Cash Flow Statement | Trend | Unit | 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 | 2015-06-30 | 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 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 32 | 41 | 373 | 373 | 268 | 268 | 314 | 314 | 248 | 248 | 245 | 245 | 475 | 475 | 635 | 151 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -2 | 0 | 30 | 1 | 6 | 0 | 1 | 3 | 22 | 1 | 76 | 16 | 7 | -2 | 19 | -41 | 0 | -16 | -201 | 93 | 143 | 79 | 259 | 77 | 108 | 75 | -368 | 48 | 28 | -97 | 291 | 10 | 5 | -97 | 37 | 95 | 69 | 3 | -287 | -651 | 824 | 26 | -953 | -154 | 183 | -12 | 25 | - | - | - | -357 | -357 | 170 | -234 | 78 | -233 | 0 | 153 | -779 | -779 | 14 | 146 | 72 | -335 | -8 | 95 | -46 | - |
Depreciation and Amortization |
Loading...
|
M | 9 | 7 | 77 | 77 | 54 | 54 | 87 | 87 | 69 | 69 | 85 | 85 | 64 | 64 | 97 | 97 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 6 | 0 | 41 | 226 | 39 | 51 | 51 | 180 | 48 | - | 54 | 49 | 56 | 42 | 34 | 48 | 41 | 37 | 41 | 35 | 34 | 34 | 28 | 33 | 32 | 28 | 35 | 33 | 36 | 43 | 58 | 45 | 45 | 43 | -14 | 27 | 22 | 65 | - | 18 | 20 | 20 | 174 | 37 | 39 | 2 | - | - | - | - | 66 | 66 | 23 | 38 | 23 | 26 | 18 | 21 | 56 | 56 | 29 | 34 | 31 | 19 | 34 | 25 | 28 | - |
Non-Cash Items (Other) |
Loading...
|
M | 32 | -10 | - | 16 | - | - | - | - | - | - | - | - | - | - | 494 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -79 | 5 | -7 | 26 | -48 | -2 | 2 | 35 | 204 | 10 | 8 | 135 | -273 | 25 | 102 | 145 | -20 | 79 | 63 | 28 | -332 | 12 | -16 | 29 | -29 | 13 | -77 | 75 | 334 | 789 | -811 | -61 | 739 | 138 | -267 | -1 | - | - | - | - | 182 | 117 | -120 | 207 | -123 | 143 | -177 | -231 | -61 | -117 | 1 | -12 | -12 | 212 | -14 | -61 | 13 | - |
Operating Cash Flow |
Loading...
|
M | 39 | 54 | 509 | 509 | 318 | 318 | 446 | 446 | 303 | 303 | 296 | 296 | 491 | 491 | 1,129 | 338 | 226 | 226 | 288 | 147 | -5 | 0 | 234 | 3 | 156 | 78 | 4 | 6 | 3 | 20 | 28 | 174 | 4 | 74 | 72 | 51 | 87 | 19 | 39 | 11 | 11 | 77 | 180 | 213 | 32 | 118 | 142 | 244 | 118 | 103 | 120 | 79 | -102 | 154 | 8 | -7 | -102 | 39 | 114 | 30 | 25 | 801 | 51 | -360 | -310 | 27 | -80 | -27 | 59 | - | 2 | - | - | -260 | -260 | 139 | 12 | -44 | -90 | -177 | -78 | -760 | -760 | 21 | 32 | 43 | -51 | -47 | 11 | 22 | 0 |
Capital Expenditures |
Loading...
|
M | -57 | -40 | -379 | -379 | -194 | -194 | -201 | -201 | -91 | -91 | -97 | -97 | -101 | -101 | -181 | -72 | -37 | 0 | -347 | 0 | -247 | -9 | -126 | -2 | -87 | -43 | -8 | -25 | -4 | -31 | -7 | -20 | -4 | -7 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | -39 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -47 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -44 | 0 | 0 | 0 | -37 | 0 | -23 | 0 | 0 | -30 | 0 | 0 | 0 | -16 | 0 | 0 | -24 | -24 | -18 | -25 | -18 | -4 | -11 | -6 | -27 | -20 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -4 | -4 | -2 | -2 | -5 | -5 | -8 | -8 | -15 | -15 | -10 | -10 | -6 | -6 | -5 | -5 | 44 | 24 | -9 | 0 | -15 | -1 | -6 | -4 | -7 | -1 | -3 | -3 | -14 | - | - | 3 | - | - | - | -14 | - | - | - | - | - | - | - | -1 | - | - | - | -3 | - | - | - | - | - | - | - | 1 | - | - | - | 233 | - | - | - | - | - | - | - | 3 | - | - | - | - | - | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -4 | -4 | -2 | -2 | -5 | -5 | -8 | -8 | -15 | -15 | -10 | -10 | -6 | -6 | -5 | -5 | 44 | 24 | -9 | 0 | -15 | -1 | -6 | -4 | -7 | -1 | -3 | -3 | -14 | - | - | 3 | - | - | - | -14 | - | - | - | - | - | - | - | -1 | - | - | - | -3 | - | - | - | - | - | - | - | 1 | - | - | - | 233 | - | - | - | - | - | - | - | 3 | - | - | - | - | - | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -4 | -4 | -4 | -4 | -6 | -6 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -88 | -88 | 0 | 6 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | -1 | -25 | - | - | -123 | - | - | - | -20 | - | - | - | - | - | - | - | -12 | - | - | - | 15 | - | - | - | - | - | - | - | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | 1,086 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 3 | - | - | 3 | - | - | - | 3 | - | -3 | - | - | - | - | - | -35 | -23 | - | - | 0 | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 30 | 8 | 86 | 86 | 171 | 171 | 84 | 84 | 173 | 173 | 171 | 171 | 150 | 150 | 565 | 214 | 137 | 0 | 0 | 0 | 0 | 0 | 42 | 1 | 21 | 10 | 4 | 10 | 4 | 25 | 17 | - | 3 | 0 | 1 | 8 | - | 0 | 5 | 53 | - | 12 | 53 | 39 | - | 0 | 4 | 29 | - | 3 | - | - | - | 2 | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -5 | -4 | - | -4 | - | - | 0 | - | 0 | - | -1 | - | -1 | -1 | -574 | 0 | 0 | 0 | -4 | 0 | -4 | 0 | 0 | 0 | 0 | - | -7 | -1 | -3 | -3 | -14 | -4 | - | 14 | -29 | -5 | -18 | -4 | -31 | -66 | -57 | 11 | -6 | -6 | -85 | 9 | -68 | -17 | -83 | 1 | 0 | 89 | 46 | -55 | 50 | -33 | 46 | 156 | -90 | -150 | -3 | 199 | 0 | 20 | -1,059 | 157 | 113 | -203 | 38 | - | - | - | - | -11 | 107 | 40 | 92 | 305 | -2 | -532 | 566 | 352 | 352 | 2 | -170 | -14 | 15 | -59 | -46 | -1 | - |
Financing Cash Flow |
Loading...
|
M | -5 | -4 | - | -4 | - | - | 0 | - | 0 | - | -1 | - | -1 | -1 | -574 | 0 | 0 | 0 | -4 | 0 | -4 | 0 | 0 | 0 | 0 | - | -7 | -1 | -3 | -3 | -14 | -4 | - | 14 | -29 | -5 | -18 | -4 | -31 | -66 | -57 | 11 | -6 | -6 | -85 | 9 | -68 | -17 | -83 | 1 | 0 | 89 | 46 | -55 | 50 | -33 | 46 | 156 | -90 | -150 | -3 | 199 | 0 | 20 | -1,059 | 157 | 113 | -203 | 38 | - | - | - | - | -11 | 107 | 40 | 92 | 305 | -2 | -532 | 566 | 352 | 352 | 2 | -170 | -14 | 15 | -59 | -46 | -1 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 131 | 141 | 2,432 | 2,392 | - | - | - | - | - | - | - | - | - | 1,436 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 324 | 286 | 242 | 204 | 209 | 207 | 199 | 331 | 377 | 410 | 398 | 410 | 299 | 380 | 329 | 294 | 259 | 269 | 234 | 147 | 354 | 201 | 163 | 234 | 354 | 546 | 609 | 809 | 846 | 791 | 749 | 897 | 138 | 126 | 168 | 513 | 485 | - | - | - | 138 | 301 | 301 | 147 | 593 | 308 | 498 | 746 | 259 | 207 | 207 | 123 | 135 | 128 | 128 | 120 | 106 | 108 | - |
Ending Cash |
Loading...
|
M | 84 | 131 | 141 | 2,432 | - | - | - | - | - | - | - | - | - | - | 1,436 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 324 | 286 | 242 | 204 | 209 | 207 | 199 | 331 | 377 | 410 | 398 | 410 | 299 | 380 | 329 | 294 | 259 | 269 | 234 | 234 | 188 | 201 | 163 | 234 | 353 | 546 | 609 | 809 | 845 | 791 | 749 | 897 | 136 | 126 | 168 | 513 | 485 | - | - | - | 138 | 138 | 301 | 147 | 593 | 333 | 498 | 746 | 247 | 247 | 207 | 123 | 135 | 114 | 128 | 120 | 106 | 108 |
Stock-Based Compensation |
Loading...
|
M | -27 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 | -1 | 1 | 1 | 1 | 9 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | 1,086 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 3 | - | - | 3 | - | - | - | 3 | - | -3 | - | - | - | - | - | -35 | -23 | - | - | 0 | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 111 | 132 | 2,496 | 2,496 | 2,396 | 2,396 | 2,452 | 2,452 | 2,268 | 2,268 | 2,141 | 2,141 | 2,079 | 2,079 | 1,444 | 1,444 | 510 | 198 | 198 | 0 | 153 | 306 | 306 | 26 | 333 | 333 | 291 | 291 | 558 | 282 | 287 | 287 | 315 | 305 | 204 | 161 | 110 | 163 | 174 | 190 | 214 | 359 | 396 | 428 | 412 | 210 | 376 | 330 | 143 | 100 | 182 | 158 | 89 | 133 | 146 | 113 | 89 | 225 | 690 | 671 | 695 | 762 | 804 | 696 | 835 | -472 | -68 | -20 | -496 | -325 | -336 | 66 | -65 | -136 | -136 | 43 | -36 | 338 | 18 | 181 | 500 | -100 | -100 | 129 | 41 | -20 | -276 | -6 | -102 | -127 | -268 |
Free Cash Flow |
Loading...
|
M | -18 | 14 | - | 130 | - | - | - | - | - | - | - | - | - | - | 1,310 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74 | 72 | 51 | 87 | 19 | 39 | 11 | 11 | 77 | 180 | 213 | 32 | 118 | 142 | 244 | 118 | 103 | 120 | 79 | -102 | 154 | 8 | -7 | -102 | 39 | 114 | 30 | 25 | 801 | 51 | -360 | -310 | 27 | -80 | -27 | 59 | - | - | - | - | -260 | -260 | 139 | 12 | -44 | -90 | -177 | -78 | -784 | -784 | 3 | 7 | 25 | -55 | -58 | 5 | -6 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email