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 | 2009-03-31 | 2008-12-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 7 | 5 | 2 | 4 | 44 | 52 | 42 | 45 | 4 | -5 | 7 | 4 | -7 | -10 | 17 | 41 | 44 | 38 | 27 | 11 | 40 | 84 | 70 | 83 | 94 | 62 | 84 | 100 | 229 | 253 | 258 | 125 | 23 | 3 | 266 | 415 | 362 | 487 | 227 | 412 | 370 | 244 | 207 | -44 | -29 | -64 | -243 | -279 | -287 | -310 | -146 | -217 | -193 | -167 | -549 | -429 | -437 | -399 | 1 | 0 | 10 | -1 | -1 |
Depreciation and Amortization |
Loading...
|
M | 114 | 111 | 105 | 99 | 94 | 89 | 88 | 85 | 83 | 83 | 81 | 80 | 81 | 81 | 85 | 88 | 91 | 91 | 89 | 95 | 93 | 95 | 99 | 93 | 93 | 91 | 87 | 85 | 96 | 112 | 130 | 147 | 150 | 161 | 194 | 243 | 294 | 331 | 345 | 352 | 362 | 381 | 402 | 420 | 433 | 436 | 443 | 442 | 439 | 440 | 438 | 440 | 444 | 443 | 672 | 561 | 387 | 334 | -6 | 0 | 62 | 6 | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 107 | 67 | -29 | 1 | -35 | -34 | -33 | -35 | 0 | -1 | -5 | -4 | -1 | -1 | 2 | 1 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -2 | -2 | -1 | 0 | -3 | -8 | -6 | -11 | -6 | -50 | -51 | -385 | -432 | -357 | -466 | -167 | -355 | -335 | -234 | -189 | 48 | 27 | 53 | 214 | 246 | 249 | 268 | 109 | 177 | 135 | 98 | 431 | 328 | 318 | 321 | -21 | -18 | 6 | 3 | 3 |
Operating Cash Flow |
Loading...
|
M | 132 | 133 | 117 | 126 | 115 | 126 | 105 | 99 | 96 | 90 | 110 | 108 | 98 | 94 | 90 | 93 | 101 | 106 | 109 | 112 | 119 | 125 | 125 | 123 | 119 | 118 | 119 | 95 | 111 | 121 | 148 | 192 | 190 | 195 | 160 | 230 | 319 | 340 | 421 | 411 | 390 | 423 | 430 | 425 | 464 | 456 | 448 | 445 | 407 | 398 | 388 | 393 | 373 | 357 | 570 | 459 | 283 | 292 | -7 | 0 | 77 | 7 | 7 |
Capital Expenditures |
Loading...
|
M | -34 | -32 | -197 | -26 | -24 | -24 | -23 | -23 | -21 | -19 | -21 | -18 | -15 | -19 | -16 | -38 | -47 | -53 | -65 | -52 | -57 | -49 | -102 | -132 | -125 | -141 | -84 | -52 | -59 | -39 | -37 | -34 | -24 | -38 | -55 | -70 | -76 | -85 | -75 | -89 | -92 | -90 | -479 | -544 | -594 | -816 | -857 | -1,077 | -1,061 | -898 | -988 | -774 | -957 | -1,079 | -539 | -436 | -203 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 98 | 98 | 120 | 19 | 74 | 72 | 49 | 63 | 8 | 9 | 9 | 0 | 5 | 3 | 4 | 1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 98 | 98 | 120 | 19 | 74 | 72 | 49 | 63 | 8 | 9 | 9 | 0 | 5 | 3 | 4 | 1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -14 | -39 | 66 | 73 | 169 | 224 | 113 | 106 | -26 | -157 | -151 | -180 | -21 | 79 | 79 | 109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -2 | 0 | 0 | 0 | 0 | -87 | -103 | -120 | -120 | -28 | -16 | -5 | -5 | -10 | -5 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -396 | -404 | -416 | -425 | -38 | -40 | -38 | -41 | -31 | -22 | -17 | -10 | -10 | -10 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 58 | 57 | 85 | 56 | 55 | 55 | 55 | 55 | 56 | 56 | 55 | 55 | 55 | 54 | 54 | 54 | 53 | 53 | 53 | 53 | 54 | 54 | 55 | 54 | 54 | 53 | 54 | 69 | 84 | 99 | 112 | 93 | 93 | 147 | 226 | 325 | 406 | 439 | 444 | 449 | 452 | 449 | 447 | 444 | 442 | 439 | 437 | 434 | 432 | 429 | 426 | 423 | 420 | 417 | 328 | 223 | 344 | 241 | 241 | 242 | 17 | 17 | 1 |
Other Financial Activities |
Loading...
|
M | -2 | 28 | 26 | 275 | 282 | 358 | 358 | 504 | 480 | 371 | 372 | -21 | -12 | 142 | 122 | 237 | 244 | 94 | 107 | -56 | -57 | 57 | 63 | 110 | 112 | -1 | -90 | -90 | -27 | 187 | 276 | 319 | 336 | -128 | -125 | -162 | -248 | 41 | 85 | 110 | 160 | 161 | 161 | 167 | 222 | 588 | 300 | 310 | 513 | 207 | 501 | 580 | 590 | 621 | -618 | -737 | 616 | -560 | 1,843 | 1,837 | 173 | 1,215 | 1 |
Financing Cash Flow |
Loading...
|
M | -2 | 28 | 26 | 275 | 282 | 358 | 358 | 504 | 480 | 371 | 372 | -21 | -12 | 142 | 122 | 237 | 244 | 94 | 107 | -56 | -57 | 57 | 63 | 110 | 112 | -1 | -90 | -90 | -27 | 187 | 276 | 319 | 336 | -128 | -125 | -162 | -248 | 41 | 85 | 110 | 160 | 161 | 161 | 167 | 222 | 588 | 300 | 310 | 513 | 207 | 501 | 580 | 590 | 621 | -618 | -737 | 616 | -560 | 1,843 | 1,837 | 173 | 1,215 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 100 | 104 | 81 | 69 | 138 | 217 | 96 | 26 | 45 | 138 | 172 | 176 | 224 | 327 | 311 | 334 | 261 | 119 | 153 | 179 | 265 | 185 | 214 | 300 | 172 | 103 | 366 | 243 | 397 | 579 | 813 | 436 | 203 | 253 | 172 | 198 | 733 | 349 | 364 | 553 | 319 | 384 | 296 | 204 | 221 | 331 | 211 | 163 | 218 | 256 | 230 | 150 | 268 | 238 | 219 | 304 | 500 | 749 | 945 | -973 | 1,081 | 302 | - |
Ending Cash |
Loading...
|
M | 75 | 100 | 27 | 81 | 69 | 138 | 217 | 96 | 26 | 45 | 138 | 172 | 176 | 224 | 327 | 311 | 334 | 261 | 119 | 153 | 179 | 265 | 185 | 214 | 300 | 163 | 103 | 366 | 243 | 397 | 579 | 813 | 436 | 203 | 253 | 172 | 198 | 733 | 349 | 364 | 553 | 319 | 384 | 296 | 204 | 221 | 331 | 211 | 163 | 218 | 256 | 230 | 150 | 268 | 238 | 219 | 304 | 955 | 749 | 945 | -973 | 1,081 | -154 |
Stock-Based Compensation |
Loading...
|
M | 9 | 9 | 9 | 8 | 7 | 7 | 6 | 7 | 8 | 9 | 8 | 7 | 6 | 4 | 6 | 5 | 5 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 4 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | 18 | 18 | 18 | - | - |
Issuance/Purchase of Shares |
|
M | -3 | -2 | 0 | 0 | 0 | 0 | -87 | -103 | -120 | -120 | -28 | -16 | -5 | -5 | -10 | -5 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -396 | -404 | -416 | -425 | -38 | -40 | -38 | -41 | -31 | -22 | -17 | -10 | -10 | -10 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 273 | 267 | 307 | 422 | 437 | 392 | 301 | 221 | 299 | 452 | 638 | 831 | 977 | 1,139 | 1,176 | 966 | 800 | 637 | 635 | 696 | 760 | 892 | 801 | 771 | 1,014 | 1,085 | 1,508 | 2,136 | 2,679 | 2,882 | 2,625 | 2,246 | 1,616 | 1,514 | 2,064 | 2,588 | 2,856 | 3,267 | 3,264 | 3,376 | 3,423 | 3,185 | 2,911 | 2,587 | 2,506 | 2,438 | 2,423 | 2,269 | 2,290 | 2,190 | 2,223 | 1,691 | 1,084 | 613 | 579 | 579 | 579 | 579 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 98 | 101 | 96 | 100 | 91 | 102 | 82 | 77 | 75 | 71 | 89 | 90 | 83 | 75 | 74 | 56 | 54 | 53 | 44 | 60 | 62 | 76 | 164 | 132 | 135 | 118 | 34 | 43 | 52 | 81 | 110 | 158 | 166 | 156 | 104 | 160 | 243 | 255 | 347 | 321 | 298 | 333 | 766 | 697 | 686 | 456 | 488 | 265 | 243 | 398 | 479 | 697 | 495 | 357 | 31 | 22 | 80 | 292 | -7 | 0 | 77 | 7 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email