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 | 2016-11-4 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 60 | 15 | 49 | 52 | 56 | -22 | -26 | -184 | -384 | -745 | -738 | -639 | -658 | -235 | -442 | -399 | -107 | -40 | 517 | 339 | 407 | 353 | -175 | -70 | -154 | -210 | -36 | -39 | 117 | -38 | -8 | 34 | -187 | 58 | 23 | 31 | 30 | -18 | 11 | 26 | 49 | 28 | 44 | 55 | 48 | 40 | 5 | -10 | 8 | 1 | -4 | 0 | 6 | 4 | 7 | 13 | 14 | 9 | 5 |
Depreciation and Amortization |
Loading...
|
M | 287 | 221 | 289 | 291 | 275 | 279 | 289 | 306 | 307 | 315 | 332 | 331 | 338 | 334 | 307 | 277 | 257 | 237 | 230 | 228 | 234 | 244 | 257 | 269 | 269 | 267 | 198 | 185 | 174 | 166 | 233 | 238 | 249 | 249 | 237 | 231 | 210 | 195 | 178 | 151 | 133 | 115 | 98 | 87 | 78 | 60 | 44 | 31 | 17 | 10 | 6 | 5 | 4 | 5 | 4 | 3 | 2 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 3 | -2 | -16 | 101 | 115 | 121 | 129 | 85 | 11 | 9 | 3 | 7 | 64 | 65 | 258 | 255 | 199 | 245 | -355 | -353 | -357 | -413 | 1 | 1 | -1 | -11 | -17 | -21 | -19 | -83 | -83 | -162 | -162 | -85 | -79 | 0 | 0 | 6 | -1 | 0 | 0 | 32 | 25 | 25 | 21 | -11 | -6 | -6 | -2 | -2 | 4 | 4 | 4 | 0 | -4 | -4 | -4 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 462 | 369 | 498 | 445 | 386 | 182 | 213 | 206 | 145 | 152 | 218 | 304 | 316 | 612 | 475 | 464 | 555 | 421 | 449 | 337 | 249 | 40 | 95 | 138 | 95 | 40 | -26 | -12 | -174 | -54 | 121 | 198 | 351 | 474 | 498 | 335 | 262 | 102 | 72 | 69 | 85 | 199 | 137 | 213 | 132 | 102 | 90 | 58 | 90 | -10 | -49 | -38 | -27 | -12 | -3 | 38 | 50 | 32 | 22 |
Capital Expenditures |
Loading...
|
M | -145 | -106 | -143 | -148 | -157 | -159 | -137 | -142 | -143 | -132 | -136 | -187 | -280 | -429 | -498 | -556 | -579 | -521 | -538 | -456 | -361 | -293 | -197 | -156 | -199 | -219 | -194 | -323 | -265 | -366 | -641 | -580 | -662 | -590 | -367 | -301 | -228 | -193 | -181 | -184 | -165 | -180 | -177 | -152 | -124 | -55 | -20 | -9 | -8 | -6 | -4 | -3 | -3 | -1 | -1 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 204 | 204 | 248 | 234 | 32 | 28 | 25 | 23 | 17 | 54 | 51 | 47 | 48 | 1,965 | 1,321 | 1,268 | 957 | -810 | 622 | 559 | 918 | 749 | -68 | 50 | 20 | 22 | 49 | -50 | 11 | 273 | 240 | 253 | 105 | -76 | -488 | -1,035 | -986 | -1,101 | -1,497 | -1,253 | -1,243 | -1,215 | -358 | 40 | 60 | 52 | 38 | 25 | 8 | 2 | -1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 |
Investing Cash Flow |
Loading...
|
M | 204 | 204 | 248 | 234 | 32 | 28 | 25 | 23 | 17 | 54 | 51 | 47 | 48 | 1,965 | 1,321 | 1,268 | 957 | -810 | 622 | 559 | 918 | 749 | -68 | 50 | 20 | 22 | 49 | -50 | 11 | 273 | 240 | 253 | 105 | -76 | -488 | -1,035 | -986 | -1,101 | -1,497 | -1,253 | -1,243 | -1,215 | -358 | 40 | 60 | 52 | 38 | 25 | 8 | 2 | -1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -124 | -124 | -264 | -181 | -195 | 18 | -24 | 1,210 | 2,540 | 2,575 | 2,599 | 1,261 | 608 | 1,848 | 3,576 | 4,074 | 3,401 | 1,812 | -462 | -537 | -719 | -527 | 134 | -339 | -367 | -57 | -215 | -372 | 331 | 715 | 1,402 | 2,315 | 2,603 | 2,710 | 3,140 | 3,991 | 3,765 | 4,891 | 4,362 | 3,001 | 2,546 | 751 | 163 | 39 | - | - | - | 37 | -18 | -18 | -18 | -54 | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -267 | -266 | -266 | -265 | -15 | -15 | -19 | -31 | 176 | 1,201 | 1,205 | 1,217 | 1,024 | 0 | -14 | -18 | -18 | -18 | 664 | 1,785 | 3,670 | 4,165 | 4,002 | 4,314 | 2,846 | 2,352 | 1,847 | 417 | 0 | -1 | 128 | 421 | 421 | 418 | 289 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 25 | 48 | 85 | 125 | 142 | 183 | 209 | 223 | 244 | 240 | 237 | 245 | 237 | 235 | 235 | 226 | 225 | 216 | 205 | 151 | 141 | 132 | 167 | 251 | 290 | 322 | 305 | 286 | 266 | 243 | 222 | 196 | 168 | 146 | 125 | 132 | 122 | 114 | 107 | 101 | 84 | 88 | 116 | 76 | 77 | 61 | 14 | 14 | 7 | 0 | 0 | 0 |
Other Financial Activities |
Loading...
|
M | 1,979 | 1,534 | 1,976 | 2,000 | 1,900 | 2,019 | 2,049 | 1,799 | 1,271 | 741 | 472 | 789 | 745 | 758 | 499 | -130 | -32 | -29 | 1,031 | 1,987 | 1,987 | 1,987 | 1,442 | 986 | 940 | 2,060 | 1,561 | 1,045 | 1,091 | -32 | -46 | 584 | 1,301 | 1,291 | 1,295 | 676 | -42 | -29 | -40 | 1,198 | 1,455 | 1,705 | 2,087 | 983 | 1,414 | 1,176 | 811 | 763 | 119 | 113 | 172 | 118 | 80 | 148 | 94 | 77 | 73 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 1,979 | 1,534 | 1,976 | 2,000 | 1,900 | 2,019 | 2,049 | 1,799 | 1,271 | 741 | 472 | 789 | 745 | 758 | 499 | -130 | -32 | -29 | 1,031 | 1,987 | 1,987 | 1,987 | 1,442 | 986 | 940 | 2,060 | 1,561 | 1,045 | 1,091 | -32 | -46 | 584 | 1,301 | 1,291 | 1,295 | 676 | -42 | -29 | -40 | 1,198 | 1,455 | 1,705 | 2,087 | 983 | 1,414 | 1,176 | 811 | 763 | 119 | 113 | 172 | 118 | 80 | 148 | 94 | 77 | 73 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 3 | 8 | 5 | 5 | 5 | 1 | 4 | 5 | 6 | 2 | 5 | 9 | 17 | 26 | 23 | 12 | 21 | 28 | 19 | 23 | 36 | 14 | 22 | 28 | 18 | 20 | 12 | 29 | 23 | 23 | 11 | 28 | 25 | 30 | 44 | 41 | 31 | 12 | 40 | 10 | 9 | 6 | 5 | 12 | 24 | 26 | 21 | 8 | 10 | 8 | 9 | 16 | 6 | 4 | 6 | 24 | 8 | 6 | - |
Ending Cash |
Loading...
|
M | 1 | 3 | 8 | 5 | 5 | 5 | 1 | 4 | 5 | 6 | 2 | 5 | 9 | 17 | 26 | 23 | 12 | 21 | 28 | 19 | 23 | 36 | 14 | 26 | 28 | 18 | 20 | 12 | 29 | 23 | 23 | 11 | 28 | 25 | 30 | 44 | 41 | 31 | 12 | 40 | 10 | 9 | 6 | 5 | 12 | 24 | 26 | 21 | 8 | 10 | 8 | 9 | 16 | 6 | 4 | 6 | 24 | 8 | 6 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 3 | 3 | 2 | 2 | -2 | -1 | 0 | 0 | 5 | 7 | 5 | 6 | 25 | 27 | 36 | 42 | 40 | 41 | 41 | 45 | 32 | 35 | 40 | 35 | 29 | 31 | 40 | 34 | 33 | 38 | 52 | 69 | 72 | 61 | 33 | 17 | 19 | 15 | 14 | 11 | 7 | 7 | - | -3 | -3 | -3 | -3 | - | - | 0 | 0 | -1 | -1 | -1 | -1 | -1 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -267 | -266 | -266 | -265 | -15 | -15 | -19 | -31 | 176 | 1,201 | 1,205 | 1,217 | 1,024 | 0 | -14 | -18 | -18 | -18 | 664 | 1,785 | 3,670 | 4,165 | 4,002 | 4,314 | 2,846 | 2,352 | 1,847 | 417 | 0 | -1 | 128 | 421 | 421 | 418 | 289 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 887 | 634 | 847 | 1,008 | 1,095 | 1,383 | 1,235 | 1,076 | 904 | 779 | 590 | 453 | 284 | 67 | 201 | 633 | 1,266 | 1,671 | 1,596 | 2,309 | 2,869 | 3,290 | 3,688 | 3,001 | 2,424 | 2,215 | 2,110 | 2,044 | 1,898 | 1,625 | 1,606 | 1,579 | 1,679 | 1,888 | 2,012 | 2,413 | 2,256 | 2,037 | 1,753 | 1,141 | 890 | 679 | 591 | 461 | 418 | 369 | 247 | 187 | 174 | 120 | 75 | 76 | 42 | 67 | 48 | 25 | 25 | - | - |
Free Cash Flow |
Loading...
|
M | 317 | 264 | 355 | 297 | 229 | 24 | 77 | 63 | 3 | 20 | 83 | 117 | 36 | 183 | -24 | -92 | -24 | -101 | -90 | -118 | -112 | -253 | -102 | -19 | -104 | -179 | -163 | -279 | -382 | -200 | -81 | 158 | 351 | 474 | 498 | 335 | 262 | 102 | 72 | 69 | 85 | 199 | 137 | 201 | 118 | 84 | 70 | 48 | 83 | -18 | -55 | -43 | -32 | -14 | -4 | 15 | 27 | 9 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email