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 | 504 | 562 | 609 | 656 | 720 | 751 | 766 | 761 | 748 | 724 | 733 | 700 | 697 | 642 | 559 | 593 | 415 | 363 | 404 | 308 | 405 | 421 | 496 | 473 | 470 | 452 | 340 | 307 | 296 | 283 | 236 | 207 | 159 | 87 | 121 | 86 | 67 | 95 | 69 | 62 | 59 | 70 | 98 | 132 | 107 | 82 | 32 | 14 | 22 | 23 | 2 | -212 | -226 | -247 | -299 | -107 | -102 | -83 | - |
Depreciation and Amortization |
Loading...
|
M | 847 | 833 | 818 | 805 | 801 | 807 | 819 | 835 | 844 | 850 | 854 | 846 | 843 | 844 | 845 | 854 | 772 | 691 | 613 | 538 | 547 | 547 | 538 | 535 | 531 | 530 | 521 | 518 | 506 | 506 | 525 | 477 | 444 | 400 | 346 | 350 | 360 | 364 | 364 | 358 | 344 | 336 | 337 | 338 | 340 | 342 | 343 | 349 | 351 | 353 | 355 | 354 | 351 | 350 | 344 | 253 | 169 | 83 | - |
Non-Cash Items (Other) |
Loading...
|
M | 476 | 24 | -3 | 116 | 208 | 174 | 185 | 73 | 8 | 63 | 81 | 125 | 105 | 72 | 80 | -139 | -2 | 3 | -19 | 124 | 25 | 5 | 50 | 96 | 58 | 80 | 34 | 21 | 14 | -17 | 0 | 2 | 10 | 113 | 100 | 104 | 107 | 45 | 46 | 49 | 43 | 5 | 3 | -2 | 49 | 49 | 74 | 83 | 39 | 21 | 0 | -131 | -155 | -130 | -132 | -10 | 10 | 3 | - |
Operating Cash Flow |
Loading...
|
M | 1,447 | 1,649 | 1,615 | 1,708 | 1,745 | 1,634 | 1,563 | 1,013 | 928 | 961 | 1,580 | 1,463 | 1,635 | 1,627 | 1,530 | 1,609 | 1,403 | 1,258 | 1,201 | 1,019 | 1,050 | 1,012 | 1,004 | 951 | 927 | 985 | 975 | 870 | 829 | 809 | 857 | 812 | 851 | 861 | 782 | 637 | 552 | 492 | 458 | 530 | 537 | 584 | 638 | 598 | 509 | 420 | 375 | 444 | 489 | 477 | 479 | 400 | 369 | 367 | 327 | 317 | 225 | 161 | 112 |
Capital Expenditures |
Loading...
|
M | -637 | -661 | -689 | -691 | -705 | -736 | -687 | -712 | -679 | -676 | -676 | -684 | -684 | -597 | -583 | -547 | -495 | -472 | -399 | -337 | -319 | -317 | -336 | -338 | -318 | -298 | -269 | -261 | -250 | -260 | -288 | -284 | -285 | -250 | -201 | -180 | -167 | -180 | -203 | -215 | -232 | -234 | -239 | -264 | -266 | -268 | -241 | -232 | -231 | -230 | -230 | -201 | -172 | -159 | -160 | -349 | -317 | -269 | -223 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -88 | -88 | -18 | -12 | 79 | 85 | 21 | 37 | 37 | 171 | 179 | 153 | 140 | 236 | 123 | 129 | 40 | -295 | -424 | -423 | -798 | -696 | -461 | -521 | -503 | -505 | -513 | -467 | -8 | -2,291 | -2,293 | -2,285 | -2,283 | 2 | 15 | 32 | -98 | -130 | -206 | -202 | -64 | -36 | 29 | 13 | 0 | -17 | 14 | 21 | 21 | 39 | 14 | 5 | 5 | 5 | 29 | 29 | 29 | 29 |
Investing Cash Flow |
Loading...
|
M | - | -88 | -88 | -18 | -12 | 79 | 85 | 21 | 37 | 37 | 171 | 179 | 153 | 140 | 236 | 123 | 129 | 40 | -295 | -424 | -423 | -798 | -696 | -461 | -521 | -503 | -505 | -513 | -467 | -8 | -2,291 | -2,293 | -2,285 | -2,283 | 2 | 15 | 32 | -98 | -130 | -206 | -202 | -64 | -36 | 29 | 13 | 0 | -17 | 14 | 21 | 21 | 39 | 14 | 5 | 5 | 5 | 29 | 29 | 29 | 29 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -290 | -289 | -373 | -363 | -340 | -101 | -22 | -56 | -179 | -561 | -797 | -1,164 | -1,334 | -1,325 | -1,250 | 5,280 | 5,393 | 5,514 | 5,570 | -495 | -341 | 158 | 160 | 12 | -41 | -244 | -146 | -22 | 14 | -440 | 1,926 | 2,043 | 2,148 | 2,118 | -254 | -344 | -374 | -194 | -203 | -104 | -55 | -45 | -87 | -144 | -172 | -190 | -644 | -577 | -549 | -521 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -356 | -442 | -601 | -487 | -691 | -824 | -709 | -634 | -330 | 2 | 60 | 53 | 38 | 7 | 2 | 18 | 38 | 15 | -39 | -84 | -102 | -72 | -16 | 22 | 28 | 30 | 31 | 32 | 30 | 24 | 26 | 22 | 15 | 14 | 13 | 18 | 20 | 20 | 21 | 17 | 19 | 22 | 32 | 46 | 40 | 34 | 459 | 442 | 442 | 436 | -6 | -7 | -7 | -5 | -2 | -1 | -1 | 3 | - |
Dividends Paid |
Loading...
|
M | 132 | 130 | 127 | 130 | 98 | 66 | 38 | 5 | 5 | 5 | - | - | - | - | - | - | - | 138 | 138 | 139 | 139 | 1 | 1 | 0 | 0 | 0 | 0 | 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 | 1,517 | 2,036 | 279 | 126 | 56 | -211 | 5 | 174 | 644 | 1,956 | 2,695 | 2,532 | 2,137 | 1,768 | 1,022 | 7,861 | 7,758 | 6,709 | 6,695 | -274 | -258 | 100 | 79 | 271 | 307 | 402 | 379 | 467 | 516 | -78 | 2,315 | 2,321 | 2,322 | 2,940 | 566 | 535 | 498 | 388 | 1,541 | 1,551 | 2,026 | 1,521 | 336 | 366 | 1,276 | 1,272 | 1,346 | 1,347 | 11 | -39 | -77 | 115 | 97 | 150 | 972 | 778 | 784 | 785 | - |
Financing Cash Flow |
Loading...
|
M | 1,517 | 2,036 | 279 | 126 | 56 | -211 | 5 | 174 | 644 | 1,956 | 2,695 | 2,532 | 2,137 | 1,768 | 1,022 | 7,861 | 7,758 | 6,709 | 6,695 | -274 | -258 | 100 | 79 | 271 | 307 | 402 | 379 | 467 | 516 | -78 | 2,315 | 2,321 | 2,322 | 2,940 | 566 | 535 | 498 | 388 | 1,541 | 1,551 | 2,026 | 1,521 | 336 | 366 | 1,276 | 1,272 | 1,346 | 1,347 | 11 | -39 | -77 | 115 | 97 | 150 | 972 | 778 | 784 | 785 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 0 | -9 | -9 | -7 | -5 | 11 | 15 | 8 | 5 | -2 | -3 | 1 | -2 | -5 | -8 | -8 | -8 | -6 | -7 | -5 | -2 | -1 | - | -1 | -2 | -2 | -2 | -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 | 42 | 40 | 42 | 41 | 41 | 41 | 39 | 40 | 40 | 40 | 40 | 39 | 37 | 35 | 33 | 34 | 34 | 43 | 27 | 24 | 26 | 22 | 23 | 24 | 23 | 21 | 20 | 19 | 17 | 19 | 20 | 21 | 18 | 13 | 14 | 17 | 20 | 17 | 17 | 15 | 34 | 32 | 43 | 38 | 16 | 16 | - | 16 | 16 | 44 | 65 | 355 | 380 | 356 | 418 | 112 | 87 | 83 | - |
Issuance/Purchase of Shares |
|
M | -356 | -442 | -601 | -487 | -691 | -824 | -709 | -634 | -330 | 2 | 60 | 53 | 38 | 7 | 2 | 18 | 38 | 15 | -39 | -84 | -102 | -72 | -16 | 22 | 28 | 30 | 31 | 32 | 30 | 24 | 26 | 22 | 15 | 14 | 13 | 18 | 20 | 20 | 21 | 17 | 19 | 22 | 32 | 46 | 40 | 34 | 459 | 442 | 442 | 436 | -6 | -7 | -7 | -5 | -2 | -1 | -1 | 3 | - |
Capital Stock Change |
Loading...
|
M | 42 | 44 | 36 | 29 | 23 | 16 | 27 | 27 | 43 | 37 | 21 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 7,160 | 7,660 | 8,306 | 8,809 | 8,883 | 8,899 | 8,697 | 8,293 | 7,901 | 7,539 | 7,274 | 6,979 | 7,132 | 7,106 | 6,943 | 7,131 | 6,321 | 5,610 | 5,041 | 4,305 | 4,428 | 4,387 | 4,187 | 4,004 | 3,772 | 3,561 | 3,497 | 3,398 | 3,135 | 2,881 | 2,846 | 2,757 | 2,711 | 2,750 | 2,823 | 2,768 | 2,857 | 2,838 | 2,798 | 2,893 | 2,894 | 2,790 | 2,635 | 2,397 | 2,190 | 2,122 | 1,998 | 2,042 | 2,077 | 2,170 | 2,215 | 2,225 | 1,673 | 1,098 | 571 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 810 | 988 | 926 | 1,017 | 1,040 | 898 | 876 | 301 | 249 | 285 | 904 | 779 | 951 | 1,030 | 947 | 1,062 | 908 | 786 | 802 | 682 | 731 | 695 | 668 | 613 | 609 | 687 | 706 | 609 | 579 | 549 | 569 | 528 | 377 | 422 | 392 | 268 | 385 | 312 | 255 | 315 | 305 | 243 | 292 | 167 | 76 | 76 | 58 | 196 | 242 | 247 | 249 | 199 | 197 | 208 | 167 | 79 | 19 | 3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email