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 | 2010-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 108 | 221 | 132 | 132 | 129 | 145 | 110 | 116 | -469 | 152 | 107 | 93 | 84 | 111 | 120 | 148 | 137 | 165 | 156 | 128 | 138 | 138 | 147 | 115 | 111 | 471 | 99 | 101 | 85 | 97 | 93 | 92 | 93 | 81 | 77 | 76 | 19 | 70 | 62 | 62 | 61 | 59 | 49 | 43 | 40 | 40 | 37 | 28 | 27 | 25 | 18 | 7 | 3 | - | 0 |
Depreciation and Amortization |
Loading...
|
M | 277 | 273 | 267 | 269 | 260 | 253 | 243 | 235 | 235 | 231 | 225 | 218 | 209 | 203 | 195 | 194 | 189 | 188 | 184 | 172 | 159 | 154 | 150 | 143 | 136 | 130 | 128 | 126 | 124 | 119 | 113 | 112 | 109 | 106 | 102 | 98 | 91 | 91 | 86 | 81 | 78 | 76 | 72 | 69 | 64 | 61 | 58 | 53 | 44 | 39 | 31 | 25 | 18 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 37 | -113 | -28 | -14 | -10 | -32 | 11 | 19 | 762 | -18 | 20 | 25 | 25 | 24 | 19 | 2 | 15 | -18 | -12 | 19 | -1 | 4 | -10 | 14 | 14 | -24 | 0 | -11 | 9 | -5 | -2 | -9 | -14 | 3 | -34 | -44 | 72 | -20 | -2 | -6 | -8 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 2 | 6 | 2 | - | - |
Operating Cash Flow |
Loading...
|
M | 371 | 465 | 401 | 532 | 348 | 424 | 270 | 434 | 255 | 447 | 327 | 368 | 234 | 373 | 249 | 234 | 234 | 421 | 315 | 395 | 261 | 384 | 282 | 341 | 247 | 308 | 254 | 278 | 220 | 259 | 257 | 277 | 228 | 253 | 185 | 193 | 210 | 198 | 194 | 197 | 180 | 161 | 185 | 147 | 161 | 119 | 132 | 139 | 102 | 101 | 79 | 48 | 39 | 45 | 2 |
Capital Expenditures |
Loading...
|
M | -831 | -1,291 | -560 | -1,382 | -1,295 | -882 | -736 | -1,400 | -621 | -1,080 | -749 | -854 | -550 | -1,177 | -464 | -300 | -737 | -853 | -1,400 | -1,445 | -1,142 | -1,149 | -723 | -1,423 | -481 | -919 | -392 | -764 | -849 | -750 | -551 | -981 | -712 | -536 | -541 | -1,113 | -716 | -554 | -704 | -789 | -363 | -616 | -450 | -559 | -659 | -484 | -597 | -818 | -494 | -953 | -653 | -759 | -612 | -1,649 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 1,319 | 1,109 | 17 | 104 | -42 | -172 | -172 | -57 | -101 | -201 | -103 | -305 | -166 | -155 | -110 | 412 | -551 | 3 | 247 | 152 | 239 | 0 | 69 | 184 | 163 | 336 | 97 | 339 | 1,397 | -429 | -319 | -360 | -398 | -347 | -451 | -123 | -447 | -471 | -164 | 169 | 126 | 84 | -360 | 130 | 91 | 56 | 0 | 45 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 1,319 | 1,109 | 17 | 104 | -42 | -172 | -172 | -57 | -101 | -201 | -103 | -305 | -166 | -155 | -110 | 412 | -551 | 3 | 247 | 152 | 239 | 0 | 69 | 184 | 163 | 336 | 97 | 339 | 1,397 | -429 | -319 | -360 | -398 | -347 | -451 | -123 | -447 | -471 | -164 | 169 | 126 | 84 | -360 | 130 | 91 | 56 | 0 | 45 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -255 | -479 | 882 | -41 | 539 | 510 | 907 | -557 | 1,115 | 363 | -358 | 1,319 | 539 | 203 | 881 | -130 | 954 | 1,045 | 384 | 697 | 180 | 1,099 | 213 | 496 | -31 | 240 | 426 | 205 | 211 | 403 | 310 | 262 | 295 | 311 | 341 | 113 | 404 | 443 | 112 | - | - | - | 490 | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9 | 3 | 0 | 0 | -3 | -150 | -150 | -52 | -98 | -6 | -6 | 297 | 297 | 1,581 | 0 | 3 | 2 | 392 | 21 | 11 | 243 | 171 | 0 | 2 | 3 | 491 | 1 | 1 | 1 | 244 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | 34 | 33 | 33 | 33 | 33 | 31 | 31 | 32 | 32 | 28 | 26 | 26 | 22 | 21 | 21 | 21 | 21 | 18 | 18 | 19 | 14 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | 80 | 122 | 1,078 | -381 | 2,089 | 718 | 1,148 | 581 | 1,608 | 352 | 1,118 | 1,809 | 1,089 | 4 | 702 | 428 | 1,968 | 59 | 1,002 | 1,081 | 1,519 | 985 | 1,564 | 1,554 | 1,256 | 38 | 6 | 1,364 | 528 | 55 | 249 | 685 | 985 | 137 | 403 | 425 | 711 | 410 | 619 | 537 | 24 | 584 | 267 | 672 | 588 | 167 | 350 | 548 | 1,442 | 920 | 437 | 57 | 568 | 9 | 2 |
Financing Cash Flow |
Loading...
|
M | 80 | 122 | 1,078 | -381 | 2,089 | 718 | 1,148 | 581 | 1,608 | 352 | 1,118 | 1,809 | 1,089 | 4 | 702 | 428 | 1,968 | 59 | 1,002 | 1,081 | 1,519 | 985 | 1,564 | 1,554 | 1,256 | 38 | 6 | 1,364 | 528 | 55 | 249 | 685 | 985 | 137 | 403 | 425 | 711 | 410 | 619 | 537 | 24 | 584 | 267 | 672 | 588 | 167 | 350 | 548 | 1,442 | 920 | 437 | 57 | 568 | 9 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 464 | 516 | 580 | 702 | 780 | 1,117 | 1,034 | 1,512 | 1,108 | 1,894 | 1,233 | 1,352 | 1,758 | 1,262 | 942 | 753 | 338 | 336 | 288 | 298 | 323 | 249 | 281 | 272 | 308 | 226 | 240 | 156 | 275 | 227 | 173 | 163 | 157 | 120 | 163 | 210 | 283 | 211 | 244 | 256 | 270 | 222 | 234 | 218 | 230 | 440 | 389 | 803 | 282 | 280 | 445 | 230 | 329 | 0 | - |
Ending Cash |
Loading...
|
M | 556 | 464 | 516 | 580 | 702 | 780 | 1,117 | 1,034 | 1,512 | 1,108 | 1,894 | 1,233 | 1,352 | 1,758 | 1,262 | 942 | 753 | 338 | 336 | 288 | 298 | 323 | 249 | 281 | 272 | 292 | 226 | 240 | 156 | 275 | 227 | 173 | 163 | 157 | 120 | 163 | 210 | 283 | 211 | 244 | 256 | 270 | 222 | 234 | 218 | 230 | 440 | 389 | 803 | 282 | 280 | 445 | 230 | 329 | 0 |
Stock-Based Compensation |
Loading...
|
M | 8 | 11 | 9 | 9 | 6 | 6 | 6 | 7 | -3 | 8 | 7 | 7 | 5 | 3 | 7 | 4 | 4 | 6 | 5 | 6 | 4 | 4 | 5 | 5 | 3 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 3 | 5 | 5 | 5 | 3 | 4 | 4 | 5 | 3 | 4 | 4 | 7 | 7 | 7 | 7 | 9 | 8 | 8 | 8 | 12 | 11 | - | - |
Issuance/Purchase of Shares |
|
M | -9 | 3 | 0 | 0 | -3 | -150 | -150 | -52 | -98 | -6 | -6 | 297 | 297 | 1,581 | 0 | 3 | 2 | 392 | 21 | 11 | 243 | 171 | 0 | 2 | 3 | 491 | 1 | 1 | 1 | 244 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 296 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -742 | -844 | -1,027 | -988 | -133 | -65 | 363 | 258 | 832 | 358 | 1,212 | 564 | 768 | 1,122 | 720 | 312 | 127 | -322 | -219 | -290 | -185 | -179 | -170 | -161 | -116 | -106 | -89 | -118 | -152 | -65 | -93 | -125 | -103 | -134 | -123 | -273 | -100 | 23 | -10 | 22 | 126 | 165 | 130 | 150 | 177 | 205 | 456 | 420 | 864 | 297 | 310 | 485 | 269 | 347 | - |
Free Cash Flow |
Loading...
|
M | -459 | -826 | -159 | -850 | -946 | -458 | -466 | -966 | -367 | -633 | -422 | -485 | -315 | -804 | -215 | -65 | -503 | -432 | -1,084 | -1,050 | -880 | -765 | -441 | -1,081 | -235 | -611 | -138 | -485 | -630 | -491 | -294 | -704 | -484 | -282 | -356 | -920 | -507 | -356 | -510 | -592 | -183 | -455 | -265 | -412 | -498 | -365 | -464 | -680 | -392 | -852 | -573 | -711 | -573 | - | -2 |
StockViz Staff
September 16, 2024
Any question? Send us an email