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 | 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 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 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 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 297 | 297 | 219 | 274 | 251 | 235 | 244 | 250 | 253 | 272 | 303 | 316 | 347 | 336 | 320 | 307 | 286 | 277 | 254 | 242 | 217 | 222 | 293 | 288 | 304 | 295 | 220 | 222 | 224 | 222 | 213 | 199 | 184 | 172 | 162 | 156 | 151 | 150 | 152 | 153 | 157 | 166 | 176 | 197 | 198 | 198 | 184 | 165 | 164 | 155 | 165 | 175 | 180 | 189 | 195 | 207 | 215 | 209 | 208 | 204 | 206 | 224 | 222 | 229 | 226 | 222 | 223 | 206 | 201 | 198 | 196 | 215 | 203 | 161 | 141 | 124 | 136 | 181 | 192 | 196 | 195 | 191 | 198 | 197 | 200 | 204 | 196 | 189 | 179 | 168 | 169 | 166 | 159 | 155 | 150 | 141 | 135 | 124 | 115 | 108 | 98 | 92 | 66 | 42 | 21 |
Depreciation and Amortization |
Loading...
|
M | 24 | 27 | 21 | 28 | 29 | 28 | 29 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 28 | 28 | 26 | 26 | 25 | 24 | 22 | 17 | 14 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 10 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 11 | 12 | 13 | 14 | 16 | 18 | 20 | 21 | 22 | 22 | 23 | 24 | 24 | 25 | 16 | 25 | 35 | 47 | 68 | 72 | 74 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 74 | 74 | 75 | 66 | 57 | 46 | 36 | 20 | 18 | 19 | 19 | -2 | 8 | 18 | 26 | 5 | 6 | 7 | 8 | 75 | 71 | 69 | 66 | 64 | 65 | 62 | 55 | 40 | 22 | 9 |
Non-Cash Items (Other) |
Loading...
|
M | 93 | -38 | -35 | 26 | 44 | 41 | -39 | -128 | -157 | -178 | -146 | -97 | -93 | -33 | -24 | -29 | -20 | -32 | -10 | -14 | 30 | 25 | 15 | 42 | 15 | 15 | 16 | 13 | 1 | -6 | -5 | -2 | -3 | -2 | 8 | -18 | -21 | -20 | 41 | 55 | 53 | 50 | -34 | 53 | 56 | 57 | -28 | -105 | -103 | -107 | -25 | -24 | -15 | -10 | 17 | 16 | 13 | 27 | 21 | 22 | 41 | 34 | 36 | 42 | 22 | 14 | 31 | 27 | 13 | 18 | -41 | -40 | -30 | -34 | -20 | -19 | -19 | 26 | 51 | 28 | 46 | -2 | 5 | 19 | -4 | -4 | 22 | 24 | 30 | 34 | 66 | 57 | 35 | 1 | -88 | -92 | -96 | -82 | -101 | -101 | -105 | -100 | -63 | -46 | -17 |
Operating Cash Flow |
Loading...
|
M | 320 | 312 | 182 | 321 | 349 | 324 | 261 | 195 | 181 | 170 | 231 | 275 | 314 | 373 | 366 | 376 | 347 | 335 | 332 | 182 | 175 | 206 | 166 | 308 | 285 | 270 | 268 | 263 | 260 | 253 | 256 | 250 | 244 | 233 | 233 | 200 | 189 | 192 | 250 | 259 | 259 | 261 | 199 | 301 | 306 | 316 | 208 | 123 | 97 | 113 | 190 | 190 | 229 | 216 | 245 | 262 | 252 | 275 | 295 | 286 | 289 | 309 | 314 | 328 | 331 | 327 | 348 | 330 | 295 | 294 | 151 | 169 | 195 | 186 | 304 | 296 | 293 | 297 | 275 | 273 | 265 | 249 | 244 | 231 | 235 | 222 | 213 | 249 | 250 | 281 | 288 | 232 | 202 | 170 | 153 | 148 | 149 | 132 | 100 | 79 | 66 | 60 | 43 | 19 | 13 |
Capital Expenditures |
Loading...
|
M | -8 | -8 | -6 | -5 | -3 | -4 | -7 | -10 | -10 | -10 | -13 | -12 | -14 | -14 | -12 | -11 | -12 | -15 | -17 | -21 | -19 | -17 | -15 | -12 | -11 | -10 | -9 | -9 | -12 | -13 | -12 | -10 | -8 | -6 | -9 | -10 | -9 | -9 | -6 | -7 | -8 | -10 | -11 | -11 | -10 | -9 | -8 | -7 | -8 | -8 | -10 | -10 | -9 | -8 | -21 | -22 | -22 | -26 | -12 | -11 | -12 | -8 | -11 | -10 | -9 | -8 | -4 | -4 | -6 | -5 | -4 | -4 | -2 | -2 | -3 | -4 | -5 | -6 | -6 | -8 | -7 | -6 | -7 | -7 | -7 | -7 | -7 | -6 | -6 | -7 | -9 | -12 | -12 | -12 | -10 | -8 | -18 | -17 | -19 | -20 | -8 | -8 | -4 | -2 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 23 | 25 | 25 | -20 | -25 | -28 | 3 | 24 | 29 | 30 | 28 | -2 | -13 | -20 | -43 | -76 | -86 | -80 | -61 | -170 | -158 | -157 | -152 | 0 | 0 | -4 | -4 | -4 | -4 | - | - | - | - | - | - | - | - | - | -5 | -5 | -5 | -5 | - | -1 | -2 | -8 | -13 | -15 | -15 | -54 | -48 | -45 | -45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 23 | 25 | 25 | -20 | -25 | -28 | 3 | 24 | 29 | 30 | 28 | -2 | -13 | -20 | -43 | -76 | -86 | -80 | -61 | -170 | -158 | -157 | -152 | 0 | 0 | -4 | -4 | -4 | -4 | - | - | - | - | - | - | - | - | - | -5 | -5 | -5 | -5 | - | -1 | -2 | -8 | -13 | -15 | -15 | -54 | -48 | -45 | -45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -100 | -100 | 77 | 248 | 335 | 330 | 148 | 12 | -40 | -140 | -40 | -45 | -35 | 65 | -35 | -40 | -53 | -35 | -35 | -15 | -1 | -20 | -22 | -23 | -20 | -13 | -13 | -13 | -19 | -26 | -26 | -26 | -19 | -13 | -6 | -11 | -11 | -11 | -11 | - | -11 | -21 | -32 | -43 | -43 | -43 | -43 | -32 | -21 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -210 | -177 | -112 | -61 | -111 | -218 | -347 | -355 | -303 | -228 | -106 | -112 | -91 | -67 | -65 | -46 | -29 | -16 | -6 | -11 | -27 | -29 | -32 | -39 | -38 | -49 | -64 | -77 | -83 | -82 | -78 | -70 | -57 | -54 | -45 | -32 | -29 | -27 | -25 | -23 | -19 | -13 | -8 | -9 | -8 | -7 | -14 | -20 | -26 | -29 | -24 | -18 | -17 | -13 | -11 | -20 | -20 | -20 | -21 | -9 | -41 | -42 | -44 | -109 | -83 | -125 | -167 | -137 | -195 | -179 | -138 | -104 | -38 | -28 | -45 | -92 | -129 | -125 | 21 | 53 | 60 | 0 | -155 | -149 | -129 | -76 | -76 | -91 | -81 | -79 | -100 | -57 | -100 | -108 | -80 | -137 | -102 | -80 | -56 | 23 | 73 | 111 | 111 | 74 | 33 |
Dividends Paid |
Loading...
|
M | 98 | 98 | 74 | 98 | 97 | 98 | 100 | 102 | 104 | 106 | 206 | 207 | 207 | 208 | 109 | 109 | 109 | 109 | 109 | 109 | 109 | 107 | 105 | 103 | 101 | 102 | 204 | 204 | 205 | 205 | 104 | 104 | 104 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 104 | 103 | 258 | 257 | 257 | 257 | 100 | 100 | 100 | 100 | 100 | 99 | 99 | 229 | 229 | 228 | 228 | 98 | 98 | 379 | 377 | 376 | 374 | 91 | 92 | 89 | 86 | 84 | 81 | 79 | 97 | 96 | 93 | 92 | 69 | 64 | 59 | 55 | 51 | 49 | 45 | 43 | 40 | 38 | 36 | 35 | 34 | 33 | 32 | 32 | 30 | 29 | 31 | 27 | 34 | 30 | 22 | 24 | 22 | 22 | 22 | 20 | 8 | 5 | 4 |
Other Financial Activities |
Loading...
|
M | 15 | 27 | 34 | 4 | 13 | 509 | 511 | 426 | 419 | -64 | -68 | 32 | 27 | 3 | 9 | 7 | 6 | 6 | -11 | -10 | -17 | -16 | -7 | -11 | -6 | -7 | -6 | -4 | -3 | -1 | -4 | 2 | 5 | 12 | 5 | 8 | 4 | -1 | -71 | -68 | -67 | -66 | 15 | 2 | -1 | -5 | 14 | 16 | 3 | 23 | 8 | 17 | 27 | 111 | 114 | 110 | 113 | 11 | 44 | 57 | 68 | 68 | 37 | 25 | 19 | 24 | 23 | 33 | 38 | 40 | 59 | 50 | 49 | 49 | 32 | 37 | 41 | 48 | -78 | -84 | -92 | -103 | 18 | 15 | 14 | 14 | 13 | 13 | 12 | 12 | 46 | 41 | 77 | 71 | 72 | 72 | 60 | 93 | 94 | 94 | 63 | 32 | -7 | -4 | 0 |
Financing Cash Flow |
Loading...
|
M | 15 | 27 | 34 | 4 | 13 | 509 | 511 | 426 | 419 | -64 | -68 | 32 | 27 | 3 | 9 | 7 | 6 | 6 | -11 | -10 | -17 | -16 | -7 | -11 | -6 | -7 | -6 | -4 | -3 | -1 | -4 | 2 | 5 | 12 | 5 | 8 | 4 | -1 | -71 | -68 | -67 | -66 | 15 | 2 | -1 | -5 | 14 | 16 | 3 | 23 | 8 | 17 | 27 | 111 | 114 | 110 | 113 | 11 | 44 | 57 | 68 | 68 | 37 | 25 | 19 | 24 | 23 | 33 | 38 | 40 | 59 | 50 | 49 | 49 | 32 | 37 | 41 | 48 | -78 | -84 | -92 | -103 | 18 | 15 | 14 | 14 | 13 | 13 | 12 | 12 | 46 | 41 | 77 | 71 | 72 | 72 | 60 | 93 | 94 | 94 | 63 | 32 | -7 | -4 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 387 | 381 | 347 | 328 | 341 | 308 | 253 | 267 | 238 | 206 | 259 | 229 | 309 | 329 | 284 | 315 | 250 | 199 | 181 | 135 | 157 | 118 | 376 | 326 | 317 | 161 | 115 | 95 | 105 | 185 | 154 | 148 | 173 | 141 | 109 | 92 | 115 | 90 | 61 | 72 | 104 | 78 | 87 | 56 | 68 | 183 | 85 | 52 | 49 | 133 | 155 | 177 | 199 | 223 | 206 | 42 | 90 | 61 | 43 | 52 | 45 | 45 | 141 | 170 | 120 | 57 | 105 | 111 | 119 | 76 | 149 | 258 | 246 | 295 | 239 | 274 | 256 | 207 | 190 | 269 | 232 | 172 | 118 | 118 | 150 | 123 | 76 | 85 | 74 | 89 | 59 | 223 | 150 | 137 | 122 | 187 | 171 | 147 | - | 187 | 186 | 17 | 67 | 43 | 23 |
Ending Cash |
Loading...
|
M | 363 | 387 | 381 | 347 | 328 | 341 | 308 | 253 | 267 | 238 | 206 | 259 | 229 | 309 | 329 | 284 | 315 | 250 | 199 | 181 | 135 | 157 | 118 | 376 | 326 | 316 | 161 | 115 | 95 | 105 | 185 | 154 | 148 | 173 | 141 | 109 | 92 | 115 | 90 | 61 | 72 | 104 | 78 | 87 | 56 | 68 | 183 | 85 | 52 | 49 | 133 | 155 | 177 | 199 | 223 | 206 | 42 | 90 | 61 | 43 | 52 | 45 | 45 | 141 | 170 | 120 | 57 | 105 | 111 | 119 | 76 | 149 | 258 | 246 | 295 | 239 | 274 | 256 | 207 | 190 | 269 | 232 | 172 | 118 | 118 | 150 | 123 | 76 | 85 | 74 | 89 | 59 | 223 | 150 | 137 | 122 | 187 | 171 | -41 | -5 | 187 | 11 | 17 | 67 | 43 |
Stock-Based Compensation |
Loading...
|
M | 34 | 34 | 27 | 36 | 36 | 36 | 37 | 37 | 38 | 40 | 40 | 39 | 38 | 35 | 34 | 34 | 35 | 33 | 31 | 28 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 14 | 8 | 5 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 0 | 4 | 7 | 14 | 15 | 20 | 27 | 35 | 44 | 35 | 24 | 13 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -210 | -177 | -112 | -61 | -111 | -218 | -347 | -355 | -303 | -228 | -106 | -112 | -91 | -67 | -65 | -46 | -29 | -16 | -6 | -11 | -27 | -29 | -32 | -39 | -38 | -49 | -64 | -77 | -83 | -82 | -78 | -70 | -57 | -54 | -45 | -32 | -29 | -27 | -25 | -23 | -19 | -13 | -8 | -9 | -8 | -7 | -14 | -20 | -26 | -29 | -24 | -18 | -17 | -13 | -11 | -20 | -20 | -20 | -21 | -9 | -41 | -42 | -44 | -109 | -83 | -125 | -167 | -137 | -195 | -179 | -138 | -104 | -38 | -28 | -45 | -92 | -129 | -125 | 21 | 53 | 60 | 0 | -155 | -149 | -129 | -76 | -76 | -91 | -81 | -79 | -100 | -57 | -100 | -108 | -80 | -137 | -102 | -80 | -56 | 23 | 73 | 111 | 111 | 74 | 33 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,856 | 1,773 | 1,340 | 1,669 | 1,563 | 1,540 | 1,435 | 1,287 | 1,284 | 1,204 | 1,225 | 1,317 | 1,238 | 1,234 | 1,155 | 1,046 | 961 | 790 | 683 | 563 | 726 | 921 | 1,106 | 1,269 | 1,169 | 1,036 | 925 | 935 | 957 | 1,016 | 1,055 | 996 | 947 | 889 | 845 | 881 | 849 | 755 | 687 | 648 | 663 | 757 | 751 | 780 | 790 | 786 | 968 | 897 | 872 | 855 | 866 | 852 | 831 | 516 | 315 | 104 | -131 | -90 | -170 | -175 | -63 | 97 | 180 | 240 | 221 | 199 | 237 | 57,435 | 57,553 | 57,688 | 57,791 | 766 | 744 | 680 | 681 | 664 | 690 | 721 | 697 | 658 | 588 | 501 | 417 | 417 | 412 | 436 | 364 | 372 | 378 | 530 | 680 | 752 | 851 | 840 | 834 | 811 | 812 | 761 | 740 | 726 | 687 | 584 | 385 | 218 | 77 |
Free Cash Flow |
Loading...
|
M | 313 | 304 | 176 | 316 | 345 | 320 | 254 | 185 | 171 | 160 | 218 | 263 | 300 | 360 | 354 | 365 | 336 | 320 | 316 | 162 | 156 | 189 | 151 | 296 | 275 | 261 | 259 | 253 | 248 | 240 | 245 | 240 | 236 | 227 | 224 | 190 | 181 | 184 | 245 | 252 | 251 | 251 | 188 | 290 | 296 | 308 | 201 | 116 | 89 | 105 | 180 | 181 | 220 | 208 | 223 | 240 | 231 | 248 | 283 | 274 | 277 | 301 | 303 | 318 | 322 | 319 | 344 | 326 | 289 | 289 | 147 | 165 | 193 | 184 | 301 | 292 | 288 | 292 | 269 | 265 | 258 | 243 | 237 | 224 | 227 | 215 | 206 | 243 | 244 | 274 | 279 | 220 | 189 | 158 | 142 | 141 | 131 | 115 | 81 | 60 | 59 | 53 | 38 | 17 | 12 |
StockViz Staff
September 20, 2024
Any question? Send us an email