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 | 1,246 | 660 | 1,402 | 1,835 | 3,015 | 4,640 | 5,754 | 6,700 | 6,951 | 6,405 | 5,898 | 4,191 | 2,042 | 1,294 | -2,270 | -1,922 | -1,600 | -1,272 | 1,819 | 2,521 | 3,842 | 4,633 | 1,368 | 1,124 | 1,057 | 595 | 3,163 | 3,176 | 5,044 | 4,404 | 7,951 | 8,569 | 6,539 | 7,783 | 4,991 | 4,519 | 4,292 | 3,839 | 4,028 | 3,749 | 5,222 | 4,816 | 3,037 | 2,943 | 1,240 | 1,100 | 1,934 | 2,246 | 2,583 | 2,784 | 3,214 | 2,908 | 2,490 | 2,321 | 1,808 | 1,211 | 552 |
Depreciation and Amortization |
Loading...
|
M | 2,683 | 2,611 | 2,608 | 2,619 | 2,654 | 2,758 | 2,759 | 2,816 | 2,877 | 2,842 | 2,913 | 2,912 | 2,867 | 2,874 | 2,861 | 2,876 | 2,822 | 2,938 | 3,371 | 3,364 | 3,332 | 3,329 | 3,020 | 3,089 | 3,214 | 3,155 | 3,113 | 3,092 | 3,033 | 2,862 | 2,667 | 2,532 | 2,494 | 2,521 | 2,613 | 2,674 | 2,709 | 2,747 | 2,744 | 2,703 | 2,685 | 2,681 | 2,672 | 2,672 | 2,687 | 2,698 | 2,759 | 2,808 | 2,831 | 2,883 | 2,897 | 2,899 | 2,936 | 2,962 | 2,207 | 1,491 | 757 |
Non-Cash Items (Other) |
Loading...
|
M | 2,523 | 1,317 | 1,211 | 1,331 | 1,353 | 1,109 | 1,059 | 1,856 | 1,872 | 1,290 | 1,278 | 1,007 | 850 | 1,026 | 3,913 | 3,346 | 2,932 | 2,972 | 2,013 | 1,637 | 1,054 | 1,046 | -901 | -700 | 263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 5,125 | 5,196 | 5,618 | 5,900 | 6,409 | 7,477 | 7,974 | 8,753 | 8,901 | 7,007 | 6,062 | 5,110 | 4,696 | 6,226 | 6,546 | 6,503 | 5,743 | 5,930 | 5,350 | 4,357 | 5,478 | 3,894 | 2,247 | 4,480 | 3,868 | 4,502 | 6,642 | 5,023 | 5,902 | 5,478 | 5,956 | 7,122 | 6,310 | 7,516 | 7,932 | 7,196 | 7,185 | 6,502 | 5,978 | 5,605 | 7,951 | 7,823 | 7,141 | 6,842 | 4,573 | 4,075 | 4,545 | 4,680 | 4,003 | 3,879 | 3,693 | 3,439 | 3,941 | 4,102 | 2,267 | 1,283 | -14 |
Capital Expenditures |
Loading...
|
M | -2,726 | -2,477 | -2,481 | -2,341 | -2,206 | -2,058 | -2,460 | -2,367 | -2,350 | -2,324 | -1,445 | -1,449 | -1,283 | -1,387 | -1,666 | -1,719 | -1,851 | -1,970 | -2,512 | -2,637 | -2,675 | -2,584 | -2,608 | -2,703 | -3,083 | -3,452 | -3,268 | -3,717 | -3,889 | -3,917 | -3,850 | -3,665 | -3,666 | -3,749 | -3,963 | -3,937 | -3,803 | -3,572 | -3,350 | -2,986 | -2,628 | -2,302 | -2,427 | -2,483 | -2,558 | -2,614 | -2,672 | -4,669 | -5,462 | -5,465 | -5,340 | -3,218 | -2,286 | -2,175 | -1,233 | -736 | -294 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -73 | 219 | -921 | -788 | -984 | -1,291 | -870 | -770 | -887 | -594 | 541 | 507 | 443 | -42 | -665 | -823 | -575 | -385 | 3 | 198 | 399 | 878 | 1,883 | 2,196 | 2,198 | 1,676 | 670 | 1,276 | 1,355 | 1,280 | 1,263 | 1,051 | 849 | 2,280 | 2,214 | 1,972 | 1,870 | 605 | 1,185 | 727 | 732 | 727 | 171 | 170 | 133 | 168 | 611 | 713 | 774 | 745 | 298 | 442 | 1,568 | 2,119 | 2,002 | 1,757 | 583 |
Investing Cash Flow |
Loading...
|
M | -73 | 219 | -921 | -788 | -984 | -1,291 | -870 | -770 | -887 | -594 | 541 | 507 | 443 | -42 | -665 | -823 | -575 | -385 | 3 | 198 | 399 | 878 | 1,883 | 2,196 | 2,198 | 1,676 | 670 | 1,276 | 1,355 | 1,280 | 1,263 | 1,051 | 849 | 2,280 | 2,214 | 1,972 | 1,870 | 605 | 1,185 | 727 | 732 | 727 | 171 | 170 | 133 | 168 | 611 | 713 | 774 | 745 | 298 | 442 | 1,568 | 2,119 | 2,002 | 1,757 | 583 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 238 | 357 | 2,074 | 1,612 | 944 | 900 | -1,070 | -2,085 | -2,558 | -2,696 | -2,625 | -1,864 | -1,341 | -147 | -956 | -524 | 167 | -1,870 | -1,677 | -1,962 | -2,498 | -1,234 | -579 | -735 | -187 | -328 | -212 | 91 | -104 | -589 | -459 | -348 | -249 | 187 | 77 | 2,080 | 2,106 | 1,755 | 936 | -1,262 | -2,661 | -3,357 | -1,958 | -2,113 | -630 | -779 | 623 | 717 | -828 | -2,584 | -1,992 | -1,850 | -1,278 | 1,148 | -1,419 | -1,351 | -477 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -700 | -625 | -625 | -1,300 | -1,850 | -2,325 | -2,600 | -2,200 | -1,600 | -971 | -548 | 1,811 | 1,577 | 1,423 | 1,306 | -754 | 1,529 | 1,682 | 3,395 | 3,575 | 1,735 | 2,000 | 426 | 434 | 500 | 489 | 22 | -597 | -530 | -720 | -902 | -392 | -344 | -816 | -1,270 | -2,142 | -2,951 | -3,269 | -2,222 | -1,426 | -650 | 137 | 236 | 351 | 262 | 295 | 423 | 419 | 468 | 499 | 511 | 511 | 474 | 376 | 148 | 135 | 55 |
Dividends Paid |
Loading...
|
M | 1,969 | 1,972 | 1,976 | 1,977 | 1,989 | 2,006 | 2,023 | 2,048 | 2,065 | 2,073 | 2,080 | 2,080 | 2,074 | 2,071 | 2,069 | 2,067 | 2,068 | 2,085 | 2,121 | 2,653 | 3,189 | 3,711 | 4,843 | 4,360 | 3,894 | 3,364 | 2,450 | 2,501 | 2,563 | 2,638 | 2,497 | 2,467 | 2,395 | 2,365 | 2,308 | 2,252 | 2,206 | 2,111 | 2,028 | 1,967 | 1,911 | 1,534 | 1,895 | 1,888 | 1,802 | 2,122 | 1,652 | 1,575 | 1,702 | 1,300 | 920 | 537 | 26 | 8 | 7 | 5 | - |
Other Financial Activities |
Loading...
|
M | 137 | 143 | 1,853 | 1,547 | 1,616 | 1,778 | 44 | -209 | -258 | -398 | -416 | -143 | -163 | 3,023 | 3,075 | 3,224 | 5,034 | 1,804 | 1,856 | 1,713 | -296 | -331 | -399 | -333 | -111 | -97 | -73 | -62 | -55 | 55 | -30 | -36 | -23 | -47 | 34 | 40 | 19 | 42 | 37 | 36 | 41 | 23 | 33 | 28 | 26 | 76 | 68 | 67 | 272 | 23 | -183 | -879 | -2,162 | -1,694 | -1,497 | -801 | 276 |
Financing Cash Flow |
Loading...
|
M | 137 | 143 | 1,853 | 1,547 | 1,616 | 1,778 | 44 | -209 | -258 | -398 | -416 | -143 | -163 | 3,023 | 3,075 | 3,224 | 5,034 | 1,804 | 1,856 | 1,713 | -296 | -331 | -399 | -333 | -111 | -97 | -73 | -62 | -55 | 55 | -30 | -36 | -23 | -47 | 34 | 40 | 19 | 42 | 37 | 36 | 41 | 23 | 33 | 28 | 26 | 76 | 68 | 67 | 272 | 23 | -183 | -879 | -2,162 | -1,694 | -1,497 | -801 | 276 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 112 | 264 | 320 | 220 | 124 | -36 | -77 | -51 | -143 | -144 | -202 | -164 | -142 | -119 | -100 | -77 | 39 | -11 | -1 | 13 | -21 | -63 | 16 | -53 | -198 | -66 | -121 | -20 | 174 | 106 | 88 | 58 | -22 | -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 | 294 | 294 | 82 | 105 | - | - | -200 | -503 | -811 | -1,996 | -2,453 | -2,338 | -1,729 | -418 | 411 | 549 | 538 | 1,133 | 10 | -602 | -673 | -1,338 | -387 | 275 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -700 | -625 | -625 | -1,300 | -1,850 | -2,325 | -2,600 | -2,200 | -1,600 | -971 | -548 | 1,811 | 1,577 | 1,423 | 1,306 | -754 | 1,529 | 1,682 | 3,395 | 3,575 | 1,735 | 2,000 | 426 | 434 | 500 | 489 | 22 | -597 | -530 | -720 | -902 | -392 | -344 | -816 | -1,270 | -2,142 | -2,951 | -3,269 | -2,222 | -1,426 | -650 | 137 | 236 | 351 | 262 | 295 | 423 | 419 | 468 | 499 | 511 | 511 | 474 | 376 | 148 | 135 | 55 |
Capital Stock Change |
Loading...
|
M | 175 | 188 | 176 | 170 | 232 | 212 | 207 | 217 | 228 | 193 | 85 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 32,806 | 33,474 | 34,963 | 34,375 | 33,935 | 34,179 | 32,655 | 32,793 | 32,377 | 31,075 | 31,429 | 31,411 | 30,578 | 29,786 | 27,946 | 28,112 | 27,933 | 31,204 | 36,576 | 38,962 | 43,324 | 46,456 | 47,815 | 50,738 | 51,850 | 49,877 | 48,065 | 47,131 | 48,054 | 48,259 | 50,464 | 49,988 | 48,558 | 48,913 | 48,327 | 50,323 | 50,728 | 51,557 | 51,889 | 51,262 | 51,572 | 50,544 | 49,729 | 47,383 | 45,238 | 43,876 | 41,473 | 39,670 | 39,371 | 38,924 | 39,021 | 37,664 | 34,127 | 30,534 | 20,649 | 13,139 | 6,406 |
Free Cash Flow |
Loading...
|
M | 2,399 | 2,719 | 3,137 | 3,559 | 4,661 | 5,877 | 5,972 | 7,259 | 6,966 | 5,098 | 5,032 | 3,661 | 3,413 | 4,839 | 4,880 | 4,784 | 3,892 | 3,960 | 2,838 | 1,720 | 2,803 | 1,310 | 1,059 | 925 | -581 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email