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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 513 | -95 | 327 | 501 | -73 | 647 | 760 | 1,681 | 1,552 | 1,761 | 1,706 | 1,932 | 1,006 | 1,254 | -1 | -217 | 258 | -2,310 | 347 | 105 | 586 | 781 | 1,049 | 1,426 | 1,377 | -2,484 | 805 | 1,359 | 915 | 84 | 818 | 3,227 | 275 | 3,631 | 1,436 | 1,197 | 1,519 | 839 | 964 | 970 | 1,066 | 1,028 | 685 | 2,443 | 660 | -751 | 591 | 740 | 520 | 83 | 903 | 1,077 | 721 | 513 | 597 | 659 | 552 |
Depreciation and Amortization |
Loading...
|
M | 720 | 657 | 657 | 649 | 648 | 654 | 668 | 684 | 752 | 655 | 725 | 745 | 717 | 726 | 724 | 700 | 724 | 713 | 739 | 646 | 840 | 1,146 | 732 | 614 | 837 | 837 | 801 | 739 | 778 | 795 | 780 | 680 | 607 | 600 | 645 | 642 | 634 | 692 | 706 | 677 | 672 | 689 | 665 | 659 | 668 | 680 | 665 | 674 | 679 | 741 | 714 | 697 | 731 | 755 | 716 | 734 | 757 |
Non-Cash Items (Other) |
Loading...
|
M | 2,087 | 187 | 96 | 153 | 881 | 81 | 216 | 175 | 637 | 31 | 1,013 | 191 | 55 | 19 | 742 | 34 | 231 | 2,906 | 175 | -380 | 271 | 1,947 | -201 | -963 | 263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 464 | 1,656 | 1,658 | 1,347 | 535 | 2,078 | 1,940 | 1,856 | 1,603 | 2,575 | 2,719 | 2,004 | -291 | 1,630 | 1,767 | 1,590 | 1,239 | 1,950 | 1,724 | 830 | 1,426 | 1,370 | 731 | 1,951 | -158 | -277 | 2,964 | 1,339 | 476 | 1,863 | 1,345 | 2,218 | 52 | 2,341 | 2,511 | 1,406 | 1,258 | 2,757 | 1,775 | 1,395 | 575 | 2,233 | 1,402 | 3,741 | 447 | 1,551 | 1,103 | 1,472 | -51 | 2,021 | 1,238 | 795 | -175 | 1,835 | 984 | 1,297 | -14 |
Capital Expenditures |
Loading...
|
M | -714 | -771 | -648 | -593 | -465 | -775 | -508 | -458 | -317 | -1,177 | -415 | -441 | -291 | -298 | -419 | -275 | -395 | -577 | -472 | -407 | -514 | -1,119 | -597 | -445 | -423 | -1,143 | -692 | -825 | -792 | -959 | -1,141 | -997 | -820 | -892 | -956 | -998 | -903 | -1,106 | -930 | -864 | -672 | -884 | -566 | -506 | -346 | -1,009 | -622 | -581 | -402 | -1,067 | -2,619 | -1,374 | -405 | -942 | -497 | -442 | -294 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -243 | 170 | 292 | -1,140 | -110 | -26 | -15 | -719 | -10 | -143 | 278 | 416 | -44 | -207 | -207 | -207 | -202 | 41 | -17 | 181 | -7 | 242 | 462 | 1,186 | 306 | 244 | -60 | 180 | 912 | 323 | -135 | 163 | 700 | 121 | 1,296 | 97 | 458 | 19 | 31 | 677 | - | 24 | 26 | 121 | -1 | -13 | 61 | 564 | 101 | 48 | 32 | 117 | 245 | 1,174 | 583 |
Investing Cash Flow |
Loading...
|
M | - | - | -243 | 170 | 292 | -1,140 | -110 | -26 | -15 | -719 | -10 | -143 | 278 | 416 | -44 | -207 | -207 | -207 | -202 | 41 | -17 | 181 | -7 | 242 | 462 | 1,186 | 306 | 244 | -60 | 180 | 912 | 323 | -135 | 163 | 700 | 121 | 1,296 | 97 | 458 | 19 | 31 | 677 | - | 24 | 26 | 121 | -1 | -13 | 61 | 564 | 101 | 48 | 32 | 117 | 245 | 1,174 | 583 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 119 | 119 | 119 | 1,717 | -105 | -668 | -44 | -253 | -1,120 | -1,141 | -182 | -182 | -359 | -618 | 1,012 | -991 | 73 | 73 | -1,025 | -798 | -212 | -463 | 239 | -143 | -368 | 85 | 98 | -27 | -65 | -110 | -387 | 103 | 46 | -11 | 49 | -7 | 2,049 | 15 | -302 | -826 | -149 | -1,384 | -998 | 573 | -304 | 99 | -1,147 | 1,975 | -210 | -1,446 | -2,903 | 2,567 | -68 | -874 | -477 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -200 | -125 | -125 | -250 | -125 | -125 | -800 | -800 | -600 | -400 | -400 | -200 | 29 | 23 | 1,959 | -434 | -125 | -94 | -101 | 1,849 | 28 | 1,619 | 79 | 9 | 293 | 45 | 87 | 75 | 282 | -422 | -532 | 142 | 92 | -604 | -22 | 190 | -380 | -1,058 | -894 | -619 | -698 | -11 | -98 | 157 | 89 | 88 | 17 | 68 | 122 | 216 | 13 | 117 | 153 | 228 | 13 | 80 | 55 |
Dividends Paid |
Loading...
|
M | 493 | 491 | 492 | 493 | 496 | 495 | 493 | 505 | 513 | 512 | 518 | 522 | 521 | 519 | 518 | 516 | 518 | 517 | 516 | 517 | 535 | 553 | 1,048 | 1,053 | 1,057 | 1,685 | 565 | 587 | 527 | 771 | 616 | 649 | 602 | 630 | 586 | 577 | 572 | 573 | 530 | 531 | 477 | 490 | 469 | 475 | 100 | 851 | 462 | 389 | 420 | 381 | 385 | 516 | 18 | 1 | 2 | 5 | - |
Other Financial Activities |
Loading...
|
M | -47 | -2 | 210 | -24 | -41 | 1,708 | -96 | 45 | 121 | -26 | -349 | -4 | -19 | -44 | -76 | -24 | 3,167 | 8 | 73 | 1,786 | -63 | 60 | -70 | -223 | -98 | -8 | -4 | -1 | -84 | 16 | 7 | 6 | 26 | -69 | 1 | 19 | 2 | 12 | 7 | -2 | 25 | 7 | 6 | 3 | 7 | 17 | 1 | 1 | 57 | 9 | - | 206 | -192 | -197 | -696 | -1,077 | 276 |
Financing Cash Flow |
Loading...
|
M | -47 | -2 | 210 | -24 | -41 | 1,708 | -96 | 45 | 121 | -26 | -349 | -4 | -19 | -44 | -76 | -24 | 3,167 | 8 | 73 | 1,786 | -63 | 60 | -70 | -223 | -98 | -8 | -4 | -1 | -84 | 16 | 7 | 6 | 26 | -69 | 1 | 19 | 2 | 12 | 7 | -2 | 25 | 7 | 6 | 3 | 7 | 17 | 1 | 1 | 57 | 9 | - | 206 | -192 | -197 | -696 | -1,077 | 276 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 115 | 152 | 56 | -103 | 19 | -8 | 15 | -77 | -73 | -9 | -43 | -39 | -51 | 14 | -24 | -16 | 65 | -36 | -14 | -2 | 31 | -78 | 65 | -71 | -114 | 54 | 10 | 30 | 80 | -14 | -8 |
Beginning Cash |
Loading...
|
M | 3,048 | 3,080 | 2,924 | 3,319 | 3,940 | 2,216 | 2,367 | 3,143 | 3,033 | 2,911 | 3,491 | 4,133 | 5,108 | 4,549 | 3,724 | 3,633 | 2,380 | 2,823 | 2,446 | 2,969 | 2,709 | 3,411 | 4,823 | 5,186 | 6,207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 3,753 | 2,987 | 3,080 | 2,924 | 3,319 | 3,886 | 2,216 | 1,856 | 3,143 | 2,988 | 2,719 | 3,491 | 4,133 | 5,104 | 4,549 | 3,724 | 3,633 | 2,367 | 2,823 | 2,446 | 2,969 | 2,669 | 3,411 | 4,823 | 5,186 | 6,207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | - | 212 | -23 | 105 | - | - | - | - | - | -200 | -303 | -308 | -1,185 | -657 | -188 | 301 | 126 | 172 | -50 | 290 | 721 | -951 | -662 | 219 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -200 | -125 | -125 | -250 | -125 | -125 | -800 | -800 | -600 | -400 | -400 | -200 | 29 | 23 | 1,959 | -434 | -125 | -94 | -101 | 1,849 | 28 | 1,619 | 79 | 9 | 293 | 45 | 87 | 75 | 282 | -422 | -532 | 142 | 92 | -604 | -22 | 190 | -380 | -1,058 | -894 | -619 | -698 | -11 | -98 | 157 | 89 | 88 | 17 | 68 | 122 | 216 | 13 | 117 | 153 | 228 | 13 | 80 | 55 |
Capital Stock Change |
Loading...
|
M | 42 | 125 | 8 | 0 | 55 | 113 | 2 | 62 | 35 | 108 | 12 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 8,199 | 7,657 | 8,050 | 8,900 | 8,867 | 9,146 | 7,462 | 8,460 | 9,111 | 7,622 | 7,600 | 8,044 | 7,809 | 7,976 | 7,582 | 7,211 | 7,017 | 6,136 | 7,748 | 7,032 | 10,288 | 11,508 | 10,134 | 11,394 | 13,420 | 12,867 | 13,057 | 12,506 | 11,447 | 11,055 | 12,123 | 13,429 | 11,652 | 13,260 | 11,647 | 11,999 | 12,007 | 12,674 | 13,643 | 12,404 | 12,836 | 13,006 | 13,016 | 12,714 | 11,808 | 12,191 | 10,670 | 10,569 | 10,446 | 9,788 | 8,867 | 10,270 | 9,999 | 9,885 | 7,510 | 6,733 | 6,406 |
Free Cash Flow |
Loading...
|
M | -250 | 885 | 1,010 | 754 | 70 | 1,303 | 1,432 | 1,856 | 1,286 | 1,398 | 2,719 | 1,563 | -582 | 1,332 | 1,348 | 1,315 | 844 | 1,373 | 1,252 | 423 | 912 | 251 | 134 | 1,506 | -581 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email