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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,019 | 1,160 | 737 | 784 | 505 | 439 | 412 | 677 | 895 | 918 | 895 | 819 | 765 | 324 | 167 | 117 | -25 | 373 | 305 | 260 | 199 | 152 | 267 | 304 | 404 | 173 | 137 | 171 | 144 | 287 | 198 | -510 | -352 | 62 | 214 | 724 | 665 | 546 | 709 | 1,195 | 872 | 813 | 713 | 307 | 444 | 221 |
Depreciation and Amortization |
Loading...
|
M | 224 | 231 | 192 | 647 | 566 | 561 | 333 | 150 | 209 | 185 | 113 | 91 | 76 | 67 | 66 | 56 | 55 | 55 | 44 | 45 | 47 | 49 | 53 | 48 | 40 | 33 | 9 | 18 | 28 | 37 | 40 | 43 | 52 | 55 | 52 | 48 | 38 | 36 | 39 | 61 | 57 | 50 | 39 | 8 | 4 | - |
Non-Cash Items (Other) |
Loading...
|
M | -815 | -1,006 | -637 | -1,460 | -1,025 | -1,520 | -2,421 | -2,237 | -2,111 | -3,231 | 4,517 | 4,132 | 4,716 | 5,552 | 4,260 | 4,019 | 3,153 | 3,075 | -1,855 | -1,905 | -2,540 | -2,002 | -2,748 | -3,298 | -1,811 | -2,044 | -1,440 | -1,318 | -1,669 | -1,557 | -1,340 | 1,007 | 323 | 145 | 1,428 | -3,277 | -4,425 | -3,656 | -9,012 | -8,483 | -10,094 | -15,089 | -11,002 | -8,240 | -4,392 | - |
Operating Cash Flow |
Loading...
|
M | -231 | -233 | 327 | -157 | -251 | -734 | -1,296 | -2,095 | -1,631 | -2,596 | -2,282 | -1,344 | -804 | -426 | -390 | -943 | -2,096 | -2,083 | -1,374 | -1,421 | -1,847 | -1,417 | -2,394 | -2,847 | -1,491 | -1,863 | -1,559 | -999 | -892 | -626 | -266 | -1,768 | -538 | -528 | -527 | 458 | 507 | 1,533 | 3,126 | 3,669 | 3,165 | 2,175 | 3,335 | 3,637 | 2,768 | 2,748 |
Capital Expenditures |
Loading...
|
M | -84 | -67 | -44 | -38 | -36 | -36 | -40 | -38 | -32 | -27 | -22 | -16 | -16 | -16 | -13 | -19 | -17 | -17 | -16 | -17 | -19 | -18 | -20 | -19 | -26 | -33 | -32 | -28 | -19 | -12 | -10 | -9 | -10 | -11 | -11 | -12 | -16 | -17 | -15 | -16 | -12 | -12 | -15 | -11 | -7 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | -302 | -302 | -581 | -1,359 | -1,057 | -1,060 | -863 | -85 | -121 | -118 | -36 | -36 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64 | -64 | -64 | -64 | 0 | 0 | -60 | -60 | -60 | -60 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | -302 | -302 | -581 | -1,359 | -1,057 | -1,060 | -863 | -85 | -121 | -118 | -36 | -36 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64 | -64 | -64 | -64 | 0 | 0 | -60 | -60 | -60 | -60 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -99 | -4 | -4 | 330 | 425 | 774 | 1,370 | 1,470 | 2,183 | 1,907 | 1,365 | 1,208 | 70 | 632 | 392 | 79 | 1,550 | 905 | 965 | 1,265 | 154 | -25 | 1,666 | 2,606 | 2,757 | 2,972 | 1,973 | 1,525 | 1,222 | 1,138 | 1,113 | 958 | 1,151 | 1,113 | 85 | -231 | -181 | -181 | 50 | 50 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -693 | -113 | -80 | -80 | -105 | -13 | -8 | -116 | 675 | 603 | 596 | 703 | 514 | 1,862 | 1,854 | 2,437 | 1,894 | 609 | 761 | 178 | 2,412 | 2,718 | 2,591 | 2,590 | 289 | 0 | -14 | -13 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 209 | 209 | 209 | 0 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,099 | 1,031 | 760 | 940 | 876 | 836 | 763 | 712 | 669 | 604 | 567 | 532 | 503 | 468 | 442 | 417 | 377 | 345 | 325 | 305 | 318 | 334 | 362 | 363 | 307 | 283 | 241 | 244 | 243 | 213 | 191 | 181 | 204 | 218 | 242 | 223 | 357 | 330 | 428 | 422 | 338 | 420 | 264 | 225 | 112 | - |
Other Financial Activities |
Loading...
|
M | 1,108 | 2,821 | 1,230 | 2,158 | 1,878 | 3,583 | 4,066 | 4,452 | 3,313 | 3,039 | 2,237 | 1,272 | 1,164 | 214 | -129 | -113 | 1,766 | 2,277 | 2,189 | 3,178 | 1,466 | 910 | 1,041 | 134 | 100 | 117 | 1,158 | 1,598 | 1,932 | 2,067 | 1,115 | 4,443 | 4,438 | 4,696 | 5,185 | 3,061 | 4,084 | 3,449 | 2,928 | 3,392 | 2,058 | 3,632 | 3,555 | 1,352 | 1,348 | - |
Financing Cash Flow |
Loading...
|
M | 1,108 | 2,821 | 1,230 | 2,158 | 1,878 | 3,583 | 4,066 | 4,452 | 3,313 | 3,039 | 2,237 | 1,272 | 1,164 | 214 | -129 | -113 | 1,766 | 2,277 | 2,189 | 3,178 | 1,466 | 910 | 1,041 | 134 | 100 | 117 | 1,158 | 1,598 | 1,932 | 2,067 | 1,115 | 4,443 | 4,438 | 4,696 | 5,185 | 3,061 | 4,084 | 3,449 | 2,928 | 3,392 | 2,058 | 3,632 | 3,555 | 1,352 | 1,348 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -26 | -17 | -3 | 2 | 31 | 22 | 8 | 8 | - | - | - | -7 | -7 | -7 | -7 | - | - | - | - | - | 2 | 2 | 2 | 2 | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,498 | 312 | 277 | 272 | 390 | 362 | 253 | 346 | 344 | 296 | 583 | 610 | 540 | 869 | 890 | 1,168 | 138 | 152 | 247 | 120 | 110 | 122 | 125 | 116 | 119 | 186 | 137 | 104 | 343 | 337 | 265 | 110 | 121 | 388 | 102 | 69 | 149 | 75 | 87 | 37 | 90 | 223 | 53 | 85 | 68 | - |
Ending Cash |
Loading...
|
M | 1,546 | 348 | 312 | 277 | 272 | 390 | 362 | 253 | 346 | 344 | 296 | 583 | 610 | 540 | 869 | 890 | 1,168 | 138 | 152 | 247 | 120 | 110 | 122 | 125 | 116 | 119 | 186 | 137 | 104 | 343 | 337 | 265 | 110 | 121 | 388 | 102 | 69 | 149 | 75 | 87 | 37 | 90 | 223 | 53 | 85 | 68 |
Stock-Based Compensation |
Loading...
|
M | 279 | 256 | - | 200 | 200 | 200 | 237 | 237 | 237 | 237 | 123 | 123 | 123 | 123 | 98 | 98 | 98 | 98 | 90 | 90 | 90 | 90 | 70 | 70 | 70 | 70 | 12 | 20 | 30 | 39 | 35 | 35 | 33 | 32 | 32 | 31 | 86 | 83 | 83 | 84 | 28 | 29 | 21 | 13 | 6 | - |
Issuance/Purchase of Shares |
|
M | -693 | -113 | -80 | -80 | -105 | -13 | -8 | -116 | 675 | 603 | 596 | 703 | 514 | 1,862 | 1,854 | 2,437 | 1,894 | 609 | 761 | 178 | 2,412 | 2,718 | 2,591 | 2,590 | 289 | 0 | -14 | -13 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 209 | 209 | 209 | 0 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 827 | 827 | 827 | 827 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -6,392 | -6,188 | -5,168 | -6,390 | -6,272 | -6,615 | -6,860 | -5,935 | -5,510 | -4,066 | -2,624 | -1,895 | -425 | 778 | 330 | -290 | -958 | -2,375 | -2,635 | -2,327 | -2,221 | -2,017 | -744 | 280 | 1,273 | 2,241 | 2,475 | 2,396 | 2,416 | 2,291 | 1,941 | 1,848 | 2,351 | 2,850 | 3,284 | 3,183 | 2,814 | 3,096 | 2,013 | 1,636 | 918 | -226 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -315 | -300 | 283 | -196 | -287 | -770 | -1,336 | -2,133 | -1,663 | -2,623 | -2,304 | -1,360 | -820 | -442 | -404 | -962 | -2,113 | -2,100 | -1,390 | -1,438 | -1,866 | -1,436 | -2,414 | -2,866 | -1,517 | -1,896 | -1,590 | -1,027 | -912 | -638 | -276 | -1,778 | -548 | -539 | -537 | 447 | 492 | 1,516 | 3,111 | 3,653 | 3,152 | 2,163 | 575 | 882 | 16 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email