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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 253 | 246 | 223 | 225 | 241 | 239 | 312 | 311 | 296 | 306 | 255 | 268 | 273 | 279 | 275 | 277 | 271 | 245 | 205 | 208 | 210 | 227 | 190 | 158 | 159 | 148 | 200 | 194 | 191 | 184 | 147 | 210 | 135 | 131 | 28 | -15 | 25 | 21 | 286 | 283 | 329 | 333 | 246 | 227 | 219 | 218 | 205 | 207 | 192 | 162 | 153 | 149 | 150 | 154 | 120 | 110 | 111 | 148 | 452 | 426 | 377 | 324 |
Depreciation and Amortization |
Loading...
|
M | 80 | 79 | 77 | 76 | 75 | 74 | 73 | 72 | 71 | 69 | 66 | 63 | 61 | 61 | 61 | 61 | 62 | 62 | 62 | 63 | 61 | 60 | 58 | 57 | 57 | 57 | 56 | 54 | 53 | 51 | 51 | 52 | 64 | 79 | 113 | 122 | 115 | 106 | 77 | 72 | 70 | 71 | 42 | 42 | 65 | 87 | 90 | 73 | 93 | 73 | 97 | 74 | 53 | 72 | 158 | 162 | 161 | 159 | 54 | 73 | 37 | - |
Non-Cash Items (Other) |
Loading...
|
M | 47 | 42 | 55 | 50 | 50 | 54 | -45 | -36 | -36 | -34 | 13 | 8 | 9 | 8 | 7 | 6 | 2 | 0 | 62 | 64 | 63 | 63 | 8 | 7 | 11 | 16 | 31 | 28 | 25 | 9 | 35 | 36 | 70 | 84 | 271 | 292 | 264 | 268 | -143 | -159 | -157 | -158 | 65 | 92 | 85 | 85 | 94 | 89 | 58 | 68 | 50 | 72 | 83 | 60 | 9 | 9 | 15 | 22 | 27 | -20 | -3 | - |
Operating Cash Flow |
Loading...
|
M | 410 | 364 | 250 | 240 | 237 | 245 | 297 | 300 | 282 | 386 | 274 | 199 | 301 | 196 | 336 | 388 | 291 | 279 | 269 | 199 | 170 | 169 | 69 | 175 | 258 | 222 | 303 | 241 | 203 | 240 | 172 | 310 | 307 | 330 | 399 | 266 | 193 | 75 | 59 | 18 | 51 | 138 | 258 | 271 | 262 | 185 | 140 | 151 | 152 | 174 | 185 | 197 | 156 | 192 | 68 | 32 | 167 | 253 | 206 | 224 | 101 | 60 |
Capital Expenditures |
Loading...
|
M | -152 | -151 | -164 | -173 | -176 | -198 | -209 | -236 | -262 | -311 | -312 | -310 | -292 | -255 | -239 | -222 | -202 | -182 | -171 | -151 | -136 | -109 | -108 | -102 | -101 | -97 | -71 | -63 | -56 | -53 | -47 | -46 | -57 | -68 | -72 | -79 | -77 | -77 | -76 | -70 | -67 | -67 | -75 | -81 | -86 | -87 | -79 | -73 | -65 | -64 | -59 | -64 | -66 | -64 | -76 | -85 | -92 | -94 | -130 | -103 | -83 | -63 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -8 | -8 | -8 | 12 | 12 | -2 | 1 | -8 | -8 | 6 | 6 | 4 | 4 | -12 | -16 | -16 | -16 | 0 | -9 | -218 | -217 | -217 | -210 | -1 | -3 | -3 | -119 | -118 | -115 | -118 | 2 | 0 | -4 | 3 | -10 | -11 | -142 | -141 | -133 | -127 | 16 | 7 | 12 | 4 | -3 | -3 | 2 | 7 | 3 | 8 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 0 | 11 | 11 | 11 | 11 |
Investing Cash Flow |
Loading...
|
M | -8 | -8 | -8 | 12 | 12 | -2 | 1 | -8 | -8 | 6 | 6 | 4 | 4 | -12 | -16 | -16 | -16 | 0 | -9 | -218 | -217 | -217 | -210 | -1 | -3 | -3 | -119 | -118 | -115 | -118 | 2 | 0 | -4 | 3 | -10 | -11 | -142 | -141 | -133 | -127 | 16 | 7 | 12 | 4 | -3 | -3 | 2 | 7 | 3 | 8 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 0 | 11 | 11 | 11 | 11 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -28 | 50 | -2 | -46 | 66 | 98 | 85 | 190 | 280 | 236 | 350 | 360 | 83 | 132 | 39 | -39 | 62 | 46 | 95 | 184 | 379 | 273 | 260 | 168 | -78 | -28 | 63 | 227 | 280 | 233 | 150 | -37 | -5 | -5 | -9 | 60 | 274 | 293 | 297 | 258 | 16 | 0 | 2 | 0 | -6 | -6 | -7 | -5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -21 | -8 | -1 | -1 | -1 | -20 | -67 | -232 | -232 | -231 | -193 | -27 | -27 | -27 | -26 | -26 | -26 | -29 | -183 | -245 | -245 | -222 | -69 | -6 | -8 | -8 | -17 | -228 | -257 | -302 | -345 | -151 | -118 | -67 | -11 | -43 | -128 | -146 | -167 | -131 | -116 | -157 | -237 | -222 | -153 | -94 | 2 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 86 | 85 | 84 | 83 | 82 | 81 | 80 | 80 | 80 | 80 | 78 | 77 | 75 | 73 | 71 | 69 | 67 | 65 | 65 | 65 | 65 | 64 | 59 | 54 | 49 | 42 | 40 | 38 | 37 | 37 | 35 | 32 | 33 | 34 | 39 | 43 | 43 | 43 | 44 | 42 | 40 | 38 | 42 | 33 | 24 | 15 | 21 | 21 | 21 | 64 | 87 | 87 | 87 | 43 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -3 | 132 | 732 | 796 | 977 | 993 | 386 | 331 | 139 | -7 | -16 | -25 | -24 | -16 | -6 | -5 | 4 | 1 | 1 | -1 | -9 | -10 | -10 | -9 | -1 | -1 | -3 | -3 | -2 | -1 | 1 | 2 | -276 | -276 | 72 | 71 | 343 | 342 | -5 | -5 | 0 | 0 | 0 | 3 | -2 | 1 | 22 | 20 | 26 | 30 | 73 | 76 | -35 | -40 | -98 | -94 | 13 | 11 | 6 | -3 | 0 | - |
Financing Cash Flow |
Loading...
|
M | -3 | 132 | 732 | 796 | 977 | 993 | 386 | 331 | 139 | -7 | -16 | -25 | -24 | -16 | -6 | -5 | 4 | 1 | 1 | -1 | -9 | -10 | -10 | -9 | -1 | -1 | -3 | -3 | -2 | -1 | 1 | 2 | -276 | -276 | 72 | 71 | 343 | 342 | -5 | -5 | 0 | 0 | 0 | 3 | -2 | 1 | 22 | 20 | 26 | 30 | 73 | 76 | -35 | -40 | -98 | -94 | 13 | 11 | 6 | -3 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -2 | 1 | -8 | -10 | -16 | -10 | 4 | 7 | 14 | 5 | 0 | 0 | 0 | -1 | 1 | -7 | -11 | -13 | -15 | -13 | -10 | -3 | -6 | -4 | -2 | 0 | -4 | 3 | 3 | -3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 82 | 53 | 40 | 48 | 41 | 57 | 73 | 29 | 40 | 75 | 197 | 63 | 48 | 51 | 68 | 84 | 92 | 20 | 42 | 30 | 36 | 73 | 326 | 151 | 213 | 203 | 148 | 96 | 126 | 45 | 98 | 68 | 155 | 136 | 47 | 274 | 313 | 197 | 216 | 208 | 346 | 220 | 242 | 261 | 384 | 200 | 207 | 250 | 415 | 262 | 258 | 292 | 391 | 178 | 240 | 401 | 469 | 388 | 412 | 308 | 280 | - |
Ending Cash |
Loading...
|
M | 52 | 79 | 56 | 40 | 48 | 41 | 57 | 73 | 29 | 40 | 75 | 197 | 63 | 48 | 51 | 68 | 84 | 92 | 20 | 42 | 30 | 36 | 73 | 326 | 151 | 203 | 203 | 148 | 96 | 126 | 45 | 98 | 68 | 155 | 136 | 47 | 274 | 313 | 197 | 216 | 208 | 346 | 220 | 242 | 261 | 384 | 200 | 207 | 250 | 415 | 262 | 258 | 292 | 391 | 178 | 240 | 401 | 469 | 388 | 412 | 308 | 280 |
Stock-Based Compensation |
Loading...
|
M | 16 | 16 | 14 | 14 | 14 | 14 | 16 | 18 | 19 | 19 | 20 | 19 | 18 | 17 | 16 | 14 | 13 | 13 | 13 | 12 | 10 | 12 | 14 | 14 | 16 | 15 | 17 | 16 | 16 | 15 | 15 | 15 | 27 | 32 | 37 | 38 | 29 | 23 | 14 | 13 | 13 | 15 | 18 | 18 | 18 | 18 | 31 | 27 | 22 | 18 | -5 | -5 | -5 | -5 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -21 | -8 | -1 | -1 | -1 | -20 | -67 | -232 | -232 | -231 | -193 | -27 | -27 | -27 | -26 | -26 | -26 | -29 | -183 | -245 | -245 | -222 | -69 | -6 | -8 | -8 | -17 | -228 | -257 | -302 | -345 | -151 | -118 | -67 | -11 | -43 | -128 | -146 | -167 | -131 | -116 | -157 | -237 | -222 | -153 | -94 | 2 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,938 | 1,963 | 1,924 | 1,841 | 1,793 | 1,674 | 1,584 | 1,557 | 1,235 | 1,206 | 1,136 | 1,047 | 1,175 | 1,163 | 1,145 | 1,105 | 1,129 | 1,037 | 977 | 1,014 | 1,323 | 1,447 | 1,627 | 1,673 | 1,445 | 1,430 | 1,339 | 1,204 | 1,128 | 1,028 | 1,068 | 1,159 | 1,165 | 1,591 | 1,952 | 2,285 | 2,636 | 2,479 | 2,336 | 2,113 | 1,882 | 1,782 | 1,713 | 1,748 | 1,720 | 1,623 | 1,514 | 1,342 | 1,213 | 1,137 | 1,032 | 860 | 723 | 413 | 258 | 129 | 20 | 72 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 258 | 212 | 85 | 67 | 61 | 46 | 88 | 64 | 21 | 75 | -38 | -111 | 9 | -59 | 97 | 166 | 88 | 97 | 97 | 48 | 34 | 60 | -39 | 73 | 158 | 125 | 232 | 178 | 147 | 187 | 125 | 263 | 250 | 262 | 327 | 187 | 117 | -2 | -18 | -52 | -17 | 71 | 183 | 191 | 176 | 98 | 61 | 77 | 87 | 110 | 126 | 133 | 91 | 129 | -8 | -53 | 74 | 159 | 80 | 124 | 20 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email