 | 285 | 303 | 290 | 291 | 299 | 291 | 296 | 290 | 264 | 283 | 299 | 298 | 308 | 312 | 319 | 306 | 312 | 321 | 332 | 329 | 356 | 332 | 346 | 360 | 315 | 325 | 317 | 305 | 302 | 292 | 291 | 293 | 282 | 269 | 253 | 245 | 241 | 260 | - | - | - | - | - | - | - | - | - | - | - | - | 224 | 232 | 210 | 199 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60 | 48 | 73 | 30 | 45 | 61 | 19 | 19 | 15 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 589 | 50 | 250 | 165 | 1,478 | 144 | 619 | 211 | 2,069 | 74 | 850 | 572 | -4 | 1,221 | 244 | 17 | 458 | 189 | 223 | 120 | 158 | 208 | -174 | -544 | 1,013 | 41 | 219 | 218 | 1,326 | 141 | 1,153 | 106 | 316 | 261 | 29 | 109 | 73 | -177 | 83 | 395 | 464 | 292 | 122 | 226 | -83 | 1,850 | 5 | -2 | -368 | 466 | 68 | -59 | 905 | 173 | -83 | 43 | 79 | 57 | -97 | -59 | 337 | 354 | 191 | - | 2,860 | - | -7 | 2,439 | - | - | - | 1,485 | -377 | - | 377 | -33 | 132 | 194 | 425 | 1,602 | - | 3,304 | 330 | 4,723 | 345 | - | - | 1,013 | - | - | - | 388 | 1 | - | - | 180 | - | 12 | 9 | 35 | -9 | 28 | 12 | -10 | -15 | 15 | -13 | 5 | 12 | 10 | 11 | 16 | 5 | 28 | 11 | 8 | 15 | 12 | 8 |
Operating Cash Flow |
Loading...
|
M | 725 | 1,122 | 562 | 625 | 1,066 | 784 | 408 | 457 | 523 | 775 | 351 | 253 | 668 | 1,267 | 447 | 373 | 691 | 761 | 324 | 690 | 662 | 767 | 399 | 515 | 800 | 735 | 251 | 703 | 702 | 819 | 723 | 640 | 629 | 915 | 153 | 437 | 575 | 763 | 232 | 221 | 675 | 855 | 567 | 618 | 652 | 1,015 | 587 | 647 | 576 | 1,128 | 675 | 505 | 1,098 | 996 | 732 | 684 | 314 | 1,028 | 495 | 376 | 590 | 784 | 320 | 471 | 509 | 741 | 526 | 597 | 597 | 837 | 433 | 699 | 327 | 327 | 520 | 455 | 507 | 209 | 401 | 556 | 349 | 312 | 425 | 326 | 122 | 433 | 627 | 380 | 198 | 237 | 876 | 150 | -302 | 362 | 249 | -146 | 184 | 151 | 8 | 391 | -61 | 190 | 8 | 76 | 22 | 85 | 10 | 35 | 79 | 23 | 45 | 30 | 62 | 62 | 42 | 43 | 46 | 36 | 39 |
Capital Expenditures |
Loading...
|
M | -2,429 | -1,899 | -1,845 | -1,551 | -1,840 | -1,052 | -893 | -766 | -582 | -535 | -567 | -432 | -525 | -413 | -386 | -576 | -777 | -558 | -566 | -504 | -529 | -598 | -499 | -495 | -590 | -464 | -649 | -474 | -575 | -515 | -615 | -640 | -621 | -519 | -549 | -619 | -627 | -481 | -509 | -399 | -658 | -464 | -320 | -546 | -655 | -510 | -492 | -579 | -598 | -813 | -540 | -479 | -782 | -526 | -509 | -493 | -755 | -572 | -619 | -574 | -877 | -578 | -752 | -633 | -697 | -538 | -714 | -415 | -415 | -425 | -388 | -342 | -260 | -260 | -271 | -294 | -221 | -187 | -190 | -350 | -305 | -308 | -265 | -374 | -451 | -638 | -653 | -906 | -1,102 | -398 | -767 | -795 | -760 | -308 | -287 | -193 | -343 | -235 | -63 | -261 | -114 | -14 | -156 | -161 | -144 | -109 | -97 | -182 | -119 | -160 | -45 | -19 | -56 | -45 | -76 | -4 | -1 | -2 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -120 | -47 | -47 | -84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -120 | -47 | -47 | -84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 915 | 1,580 | 1,580 | 167 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 204 | - | - | -3 | - | - | - | - | - | - | -2 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -79 | -74 | -101 | -272 | -35 | -168 | -108 | - | - | -259 | -45 | - | - | - | -70 | -231 | - | -54 | -127 | -35 | -63 | -84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 111 | 111 | 111 | 111 | 106 | 105 | 106 | 105 | 100 | 101 | 100 | 100 | 95 | 96 | 95 | 95 | 90 | 91 | 91 | 90 | 86 | 86 | 86 | 86 | 79 | 80 | 79 | 79 | 72 | 73 | 72 | 73 | 67 | 68 | 71 | 70 | 36 | 36 | 36 | 36 | 30 | 29 | 30 | 30 | - | - | - | - | - | - | - | - | - | 409 | - | 72 | 285 | 227 | 322 | 12 | - | - | - | - | - | - | - | - | - | - | - | 16 | 26 | 26 | 21 | - | - | - | 8 | - | - | - | - | - | - | - | - | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 |
Other Financial Activities |
Loading...
|
M | -235 | 18,236 | 16,367 | 3,999 | 4,710 | 1,860 | 3,447 | 2,455 | 2,454 | 442 | 549 | 2,213 | 2,780 | 2,840 | 3,115 | 1,550 | 2,685 | 1,436 | 1,976 | 1,195 | 673 | 503 | 584 | 2,523 | 964 | 2,263 | 1,868 | 720 | 1,106 | 896 | 2,075 | 452 | 1,220 | 1,562 | 2,283 | 885 | 2,560 | 196 | 1,715 | 1,119 | 892 | 381 | 1,142 | 1,494 | 366 | 36 | -449 | 490 | 1,916 | 664 | 1,946 | 91 | 167 | 124 | 702 | 242 | 1,051 | 335 | 1,094 | 247 | -200 | 36 | 197 | 323 | 496 | -370 | -74 | -725 | -725 | -275 | -30 | -283 | -246 | -246 | -163 | -204 | -195 | -356 | -381 | -281 | -254 | 405 | -225 | -171 | 33 | -100 | 410 | -63 | 870 | -112 | 932 | 1,390 | 839 | 1,058 | 755 | 3,973 | 499 | 491 | 101 | 194 | -79 | 1,288 | -100 | 1,531 | -149 | 1,521 | 317 | 137 | 233 | 540 | -12 | 110 | 41 | -9 | -11 | -21 | -11 | -31 | -10 |
Financing Cash Flow |
Loading...
|
M | -235 | 18,236 | 16,367 | 3,999 | 4,710 | 1,860 | 3,447 | 2,455 | 2,454 | 442 | 549 | 2,213 | 2,780 | 2,840 | 3,115 | 1,550 | 2,685 | 1,436 | 1,976 | 1,195 | 673 | 503 | 584 | 2,523 | 964 | 2,263 | 1,868 | 720 | 1,106 | 896 | 2,075 | 452 | 1,220 | 1,562 | 2,283 | 885 | 2,560 | 196 | 1,715 | 1,119 | 892 | 381 | 1,142 | 1,494 | 366 | 36 | -449 | 490 | 1,916 | 664 | 1,946 | 91 | 167 | 124 | 702 | 242 | 1,051 | 335 | 1,094 | 247 | -200 | 36 | 197 | 323 | 496 | -370 | -74 | -725 | -725 | -275 | -30 | -283 | -246 | -246 | -163 | -204 | -195 | -356 | -381 | -281 | -254 | 405 | -225 | -171 | 33 | -100 | 410 | -63 | 870 | -112 | 932 | 1,390 | 839 | 1,058 | 755 | 3,973 | 499 | 491 | 101 | 194 | -79 | 1,288 | -100 | 1,531 | -149 | 1,521 | 317 | 137 | 233 | 540 | -12 | 110 | 41 | -9 | -11 | -21 | -11 | -31 | -10 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,130 | 2,010 | 2,077 | 2,087 | 2,034 | 1,651 | 1,562 | 1,484 | 1,974 | 2,026 | 2,606 | 1,827 | 2,381 | 2,107 | 2,210 | 1,572 | 1,841 | 1,953 | 2,375 | 2,003 | 2,122 | 2,142 | 2,168 | 1,788 | 1,398 | 1,213 | 1,588 | 1,305 | 1,325 | 1,265 | 1,185 | 1,262 | 1,437 | 1,022 | 1,337 | 1,539 | 1,670 | 1,515 | 1,413 | 1,642 | 2,031 | 1,611 | 2,301 | 1,966 | 1,943 | 1,727 | 1,688 | 1,704 | 3,392 | 3,624 | 2,008 | 2,552 | 2,848 | 2,891 | 3,392 | 1,809 | 2,020 | 1,735 | 1,267 | 903 | 1,707 | 1,743 | 1,766 | 2,058 | 1,664 | 1,478 | 1,448 | 1,989 | 1,989 | 1,330 | 1,342 | 1,164 | 1,555 | 1,555 | 1,396 | 1,582 | 1,248 | 1,120 | 1,737 | 1,477 | 1,653 | 1,163 | 769 | 975 | 1,028 | 1,313 | 922 | 1,297 | 1,190 | 1,830 | 950 | 1,106 | 1,200 | 822 | 669 | 702 | 391 | 437 | 491 | 383 | 367 | 317 | 302 | 358 | 323 | 423 | 185 | 243 | 220 | 207 | 239 | 248 | 243 | 232 | 255 | 335 | 299 | 293 | 131 |
Ending Cash |
Loading...
|
M | 1,796 | 2,335 | 4,101 | 2,077 | 2,087 | 2,034 | 1,651 | 1,562 | 1,484 | 1,974 | 2,026 | 2,606 | 1,827 | 2,381 | 2,107 | 2,210 | 1,572 | 1,841 | 1,953 | 2,375 | 2,003 | 2,122 | 2,142 | 2,168 | 949 | 1,398 | 1,213 | 1,588 | 1,305 | 1,325 | 1,265 | 1,185 | 1,262 | 1,437 | 1,022 | 1,337 | 1,539 | 1,670 | 1,515 | 1,413 | 1,642 | 2,031 | 1,611 | 2,301 | 1,970 | 1,943 | 1,727 | 1,688 | 1,710 | 3,392 | 3,624 | 2,008 | 2,554 | 2,848 | 2,891 | 3,392 | 1,809 | 2,020 | 1,735 | 1,267 | 903 | 1,707 | 1,743 | 1,766 | 2,058 | 1,664 | 1,478 | 1,575 | 1,575 | 1,989 | 1,330 | 1,390 | 1,381 | 1,381 | 1,555 | 1,408 | 1,582 | 1,248 | 1,120 | 1,737 | 1,477 | 1,653 | 1,163 | 780 | 975 | 1,028 | 1,313 | 922 | 1,297 | 1,190 | 1,830 | 881 | 1,106 | 1,200 | 822 | 669 | 702 | 391 | 437 | 491 | 383 | 367 | 317 | 302 | 358 | 323 | 423 | 185 | 243 | 220 | 207 | 239 | 248 | 243 | 232 | 255 | 335 | 299 | 293 |
Stock-Based Compensation |
Loading...
|
M | -253 | 362 | 127 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 204 | - | - | -3 | - | - | - | - | - | - | -2 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -79 | -74 | -101 | -272 | -35 | -168 | -108 | - | - | -259 | -45 | - | - | - | -70 | -231 | - | -54 | -127 | -35 | -63 | -84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 418 | 0 | 0 | 3 | 0 | 0 | 0 | 60 | 2 | -1 | 149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -3,082 | -1,502 | -28,249 | 867 | 1,152 | 1,726 | 934 | 389 | 624 | 1,032 | 1,193 | 1,216 | 52 | 108 | 518 | 319 | 135 | 479 | 1,475 | 1,498 | 616 | 968 | 1,293 | 562 | 370 | -76 | -93 | 1,158 | 1,139 | 1,581 | 1,165 | 375 | -84 | 686 | 952 | 1,060 | 829 | 814 | 740 | 149 | 86 | 242 | -463 | -28 | 146 | 1,158 | 1,278 | 1,581 | 782 | 2,826 | 2,980 | 1,195 | 1,381 | 2,739 | 3,200 | 3,566 | 2,166 | 2,490 | 2,625 | 2,688 | 2,144 | 2,978 | 3,079 | 2,330 | 2,854 | 2,042 | 1,895 | 1,536 | 1,536 | 925 | 942 | -174 | -33 | -33 | -199 | 116 | -578 | -752 | -1,168 | -1,601 | -2,631 | -5,024 | -4,855 | -2,162 | -3,217 | -2,553 | -1,537 | -388 | -1,011 | -1,144 | -397 | 691 | 508 | 256 | 813 | 17 | -12 | -19 | -826 | -722 | -636 | -262 | 309 | -14 | -30 | -272 | 454 | 120 | -32 | 146 | 120 | 197 | 231 | 242 | 298 | 328 | 332 | 279 | 272 |
Free Cash Flow |
Loading...
|
M | -1,704 | -777 | -1,283 | -926 | -774 | -268 | -485 | -309 | -59 | 240 | -216 | -179 | 143 | 854 | 61 | -203 | -86 | 203 | -242 | 186 | 133 | 169 | -100 | 20 | 210 | 271 | -398 | 229 | 127 | 304 | 108 | - | 8 | 396 | -396 | -182 | -52 | 282 | -277 | -178 | 17 | 391 | 247 | 72 | -3 | 505 | 95 | 68 | -22 | 315 | 135 | 26 | 316 | 470 | 223 | 191 | -441 | 456 | -124 | -198 | -287 | 206 | -432 | -162 | -188 | 203 | -188 | 182 | 182 | 412 | 45 | 357 | 67 | 67 | 249 | 161 | 286 | 22 | 211 | 206 | 44 | 4 | 160 | -48 | -329 | -205 | -26 | -526 | -904 | -161 | 109 | -645 | -1,062 | 54 | -38 | -339 | -159 | -84 | -55 | 130 | -175 | 204 | -148 | -85 | -122 | -24 | -87 | -147 | -40 | -137 | - | 49 | 6 | 18 | -33 | 38 | 46 | 34 | 36 |
StockViz Staff
September 16, 2024
Any question? Send us an email