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 | 2001-09-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 167 | -43 | 68 | 134 | 122 | 95 | 383 | 309 | -117 | 100 | 124 | 405 | 26 | 457 | 96 | 244 | 31 | 216 | -36 | 87 | 137 | -19 | 219 | 61 | 142 | 46 | 60 | 41 | 48 | 20 | 29 | -108 | 10 | 43 | 40 | 38 | 25 | -6 | 36 | 36 | 41 | 44 | 32 | 33 | 30 | 29 | 18 | 26 | 33 | 35 | 33 | 34 | 33 | 92 | 30 | -12 | 29 | 30 | 26 | 44 | 41 | 28 | 29 | 28 | 38 | 25 | 23 | 24 | 22 | 21 | 19 | 17 | 17 | 16 | 16 | 16 | 15 | 16 | 15 | 14 | 15 | 13 | 22 | 13 | 12 | 9 | 11 | 10 | 10 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | -11 | 0 |
Depreciation and Amortization |
Loading...
|
M | 288 | 262 | 246 | 227 | 265 | 244 | 201 | 242 | 241 | 239 | 211 | 190 | 181 | 178 | 177 | 168 | 175 | 141 | 136 | 134 | 134 | 125 | 120 | 119 | 114 | 108 | 108 | 104 | 97 | 95 | 77 | 70 | 71 | 72 | 68 | 62 | 59 | 58 | 58 | 57 | 50 | 48 | 49 | 47 | 47 | 48 | 48 | 53 | 43 | 41 | 40 | 40 | 37 | 35 | 32 | 30 | 30 | 29 | 28 | 30 | 31 | 29 | 27 | 27 | 26 | 21 | 26 | 24 | 25 | 23 | 21 | 17 | 16 | 17 | 15 | 15 | 14 | 12 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 528 | -37 | -25 | -4 | -6 | 26 | -242 | -211 | 188 | -39 | -45 | -39 | -37 | -35 | -41 | -35 | -35 | -32 | -32 | -32 | -33 | -21 | -23 | -26 | -37 | -35 | -23 | -21 | -39 | -21 | -14 | 0 | -10 | -11 | -12 | -12 | -8 | -7 | -9 | -11 | -10 | -6 | -4 | -7 | -5 | -2 | -5 | -5 | -9 | -10 | -7 | -3 | -7 | -52 | 36 | -3 | -4 | -7 | -3 | -3 | -2 | -14 | -1 | -2 | 4 | 4 | -1 | -2 | 4 | 1 | -1 | 2 | 1 | -1 | 2 | 2 | 1 | 1 | 0 | 1 | -1 | 1 | -3 | -5 | 1 | 5 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 19 | 10 | 0 | 24 | 8 | 7 | 2 | 7 | 9 | 4 | 0 | 6 | -3 | 2 | 16 | 0 |
Operating Cash Flow |
Loading...
|
M | 341 | 429 | 418 | 478 | 306 | 401 | 363 | 339 | 191 | 250 | 309 | 240 | 212 | 174 | 315 | 202 | 191 | 178 | 197 | 172 | 137 | 156 | 156 | 129 | 129 | 94 | 135 | 114 | 107 | 101 | 120 | 70 | 102 | 96 | 95 | 45 | 107 | 79 | 111 | 71 | 73 | 76 | 93 | 96 | 47 | 78 | 85 | 93 | 50 | 61 | 74 | 66 | 46 | 57 | 41 | 70 | 51 | 22 | 53 | 63 | 68 | 64 | 87 | 56 | 25 | 47 | 57 | 49 | 32 | 49 | 30 | 16 | 34 | 32 | 39 | 18 | 32 | 11 | 22 | 15 | 20 | 19 | 15 | 22 | 18 | 28 | 12 | 16 | 11 | 27 | 14 | 2 | 17 | 11 | 15 | 5 | 2 | 15 | 6 | 7 | 14 | 10 | 5 | 2 | 9 | 0 | 4 | -4 | 3 |
Capital Expenditures |
Loading...
|
M | 0 | -391 | -644 | -402 | -1,051 | -1,361 | -1,264 | -990 | -2,570 | -2,098 | -1,312 | -1,613 | -2,311 | -856 | -1,437 | -570 | -856 | -1,274 | -912 | -633 | -659 | -339 | -485 | -610 | -510 | -306 | -334 | -480 | -433 | -807 | -283 | -187 | -160 | -165 | -247 | -140 | -131 | -122 | -131 | -137 | -154 | -189 | -176 | -138 | -59 | -185 | -113 | -98 | -141 | -127 | -136 | -388 | -84 | -360 | -138 | -123 | -96 | -105 | -100 | -109 | -133 | -216 | -156 | -129 | -49 | -293 | -446 | -124 | -87 | -329 | -433 | -62 | -154 | -149 | -80 | -82 | -124 | -227 | -118 | -81 | -24 | -69 | -23 | -23 | -60 | -87 | -36 | -69 | -21 | 0 | -61 | -50 | -33 | -18 | -46 | -38 | -17 | -39 | -44 | -14 | -13 | -50 | -26 | -44 | -121 | -19 | -15 | -53 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 748 | 593 | 11 | 1,105 | 619 | 375 | 101 | -14 | -15 | -34 | -98 | 547 | 200 | 14 | 5 | 7 | 11 | -160 | 1 | 14 | 42 | 13 | -36 | 11 | 1 | 1 | 3 | 96 | 10 | 17 | 0 | 37 | 0 | 25 | 68 | 53 | 11 | 18 | 0 | 52 | 0 | 22 | 80 | 0 | 0 | 0 | 0 | 124 | 15 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 748 | 593 | 11 | 1,105 | 619 | 375 | 101 | -14 | -15 | -34 | -98 | 547 | 200 | 14 | 5 | 7 | 11 | -160 | 1 | 14 | 42 | 13 | -36 | 11 | 1 | 1 | 3 | 96 | 10 | 17 | 0 | 37 | 0 | 25 | 68 | 53 | 11 | 18 | 0 | 52 | 0 | 22 | 80 | 0 | 0 | 0 | 0 | 124 | 15 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 17 | -357 | 1,376 | -369 | 234 | 161 | 1,510 | -471 | 449 | 299 | 978 | -250 | 249 | 217 | 527 | 2 | 2 | 2 | 301 | -207 | 9 | 3 | 6 | 8 | 28 | 44 | 73 | 76 | 67 | 84 | 65 | 122 | 5 | 13 | 30 | 18 | 31 | 27 | 51 | 2 | 0 | 9 | 17 | - | - | - | - | - | -184 | -1,361 | -398 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -24 | -4 | -8 | 149 | 16 | 1,527 | 586 | 148 | 1,435 | 10,531 | 9,560 | 5,480 | 10,655 | 4,721 | 12,867 | 32 | 3,641 | 9 | 3,821 | 709 | -9 | -14 | 1,434 | 2,336 | 1,041 | 148 | 593 | -130 | -18 | -108 | -39 | -34 | -26 | 1,134 | 5 | 5 | 0 | -5 | 0 | 18 | 1 | 412 | 17 | 535 | 0 | 120 | 94 | 37 | 793 | 315 | -1 | 451 | 0 | 13 | 342 | 0 | - | - | 193 | - | 207 | 194 | - | - | 320 | 189 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 222 | 214 | 215 | 209 | 209 | 194 | 193 | 188 | 184 | 174 | 171 | 161 | 151 | 143 | 134 | 130 | 126 | 116 | 115 | 111 | 110 | 101 | 99 | 93 | 92 | 84 | 82 | 79 | 77 | 67 | 68 | 65 | 63 | 62 | 62 | 60 | 60 | 58 | 58 | 57 | 55 | 55 | 53 | 45 | 42 | 40 | 39 | 37 | 37 | 37 | 34 | 33 | 33 | 27 | 28 | 22 | 24 | 24 | 22 | 39 | 34 | 37 | 34 | 28 | 28 | 26 | 25 | 25 | 27 | 25 | 23 | 20 | 20 | 20 | 19 | 18 | 17 | 17 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 1 | 3 |
Other Financial Activities |
Loading...
|
M | -136 | 55 | 81 | 1,092 | 2,159 | 3,011 | 4,425 | 1,255 | 9,861 | 1,347 | 228 | 275 | -63 | 255 | -86 | 6,734 | -23 | 3,209 | 487 | -19 | 416 | 853 | -16 | -13 | -1 | 1,713 | -14 | 971 | 1,632 | 1,992 | 22 | 1,331 | 620 | 454 | 517 | 711 | 185 | 278 | 973 | 303 | 431 | -3 | -31 | 1,172 | 204 | 129 | -5 | 187 | -21 | -2 | 276 | 1,704 | 443 | 1 | 527 | 181 | 82 | 234 | 1 | 422 | -1 | 3 | 304 | 126 | -2 | 15 | 839 | 291 | 469 | 971 | 991 | 415 | 276 | 582 | 63 | 92 | 124 | 233 | 177 | 125 | 42 | 60 | -1 | 18 | 51 | 136 | 112 | 120 | 82 | 31 | 53 | 61 | 31 | 56 | 49 | 39 | 21 | 21 | 58 | 15 | 5 | 18 | 53 | 47 | 122 | 25 | 2 | 152 | 3 |
Financing Cash Flow |
Loading...
|
M | -136 | 55 | 81 | 1,092 | 2,159 | 3,011 | 4,425 | 1,255 | 9,861 | 1,347 | 228 | 275 | -63 | 255 | -86 | 6,734 | -23 | 3,209 | 487 | -19 | 416 | 853 | -16 | -13 | -1 | 1,713 | -14 | 971 | 1,632 | 1,992 | 22 | 1,331 | 620 | 454 | 517 | 711 | 185 | 278 | 973 | 303 | 431 | -3 | -31 | 1,172 | 204 | 129 | -5 | 187 | -21 | -2 | 276 | 1,704 | 443 | 1 | 527 | 181 | 82 | 234 | 1 | 422 | -1 | 3 | 304 | 126 | -2 | 15 | 839 | 291 | 469 | 971 | 991 | 415 | 276 | 582 | 63 | 92 | 124 | 233 | 177 | 125 | 42 | 60 | -1 | 18 | 51 | 136 | 112 | 120 | 82 | 31 | 53 | 61 | 31 | 56 | 49 | 39 | 21 | 21 | 58 | 15 | 5 | 18 | 53 | 47 | 122 | 25 | 2 | 152 | 3 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 1 | 0 | -3 | 3 | -2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 661 | 568 | 960 | 1,298 | 858 | 866 | 518 | 870 | 415 | 368 | 358 | 534 | 598 | 485 | 242 | 488 | 243 | 453 | 238 | 316 | 272 | 234 | 322 | 259 | 277 | 119 | 125 | 151 | 125 | 158 | 256 | 146 | 125 | 76 | 69 | 91 | 86 | 67 | 62 | 75 | 58 | 54 | 302 | 87 | 141 | 95 | 81 | 77 | 79 | 73 | 61 | 78 | 91 | 111 | 73 | 71 | 71 | 68 | 70 | 125 | 71 | 15 | 7 | 8 | 8 | 11 | 7 | 9 | 3 | 8 | 4 | 3 | 4 | 5 | 2 | 4 | 3 | 5 | 3 | 4 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 2 | 3 | 4 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 7 | 22 | 3 | 2 |
Ending Cash |
Loading...
|
M | 732 | 661 | 568 | 960 | 1,298 | 858 | 866 | 518 | 870 | 415 | 368 | 358 | 534 | 598 | 485 | 242 | 488 | 243 | 453 | 238 | 316 | 272 | 234 | 322 | 259 | 254 | 119 | 125 | 151 | 125 | 158 | 256 | 146 | 125 | 76 | 69 | 91 | 86 | 67 | 62 | 75 | 58 | 54 | 302 | 87 | 141 | 95 | 81 | 77 | 79 | 73 | 61 | 78 | 91 | 111 | 73 | 71 | 71 | 68 | 70 | 125 | 71 | 15 | 7 | 8 | 8 | 11 | 7 | 9 | 3 | 8 | 4 | 3 | 4 | 5 | 2 | 4 | 3 | 5 | 3 | 4 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 2 | 3 | 4 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 7 | 22 | 3 |
Stock-Based Compensation |
Loading...
|
M | 17 | 35 | 16 | 15 | 16 | 12 | 18 | 14 | 14 | 14 | 10 | 12 | 12 | 11 | 13 | 9 | 10 | 10 | 11 | 11 | 11 | 10 | 10 | 8 | 7 | 7 | 8 | 6 | 5 | 6 | 7 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 14 | - | - | 4 | 11 | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -24 | -4 | -8 | 149 | 16 | 1,527 | 586 | 148 | 1,435 | 10,531 | 9,560 | 5,480 | 10,655 | 4,721 | 12,867 | 32 | 3,641 | 9 | 3,821 | 709 | -9 | -14 | 1,434 | 2,336 | 1,041 | 148 | 593 | -130 | -18 | -108 | -39 | -34 | -26 | 1,134 | 5 | 5 | 0 | -5 | 0 | 18 | 1 | 412 | 17 | 535 | 0 | 120 | 94 | 37 | 793 | 315 | -1 | 451 | 0 | 13 | 342 | 0 | - | - | 193 | - | 207 | 194 | - | - | 320 | 189 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 104 | 0 | 0 | 0 | 1,501 | 199 | 0 | 646 | 771 | 492 | 869 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -982 | -1,219 | -1,240 | -699 | -1,756 | -1,815 | -1,028 | -2,136 | -307 | -2,242 | -1,542 | -1,932 | -339 | -1,316 | -621 | -1,668 | -531 | -1,577 | -1,236 | -1,538 | -956 | -1,018 | -1,176 | -617 | -1,097 | -393 | -766 | -744 | -471 | -500 | -691 | -750 | -636 | -462 | -1,218 | -952 | -769 | -728 | -602 | -966 | -890 | -598 | -427 | -80 | -839 | -842 | -308 | -292 | -81 | 56 | -343 | -327 | -287 | -296 | -262 | -1,370 | -291 | -312 | -358 | -339 | -312 | -416 | -365 | -346 | -350 | -335 | -272 | -248 | -237 | -232 | -219 | -127 | -125 | -117 | -96 | -68 | -67 | -59 | -55 | -86 | -57 | -49 | -50 | -54 | -51 | -52 | -46 | -47 | -265 | -46 | -35 | -30 | 12 | 8 | -19 | -19 | -17 | -17 | -12 | -130 | -162 | -5 | -3 | 0 | -6 | -5 | -1 | - | - |
Free Cash Flow |
Loading...
|
M | 341 | 37 | -226 | 76 | 306 | 401 | 363 | 339 | 191 | -1,849 | -1,003 | -1,373 | -2,099 | 1,029 | -1,121 | 202 | -665 | -1,095 | -714 | -461 | -523 | -183 | -329 | -481 | -381 | -212 | -199 | -366 | -326 | -707 | -163 | -116 | -58 | -68 | -152 | -96 | -24 | -43 | -20 | -66 | -81 | -112 | -82 | -42 | -12 | -107 | -28 | 191 | -91 | -66 | -62 | -322 | -38 | -302 | -97 | -53 | -45 | -82 | -47 | -46 | -65 | -152 | -69 | -72 | -23 | -246 | -389 | -74 | -55 | -280 | -403 | -47 | -119 | -116 | -41 | -64 | -92 | -215 | -97 | -66 | -5 | -50 | -8 | -1 | -42 | -59 | -24 | -53 | -10 | 27 | -47 | -48 | -15 | -7 | -31 | -33 | -15 | -24 | -37 | -7 | 1 | -40 | -21 | -42 | -112 | -19 | -10 | -56 | 2 |
StockViz Staff
September 16, 2024
Any question? Send us an email