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 | 2013-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 207 | 265 | 218 | 209 | 174 | 227 | 190 | 173 | 165 | 169 | 151 | 182 | 112 | 1,054 | 226 | 130 | 42 | 179 | 207 | 175 | 164 | 117 | 245 | 295 | 261 | 337 | 268 | 240 | 200 | 225 | 227 | 239 | 182 | 236 | 197 | 227 | 204 | 229 | 831 |
Depreciation and Amortization |
Loading...
|
M | 137 | 116 | 115 | 114 | 113 | 117 | 115 | 116 | 118 | 104 | 99 | 96 | 97 | 31 | 116 | 119 | 118 | 117 | 117 | 110 | 82 | 76 | 67 | 58 | 60 | 60 | 40 | 37 | 37 | 43 | 45 | 45 | 44 | 45 | 44 | 45 | 44 | 42 | - |
Non-Cash Items (Other) |
Loading...
|
M | 188 | 226 | 264 | -9 | 297 | 62 | 0 | 9 | -1,174 | 25 | -1 | -38 | -57 | -647 | - | -6 | 85 | -23 | -39 | -1 | -5 | 137 | -74 | 63 | 51 | 73 | -15 | - | - | 11 | 4 | 11 | 12 | - | 12 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 257 | 447 | 411 | 321 | 174 | 464 | 330 | 294 | 215 | 275 | 262 | 280 | 145 | 285 | 482 | 479 | 191 | 475 | 381 | 259 | 156 | 445 | 387 | 342 | 171 | 463 | 319 | 246 | 148 | 318 | 332 | 311 | 177 | 388 | 236 | 290 | 95 | 405 | 1,030 |
Capital Expenditures |
Loading...
|
M | -26 | -34 | -28 | -21 | -25 | -36 | -23 | -18 | -19 | -22 | -11 | -9 | -8 | -86 | -27 | -26 | -34 | -33 | -31 | -25 | -24 | -19 | -35 | -27 | -31 | -48 | -32 | -29 | -27 | -40 | -29 | -33 | -28 | -33 | -35 | -28 | -24 | -31 | -81 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -51 | 5 | 0 | -7 | -7 | -3 | 1 | -1 | -1,156 | 1 | 0 | -54 | -13 | 5 | -10 | -554 | -151 | -3,237 | 2 | 967 | -2,816 | 2 | -8 | 2 | -798 | -2 | -1 | 9 | 4 | 4 | 2 | -19 | 3 | - | - | 14 | 4 |
Investing Cash Flow |
Loading...
|
M | - | - | -51 | 5 | 0 | -7 | -7 | -3 | 1 | -1 | -1,156 | 1 | 0 | -54 | -13 | 5 | -10 | -554 | -151 | -3,237 | 2 | 967 | -2,816 | 2 | -8 | 2 | -798 | -2 | -1 | 9 | 4 | 4 | 2 | -19 | 3 | - | - | 14 | 4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -234 | -109 | -159 | -346 | -101 | -52 | 1,157 | 1,150 | 215 | 215 | -611 | -1,481 | -1,489 | -391 | -259 | 299 | -197 | 392 | 2,459 | -1,327 | 1,287 | -252 | -74 | 684 | 462 | -63 | -96 | 3,353 | 139 | - | - | 3,353 | - | - | - | 3,353 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | -65 | -79 | -129 | 0 | -67 | -133 | -179 | -64 | - | - | - | - | - | - | - | - | - | - | - | - | -1,539 | -1 | 1,338 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | - | -835 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 28 | 28 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 41 | 41 | 58 | 41 | 41 | 24 | 58 | 24 | 41 | 41 | 41 | 42 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 3,000 | - | 48 | - | - | - | 48 | - |
Other Financial Activities |
Loading...
|
M | 25 | 0 | 13 | -101 | -3 | 657 | -98 | -46 | 913 | 1,408 | 208 | 28 | -3 | 1,603 | 1,151 | 738 | -10 | 335 | -188 | 458 | 2,855 | 12 | 1,298 | 1,097 | -70 | 383 | 465 | -56 | -95 | -153 | 136 | 207 | -138 | -298 | -202 | -262 | -73 | -382 | - |
Financing Cash Flow |
Loading...
|
M | 25 | 0 | 13 | -101 | -3 | 657 | -98 | -46 | 913 | 1,408 | 208 | 28 | -3 | 1,603 | 1,151 | 738 | -10 | 335 | -188 | 458 | 2,855 | 12 | 1,298 | 1,097 | -70 | 383 | 465 | -56 | -95 | -153 | 136 | 207 | -138 | -298 | -202 | -262 | -73 | -382 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -4 | -15 | -37 | 16 | - | 12 | 17 | 13 | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,889 | 714 | 713 | 673 | 709 | 705 | 683 | 684 | 819 | 838 | 1,566 | 1,300 | 1,825 | 1,489 | 1,063 | 1,041 | 1,205 | 1,061 | 1,092 | 3,729 | 1,178 | 1,145 | 2,368 | 1,016 | 962 | 911 | 968 | 818 | 803 | 725 | 487 | 280 | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 705 | 1,889 | 714 | 713 | 673 | 709 | 705 | 683 | 684 | 819 | 838 | 1,566 | 1,300 | 1,825 | 1,489 | 1,063 | 1,041 | 1,205 | 1,061 | 1,092 | 3,729 | 1,178 | 1,145 | 2,368 | 1,016 | 962 | 911 | 968 | 818 | 803 | 725 | 487 | 280 | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 29 | 28 | 30 | 29 | 27 | 26 | 23 | 25 | 20 | 22 | 18 | 20 | 17 | 2 | 21 | 23 | 16 | 16 | 17 | 16 | 13 | 10 | 14 | 15 | 12 | 11 | 12 | 13 | 12 | 11 | 12 | 11 | 12 | 11 | 9 | 7 | 9 | 8 | - |
Issuance/Purchase of Shares |
|
M | - | -65 | -79 | -129 | 0 | -67 | -133 | -179 | -64 | - | - | - | - | - | - | - | - | - | - | - | - | -1,539 | -1 | 1,338 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | - | -835 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 823 | 1,829 | 49 | -110 | -175 | -250 | -144 | -166 | -114 | -1,200 | -444 | 517 | 326 | 1,586 | 734 | 374 | 1,325 | 222 | 550 | 645 | 3,157 | 979 | -65 | 2,205 | 1,618 | 1,335 | 1,316 | 1,331 | 1,116 | 1,022 | 990 | 812 | 327 | 271 | 474 | - | - | 398 | - |
Free Cash Flow |
Loading...
|
M | 230 | 413 | 384 | 300 | 150 | 428 | 307 | 276 | 196 | 253 | 251 | 271 | 136 | 371 | 455 | 454 | 157 | 443 | 350 | 234 | 132 | 426 | 352 | 315 | 140 | 415 | 287 | 217 | 122 | 278 | 303 | 278 | 149 | 355 | 202 | 262 | 71 | 374 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email