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 | 2015-08-3 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-08-6 | 2013-06-30 | 2013-05-7 | 2013-03-31 | 2013-02-5 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 116 | 59 | 186 | 143 | 174 | 106 | 233 | 207 | 205 | 121 | 228 | 194 | 181 | 130 | 195 | 191 | 126 | 47 | 229 | 13 | 74 | 88 | 133 | 110 | 90 | 163 | 110 | 107 | 72 | 51 | 77 | 96 | 59 | 4 | 48 | 48 | -13 | 38 | 13 | 29 | 15 | 12 | 6 | 26 | 26 | 40 | 40 | 1 | 1 | -10 | 22 | 9 | 2 | -31 | -192 | -5 | -19 | -83 | - |
Depreciation and Amortization |
Loading...
|
M | 214 | 214 | 212 | 207 | 200 | 199 | 199 | 203 | 206 | 211 | 215 | 212 | 212 | 215 | 207 | 209 | 213 | 216 | 216 | 127 | 132 | 138 | 141 | 136 | 132 | 129 | 138 | 132 | 131 | 120 | 135 | 120 | 131 | 139 | 87 | 87 | 87 | 85 | 91 | 97 | 91 | 85 | 85 | 83 | 83 | 86 | 86 | 85 | 85 | 87 | 92 | 87 | 87 | 89 | 91 | 84 | 86 | 83 | - |
Non-Cash Items (Other) |
Loading...
|
M | 485 | 11 | -12 | -8 | 33 | -16 | 107 | 84 | -1 | -5 | -5 | 19 | 54 | 13 | 39 | -1 | 21 | 21 | -180 | 136 | 26 | -1 | -37 | 37 | 6 | 44 | 9 | -1 | 28 | -2 | -4 | -8 | -3 | 15 | -2 | - | 100 | 2 | 2 | 3 | 38 | 3 | 5 | -3 | - | 1 | - | 48 | - | 26 | 9 | 4 | -18 | 5 | -122 | -20 | 7 | 3 | - |
Operating Cash Flow |
Loading...
|
M | 199 | -199 | 1,125 | 322 | 401 | -233 | 1,218 | 359 | 290 | -304 | 668 | 274 | 323 | 315 | 551 | 446 | 315 | 218 | 630 | 240 | 170 | 161 | 448 | 271 | 132 | 153 | 395 | 247 | 190 | 143 | 290 | 206 | 170 | 191 | 245 | 245 | 180 | 112 | 100 | 160 | 120 | 78 | 172 | 167 | 167 | 132 | 132 | 78 | 78 | 87 | 201 | 123 | 66 | 89 | 122 | 92 | 64 | 49 | 112 |
Capital Expenditures |
Loading...
|
M | -150 | -183 | -129 | -175 | -174 | -211 | -131 | -189 | -205 | -162 | -156 | -156 | -202 | -162 | -164 | -156 | -115 | -148 | -128 | -104 | -92 | -75 | -66 | -86 | -90 | -94 | -68 | -66 | -70 | -65 | -60 | -55 | -80 | -93 | -56 | -56 | -45 | -44 | -35 | -43 | -58 | -67 | -47 | -60 | -60 | -72 | -72 | -62 | -62 | -45 | -63 | -61 | -61 | -45 | -34 | -32 | -48 | -46 | -223 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -88 | - | 70 | 6 | 3 | 6 | 6 | 22 | 3 | 140 | 14 | -4 | -10 | 236 | -99 | 2 | -99 | -99 | -228 | 3 | -474 | 3 | 7 | -57 | -456 | 1 | -1 | -11 | 3 | -2,282 | -3 | -3 | 5 | 3 | 10 | 14 | -125 | -29 | -66 | 18 | 13 | -1 | -1 | 2 | 0 | -18 | 30 | 9 | - | - | 5 | - | - | - | 29 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -88 | - | 70 | 6 | 3 | 6 | 6 | 22 | 3 | 140 | 14 | -4 | -10 | 236 | -99 | 2 | -99 | -99 | -228 | 3 | -474 | 3 | 7 | -57 | -456 | 1 | -1 | -11 | 3 | -2,282 | -3 | -3 | 5 | 3 | 10 | 14 | -125 | -29 | -66 | 18 | 13 | -1 | -1 | 2 | 0 | -18 | 30 | 9 | - | - | 5 | - | - | - | 29 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -186 | -104 | 1 | -84 | -176 | -81 | 240 | -5 | -210 | -204 | -142 | -241 | -577 | -374 | -133 | -166 | 5,953 | -261 | -12 | -110 | -112 | -107 | 487 | -108 | -260 | -160 | 284 | -10 | -136 | -124 | -170 | 2,356 | -19 | -19 | -200 | -16 | -109 | -49 | -20 | -25 | -10 | - | -10 | -67 | -67 | -28 | -28 | -521 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -81 | -7 | -186 | -82 | -167 | -166 | -72 | -286 | -300 | -51 | 3 | 18 | 32 | 7 | -4 | 3 | 1 | 2 | 12 | 23 | -22 | -52 | -33 | 5 | 8 | 4 | 5 | 11 | 10 | 5 | 6 | 9 | 4 | 7 | 2 | 2 | 3 | 6 | 7 | 4 | 3 | 7 | 3 | 6 | 6 | 17 | 17 | - | 0 | 442 | - | - | -6 | - | -1 | - | -4 | 3 | - |
Dividends Paid |
Loading...
|
M | 34 | 36 | 30 | 32 | 32 | 33 | 33 | - | - | 5 | - | - | - | - | - | - | - | - | - | - | 138 | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -8 | 1,546 | -17 | -4 | 511 | -211 | -170 | -74 | 244 | 5 | -1 | 396 | 1,556 | 744 | -164 | 1 | 1,187 | -2 | 6,675 | -102 | 138 | -16 | -294 | -86 | 496 | -37 | -102 | -50 | 591 | -60 | -14 | -1 | -3 | 2,333 | -8 | - | 615 | -41 | -39 | -37 | 505 | 1,112 | -29 | 438 | - | -73 | 1 | 1,348 | -4 | 1 | 2 | 12 | -54 | -37 | 194 | -6 | -1 | 785 | - |
Financing Cash Flow |
Loading...
|
M | -8 | 1,546 | -17 | -4 | 511 | -211 | -170 | -74 | 244 | 5 | -1 | 396 | 1,556 | 744 | -164 | 1 | 1,187 | -2 | 6,675 | -102 | 138 | -16 | -294 | -86 | 496 | -37 | -102 | -50 | 591 | -60 | -14 | -1 | -3 | 2,333 | -8 | - | 615 | -41 | -39 | -37 | 505 | 1,112 | -29 | 438 | - | -73 | 1 | 1,348 | -4 | 1 | 2 | 12 | -54 | -37 | 194 | -6 | -1 | 785 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 1 | -9 | - | 1 | 3 | 7 | 4 | -6 | - | - | 3 | -2 | -3 | -3 | - | -2 | -3 | -1 | -1 | - | - | - | - | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 507 | 1,203 | 633 | 696 | 717 | 1,410 | 527 | 622 | 582 | 1,091 | 804 | 843 | 847 | 750 | 906 | 953 | 673 | 750 | 255 | 353 | 293 | 381 | 365 | 291 | 228 | 306 | 275 | 293 | 331 | 323 | 236 | 212 | 282 | 228 | 62 | 62 | 119 | 53 | 129 | 45 | 126 | 162 | 142 | 25 | 16 | 16 | 32 | 32 | 32 | 87 | 38 | 32 | 29 | 42 | 171 | 126 | 120 | 148 | - |
Ending Cash |
Loading...
|
M | 494 | 507 | 1,203 | 633 | 696 | 717 | 1,410 | 527 | 622 | 582 | 1,091 | 804 | 843 | 847 | 750 | 906 | 953 | 673 | 750 | 255 | 353 | 293 | 381 | 365 | 291 | 228 | 306 | 275 | 293 | 331 | 323 | 236 | 212 | 282 | 228 | 62 | 62 | 119 | 53 | 129 | 45 | 126 | 162 | 142 | 25 | 25 | 32 | 16 | 87 | 32 | 87 | 38 | 32 | 29 | 42 | 171 | 126 | 120 | 148 |
Stock-Based Compensation |
Loading...
|
M | 9 | 21 | 6 | 6 | 7 | 23 | 5 | 6 | 7 | 21 | 6 | 6 | 7 | 21 | 5 | 4 | 5 | 19 | 6 | 4 | 14 | 3 | 3 | 6 | 10 | 4 | 4 | 5 | 8 | 3 | 3 | 3 | 10 | 4 | 4 | - | 5 | 5 | 7 | 3 | 2 | 5 | 5 | 22 | - | 16 | - | - | - | - | 16 | - | 28 | 21 | 306 | 25 | 4 | 83 | - |
Issuance/Purchase of Shares |
|
M | -81 | -7 | -186 | -82 | -167 | -166 | -72 | -286 | -300 | -51 | 3 | 18 | 32 | 7 | -4 | 3 | 1 | 2 | 12 | 23 | -22 | -52 | -33 | 5 | 8 | 4 | 5 | 11 | 10 | 5 | 6 | 9 | 4 | 7 | 2 | 2 | 3 | 6 | 7 | 4 | 3 | 7 | 3 | 6 | 6 | 17 | 17 | - | 0 | 442 | - | - | -6 | - | -1 | - | -4 | 3 | - |
Capital Stock Change |
Loading...
|
M | 11 | 13 | 10 | 8 | 13 | 5 | 3 | 2 | 6 | 16 | 3 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,723 | 1,580 | 1,830 | 2,027 | 2,223 | 2,226 | 2,333 | 2,101 | 2,239 | 2,024 | 1,929 | 1,709 | 1,877 | 1,759 | 1,634 | 1,862 | 1,851 | 1,596 | 1,822 | 1,052 | 1,140 | 1,027 | 1,086 | 1,175 | 1,099 | 827 | 903 | 943 | 888 | 763 | 804 | 680 | 634 | 728 | 715 | 634 | 673 | 801 | 660 | 723 | 654 | 761 | 755 | 724 | 550 | 606 | 517 | 517 | 482 | 482 | 561 | 552 | 575 | 527 | 571 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 49 | -382 | 996 | 147 | 227 | -444 | 1,087 | 170 | 85 | -466 | 512 | 118 | 121 | 153 | 387 | 290 | 200 | 70 | 502 | 136 | 78 | 86 | 382 | 185 | 42 | 59 | 327 | 181 | 120 | 78 | 230 | 151 | 90 | 98 | 189 | - | 135 | 68 | 65 | 117 | 62 | 11 | 125 | 107 | - | 60 | - | 16 | - | 42 | 138 | 62 | 5 | 44 | 88 | 60 | 16 | 3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email