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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,347 | 1,029 | 915 | 839 | -111 | 143 | 102 | 107 | 1,039 | 988 | 956 | 880 | 653 | 605 | 535 | 410 | 501 | 469 | 438 | 519 | 506 | 485 | 652 | 584 | 539 | 494 | 296 | 270 | 239 | 259 | 290 | 290 | 319 | 316 | 318 | 309 | 297 | 288 | 283 | 270 | 258 | 261 | 256 | 239 | 204 | 207 | 200 | 218 | 268 | 257 | 246 | 228 | 205 | 202 | 210 | 219 | 218 | 59 | 42 | 37 | 40 | 187 | 177 | 163 | 155 | 149 | 145 | 143 | 144 | 140 | 136 | 126 | 115 | 106 | 99 | 93 | 85 | 80 | 71 | 62 | 60 | 56 | 55 | 53 | 29 | 28 | 26 | 24 | 36 | 31 | 28 | 23 | 23 | 17 | 8 |
Depreciation and Amortization |
Loading...
|
M | 1,831 | 1,777 | 1,729 | 1,676 | 1,641 | 1,662 | 1,687 | 1,700 | 1,694 | 1,691 | 1,673 | 1,662 | 1,642 | 1,614 | 1,608 | 1,385 | 1,128 | 878 | 631 | 571 | 550 | 523 | 491 | 480 | 464 | 451 | 439 | 428 | 392 | 322 | 252 | 188 | 151 | 146 | 142 | 138 | 138 | 134 | 128 | 122 | 116 | 117 | 116 | 112 | 109 | 103 | 99 | 99 | 99 | 96 | 90 | 82 | 75 | 70 | 68 | 69 | 66 | 65 | 66 | 66 | 62 | 58 | 51 | 44 | 42 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | 43 | 44 | 45 | 45 | 44 | 42 | 39 | 36 | 33 | 32 | 32 | 32 | 32 | 31 | 30 | 30 | 29 | 26 | 24 | 22 | 15 | 10 | 5 |
Non-Cash Items (Other) |
Loading...
|
M | 1,295 | 397 | 422 | 460 | 1,575 | 1,329 | 1,355 | 1,303 | 306 | 278 | 193 | 163 | 174 | 201 | 285 | 284 | 251 | 218 | 124 | 119 | 107 | 87 | 86 | 115 | 128 | 138 | 136 | 72 | 54 | 32 | 8 | 36 | 25 | 24 | 20 | 18 | 17 | 20 | 19 | 19 | 17 | 13 | 15 | 17 | 15 | 16 | 17 | 20 | 23 | 24 | 20 | 18 | 29 | 30 | 50 | 52 | 53 | 48 | 36 | 43 | 37 | 47 | 49 | 43 | 39 | 36 | 36 | 36 | 36 | 37 | 39 | 36 | 38 | 32 | 19 | 17 | 17 | 18 | 22 | 21 | 35 | 36 | 35 | 36 | 45 | 41 | 37 | 34 | 15 | 11 | -3 | -2 | -15 | -13 | 2 |
Operating Cash Flow |
Loading...
|
M | 2,066 | 2,249 | 2,301 | 2,210 | 2,214 | 2,244 | 2,288 | 2,869 | 2,811 | 2,781 | 2,797 | 2,464 | 2,477 | 2,314 | 1,587 | 2,104 | 1,598 | 1,391 | 1,794 | 847 | 1,051 | 1,106 | 813 | 751 | 503 | 512 | 398 | 462 | 194 | 324 | 227 | 585 | 956 | 652 | 1,002 | 425 | 227 | 9 | 154 | 194 | 350 | 527 | 149 | 241 | 258 | 265 | 501 | -173 | -250 | 457 | 208 | 710 | 881 | -380 | -335 | 466 | 432 | 968 | 1,012 | 383 | 357 | 324 | 302 | 272 | 211 | 226 | 207 | 191 | 171 | 206 | 203 | 235 | 270 | 307 | 253 | 230 | 211 | 102 | 82 | 92 | 50 | 37 | 57 | 36 | 88 | 132 | 164 | 160 | 151 | 127 | 77 | 78 | 55 | 34 | 17 |
Capital Expenditures |
Loading...
|
M | -641 | -658 | -653 | -623 | -622 | -616 | -606 | -598 | -563 | -493 | -458 | -447 | -418 | -436 | -436 | -383 | -358 | -308 | -258 | -244 | -225 | -213 | -201 | -195 | -179 | -182 | -178 | -173 | -164 | -139 | -116 | -92 | -93 | -96 | -91 | -93 | -77 | -74 | -79 | -81 | -85 | -85 | -90 | -99 | -114 | -129 | -127 | -110 | -93 | -82 | -86 | -99 | -97 | -87 | -70 | -56 | -52 | -44 | -44 | -41 | -26 | -39 | -43 | -45 | -56 | -43 | -38 | -35 | -30 | -28 | -27 | -25 | -25 | -32 | -31 | -34 | -37 | -30 | -30 | -25 | -20 | -18 | -16 | -18 | -19 | -19 | -23 | -22 | -24 | -22 | -16 | -14 | -7 | -5 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -3,245 | -7,289 | -7,349 | -3,730 | -4,104 | -65 | 5 | 2 | 3 | -4 | 50 | 49 | 52 | -2 | -370 | -606 | -613 | -609 | -793 | -1,323 | -1,319 | -1,260 | -723 | -530 | -526 | -525 | -576 | 0 | -38 | -1,832 | -1,829 | -1,829 | -2,036 | -368 | -377 | -596 | -359 | -657 | -648 | -431 | -426 | 70 | 27 | -405 | -434 | -543 | -572 | -168 | -150 | -114 | -206 | -180 | -171 | -109 | 55 | 58 | 61 | 7 | 14 | 21 | 26 | 19 | 13 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 7 | 11 | 11 | 7 | 4 |
Investing Cash Flow |
Loading...
|
M | -3,245 | -7,289 | -7,349 | -3,730 | -4,104 | -65 | 5 | 2 | 3 | -4 | 50 | 49 | 52 | -2 | -370 | -606 | -613 | -609 | -793 | -1,323 | -1,319 | -1,260 | -723 | -530 | -526 | -525 | -576 | 0 | -38 | -1,832 | -1,829 | -1,829 | -2,036 | -368 | -377 | -596 | -359 | -657 | -648 | -431 | -426 | 70 | 27 | -405 | -434 | -543 | -572 | -168 | -150 | -114 | -206 | -180 | -171 | -109 | 55 | 58 | 61 | 7 | 14 | 21 | 26 | 19 | 13 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 7 | 11 | 11 | 7 | 4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -825 | 3,083 | 3,660 | 5,105 | 6,028 | 2,488 | 2,571 | 1,920 | 2,228 | 2,374 | 1,632 | 1,012 | 13 | -82 | 8 | 414 | 741 | 439 | 780 | 1,003 | 1,212 | 524 | 205 | 274 | 12 | 425 | 289 | -231 | -205 | 2,135 | 1,709 | 1,876 | 1,924 | 30 | 523 | 262 | 547 | 577 | 684 | 665 | 676 | 387 | 351 | 857 | 621 | 646 | 572 | -146 | -93 | -92 | -11 | 227 | 117 | 63 | 23 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,061 | -459 | -1,200 | -2,123 | -2,474 | -2,921 | -2,840 | -2,711 | -2,380 | -2,534 | -2,063 | -1,305 | -1,030 | -648 | -496 | -494 | -577 | -311 | -261 | -265 | -373 | -218 | -193 | -217 | -36 | -35 | -138 | -178 | -226 | -237 | -169 | -136 | -223 | -264 | -274 | -372 | -421 | -377 | -436 | -447 | -296 | -403 | -309 | -175 | -138 | -28 | -41 | -104 | -181 | -169 | -143 | -85 | -107 | -110 | -111 | 207 | 312 | 309 | 309 | 7 | - | - | -19 | -87 | -155 | -155 | -136 | -68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 258 | 260 | 261 | 265 | 269 | 274 | 280 | 284 | 272 | 260 | 246 | 232 | 233 | 233 | 234 | 200 | 143 | 87 | 30 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 11 | 14 | 14 | 14 | 9 | 5 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 8 | 6 | 6 | 6 | 6 | 4 | 2 | 1 | - |
Other Financial Activities |
Loading...
|
M | 1,018 | 17,380 | 7,944 | 12,214 | 13,629 | 9,714 | 8,748 | 2,980 | 1,576 | 49 | -560 | -581 | 667 | 1,265 | 1,851 | 1,788 | 521 | -75 | -68 | -37 | -27 | -22 | 399 | 407 | 399 | 399 | -34 | -27 | -55 | -64 | -56 | -70 | -44 | -37 | -34 | -35 | -17 | -37 | -33 | -36 | 41 | -185 | 672 | 726 | 646 | 877 | 21 | -26 | 75 | 309 | 306 | 315 | 288 | 71 | 73 | -252 | -335 | -352 | -377 | 159 | 170 | 187 | 216 | 0 | 1 | 2 | -1 | -2 | -3 | -6 | -11 | -72 | -105 | -176 | -173 | -142 | -149 | -44 | -9 | 46 | 120 | 86 | 40 | 3 | -52 | -93 | -56 | -54 | -19 | 2 | -34 | -24 | -36 | -14 | -2 |
Financing Cash Flow |
Loading...
|
M | 1,018 | 17,380 | 7,944 | 12,214 | 13,629 | 9,714 | 8,748 | 2,980 | 1,576 | 49 | -560 | -581 | 667 | 1,265 | 1,851 | 1,788 | 521 | -75 | -68 | -37 | -27 | -22 | 399 | 407 | 399 | 399 | -34 | -27 | -55 | -64 | -56 | -70 | -44 | -37 | -34 | -35 | -17 | -37 | -33 | -36 | 41 | -185 | 672 | 726 | 646 | 877 | 21 | -26 | 75 | 309 | 306 | 315 | 288 | 71 | 73 | -252 | -335 | -352 | -377 | 159 | 170 | 187 | 216 | 0 | 1 | 2 | -1 | -2 | -3 | -6 | -11 | -72 | -105 | -176 | -173 | -142 | -149 | -44 | -9 | 46 | 120 | 86 | 40 | 3 | -52 | -93 | -56 | -54 | -19 | 2 | -34 | -24 | -36 | -14 | -2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | -9 | -14 | -42 | -42 | -25 | -8 | 35 | 44 | 40 | 6 | -19 | -24 | -36 | -26 | -29 | -41 | -57 | -64 | -56 | -47 | -29 | -9 | -10 | -17 | -18 | -16 | 4 | -14 | 3 | -16 | -31 | -4 | 2 | 25 | 27 | 21 | 8 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,256 | 2,110 | 2,114 | 2,238 | 2,216 | 2,157 | 2,100 | 2,180 | 2,123 | 2,469 | 1,940 | 2,202 | 2,090 | 2,221 | 1,826 | 1,800 | 1,678 | 2,128 | 1,048 | 1,278 | 1,211 | 991 | 1,100 | 1,006 | 1,336 | 1,186 | 1,081 | 1,262 | 1,163 | 978 | 1,045 | 826 | 988 | 803 | 651 | 610 | 644 | 596 | 582 | 1,014 | 1,097 | 726 | 680 | 683 | 998 | 841 | 781 | 736 | 771 | 724 | 1,354 | 1,329 | 664 | 578 | 770 | 590 | 1,091 | 1,072 | 427 | 388 | 356 | 288 | 456 | 388 | 363 | 271 | 309 | 292 | 249 | 169 | 218 | 213 | 132 | 35 | 49 | 58 | 31 | 23 | 34 | 86 | 80 | 96 | 38 | 29 | 35 | 17 | 19 | 17 | 27 | 1 | 6 | 1 | 5 | 1 | 1 |
Ending Cash |
Loading...
|
M | 2,168 | 2,257 | 2,110 | 2,114 | 2,238 | 2,216 | 2,157 | 2,100 | 2,180 | 2,123 | 2,469 | 1,940 | 2,202 | 2,090 | 2,221 | 1,826 | 1,800 | 1,678 | 2,128 | 1,048 | 1,278 | 1,211 | 991 | 1,100 | 1,006 | 1,336 | 1,186 | 1,081 | 1,262 | 996 | 978 | 1,045 | 826 | 988 | 803 | 651 | 610 | 644 | 596 | 582 | 1,014 | 1,097 | 726 | 680 | 683 | 998 | 841 | 781 | 736 | 771 | 724 | 1,354 | 1,329 | 664 | 578 | 770 | 590 | 1,091 | 1,072 | 427 | 388 | 356 | 288 | 456 | 388 | 363 | 271 | 309 | 292 | 249 | 169 | 218 | 213 | 132 | 35 | 49 | 58 | 31 | 23 | 34 | 86 | 80 | 96 | 38 | 29 | 35 | 17 | 19 | 17 | 27 | 1 | 6 | 1 | 5 | 5 |
Stock-Based Compensation |
Loading...
|
M | 160 | 209 | 214 | 215 | 214 | 163 | 157 | 186 | 182 | 181 | 190 | 166 | 158 | 149 | 139 | 125 | 106 | 90 | 69 | 56 | 54 | 58 | 53 | 48 | 45 | 39 | 40 | 38 | 36 | 34 | 32 | 31 | 27 | 25 | 23 | 21 | 27 | 27 | 29 | 30 | 22 | 21 | 19 | 18 | 18 | 17 | 17 | 16 | 17 | 17 | 16 | 16 | 18 | 18 | 19 | 18 | 15 | 179 | 186 | 186 | 185 | 14 | 6 | 6 | 5 | 11 | 11 | 12 | 10 | 8 | 5 | - | - | - | - | - | 2 | 2 | 2 | 2 | -11 | -11 | -11 | -11 | 7 | 7 | 7 | 7 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,061 | -459 | -1,200 | -2,123 | -2,474 | -2,921 | -2,840 | -2,711 | -2,380 | -2,534 | -2,063 | -1,305 | -1,030 | -648 | -496 | -494 | -577 | -311 | -261 | -265 | -373 | -218 | -193 | -217 | -36 | -35 | -138 | -178 | -226 | -237 | -169 | -136 | -223 | -264 | -274 | -372 | -421 | -377 | -436 | -447 | -296 | -403 | -309 | -175 | -138 | -28 | -41 | -104 | -181 | -169 | -143 | -85 | -107 | -110 | -111 | 207 | 312 | 309 | 309 | 7 | - | - | -19 | -87 | -155 | -155 | -136 | -68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 60 | 418 | -115 | -896 | -2,061 | -1,287 | -455 | 526 | 1,811 | 2,289 | 2,084 | 1,880 | 1,481 | 1,752 | 2,496 | 2,652 | 2,594 | 1,714 | 1,035 | 472 | 703 | 798 | 1,178 | 1,458 | 1,581 | 1,638 | 1,515 | 1,442 | 1,445 | 1,455 | 1,478 | 1,483 | 1,348 | 1,382 | 1,343 | 1,413 | 1,559 | 2,053 | 2,190 | 2,308 | 2,386 | 2,014 | 1,981 | 1,727 | 1,628 | 1,529 | 1,460 | 1,604 | 1,596 | 1,554 | 1,493 | 1,356 | 1,248 | 1,274 | 1,291 | 1,216 | 1,179 | 1,087 | 982 | 973 | 1,114 | 1,208 | 1,295 | 1,362 | 1,264 | 1,155 | 1,051 | 949 | 847 | 748 | 627 | 491 | 300 | 134 | 6 | -105 | -195 | -272 | -322 | -172 | -24 | 99 | 196 | 111 | 28 | -35 | -86 | -79 | -57 | -60 | -45 | -72 | -76 | -43 | -22 |
Free Cash Flow |
Loading...
|
M | 1,424 | 1,591 | 1,648 | 1,588 | 1,592 | 1,628 | 1,682 | 2,272 | 2,248 | 2,288 | 2,339 | 2,016 | 2,059 | 1,878 | 1,150 | 1,721 | 1,241 | 1,083 | 1,536 | 603 | 827 | 893 | 612 | 556 | 324 | 330 | 220 | 288 | 31 | 186 | 111 | 493 | 862 | 556 | 910 | 332 | 150 | -64 | 75 | 113 | 265 | 442 | 59 | 142 | 144 | 136 | 374 | -283 | -343 | 375 | 122 | 611 | 784 | -467 | -405 | 410 | 380 | 923 | 967 | 342 | 331 | 284 | 259 | 227 | 155 | 183 | 169 | 156 | 140 | 178 | 176 | 210 | 245 | 275 | 223 | 195 | 174 | 73 | 51 | 68 | 30 | 19 | 41 | 18 | 69 | 112 | 141 | 138 | 127 | 105 | 61 | 64 | 48 | 29 | 15 |
StockViz Staff
September 20, 2024
Any question? Send us an email