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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 189 | 136 | 154 | 184 | 179 | 461 | 234 | 112 | 271 | 229 | 203 | 259 | 270 | 222 | 200 | 178 | 184 | 188 | 68 | 83 | 113 | 119 | 119 | 197 | 197 |
Depreciation and Amortization |
Loading...
|
M | 153 | 146 | 149 | 158 | 144 | 133 | 151 | 146 | 147 | 155 | 177 | 148 | 139 | 142 | 145 | 153 | 168 | 148 | 184 | 183 | 270 | 83 | 83 | 80 | 80 |
Non-Cash Items (Other) |
Loading...
|
M | 403 | 24 | 63 | -12 | 52 | -210 | 55 | 131 | 65 | 1 | 66 | -55 | 23 | -20 | -27 | -24 | 29 | 14 | 37 | -248 | -113 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 150 | 363 | -135 | 932 | 184 | 405 | -260 | 937 | 266 | 435 | -112 | 844 | 175 | 552 | -110 | 914 | 128 | 431 | -89 | 655 | 113 | 117 | 117 | 380 | 380 |
Capital Expenditures |
Loading...
|
M | -113 | -121 | -124 | -144 | -132 | -98 | -152 | -154 | -118 | -110 | -145 | -133 | -117 | -104 | -114 | -87 | -106 | -91 | -115 | -81 | -78 | -86 | -86 | -93 | -93 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -15 | -35 | 370 | -46 | 5 | 5 | -5 | -5 | -5 | 262 | 262 | 258 | 0 | -398 | 398 | 398 | 398 | 67 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -15 | -35 | 370 | -46 | 5 | 5 | -5 | -5 | -5 | 262 | 262 | 258 | 0 | -398 | 398 | 398 | 398 | 67 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 393 | -120 | -83 | -191 | 680 | -590 | 665 | 73 | 364 | -357 | 221 | -220 | 258 | -345 | 291 | 415 | -238 | -238 | 239 | 41 | 41 | -98 | -98 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -5 | -76 | -231 | -159 | -23 | -106 | -166 | -128 | -223 | -113 | -43 | -233 | -75 | 375 | -59 | -256 | -164 | -58 | 6,182 | 8 | 25 | 9 | 0 | - |
Dividends Paid |
Loading...
|
M | 181 | 185 | 176 | 178 | 180 | 184 | 181 | 182 | 182 | 185 | 183 | 186 | 182 | 186 | 188 | 187 | 183 | 332 | 1,567 | 388 | 1 | 139 | 139 | 122 | 122 |
Other Financial Activities |
Loading...
|
M | 165 | -91 | 317 | -175 | 298 | -238 | 703 | -118 | 666 | 340 | 722 | -94 | 343 | -8 | 1 | 1,850 | 36 | 669 | 3,134 | 0 | 2,148 | -19 | -19 | -1 | -1 |
Financing Cash Flow |
Loading...
|
M | 165 | -91 | 317 | -175 | 298 | -238 | 703 | -118 | 666 | 340 | 722 | -94 | 343 | -8 | 1 | 1,850 | 36 | 669 | 3,134 | 0 | 2,148 | -19 | -19 | -1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 430 | 524 | 689 | 564 | 837 | 562 | 775 | 1,077 | 626 | 633 | 850 | 690 | 755 | 757 | 743 | 538 | 674 | 480 | 602 | 549 | 405 | - | - | - | - |
Ending Cash |
Loading...
|
M | 457 | 430 | 524 | 689 | 564 | 837 | 562 | 775 | 1,077 | 626 | 633 | 850 | 690 | 755 | 757 | 743 | 538 | 674 | 480 | 602 | 549 | 405 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 14 | 11 | -5 | 12 | 13 | 13 | 16 | 16 | 16 | 16 | 15 | 14 | 16 | 14 | 14 | 10 | 11 | 7 | 6 | 7 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -5 | -76 | -231 | -159 | -23 | -106 | -166 | -128 | -223 | -113 | -43 | -233 | -75 | 375 | -59 | -256 | -164 | -58 | 6,182 | 8 | 25 | 9 | 0 | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 36 | 96 | 22 | 551 | 21 | 90 | 807 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,116 | 989 | 1,080 | -1,483 | -1,148 | -906 | 2,221 | -1,796 | 1,746 | 1,098 | 1,262 | 921 | 1,100 | 1,035 | -1,146 | -1,536 | 850 | 920 | 723 | 668 | -4,542 | -973 | -1,007 | -1,402 | -1,411 |
Free Cash Flow |
Loading...
|
M | 37 | 242 | -259 | 788 | 52 | 307 | -412 | 783 | 148 | 325 | -257 | 711 | 58 | 448 | -224 | 826 | 22 | 340 | -205 | 573 | 35 | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email