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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 353 | 344 | 395 | 407 | 352 | 318 | 350 | 348 | 353 | 310 | 379 | 379 | 352 | 279 | 310 | 265 | 202 | 254 | 361 | 352 | 300 |
Depreciation and Amortization |
Loading...
|
M | 44 | 48 | 46 | 52 | 47 | 46 | 48 | 49 | 48 | 51 | 50 | 51 | 51 | 51 | 48 | 49 | 43 | 45 | 44 | 46 | 45 |
Non-Cash Items (Other) |
Loading...
|
M | 495 | -11 | -24 | 5 | -173 | 189 | -75 | 3 | -104 | 155 | -61 | 123 | -108 | -3 | 40 | 40 | 71 | 8 | -4 | -9 | 30 |
Operating Cash Flow |
Loading...
|
M | 171 | 597 | 306 | 446 | 278 | 464 | 239 | 353 | 504 | 277 | 355 | 533 | 585 | 309 | 348 | 664 | 159 | 454 | 364 | 354 | 297 |
Capital Expenditures |
Loading...
|
M | -31 | -42 | -34 | -37 | -25 | -34 | -24 | -27 | -30 | -41 | -31 | -40 | -44 | -71 | -37 | -36 | -39 | -47 | -35 | -35 | -28 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 2 | -3 | -13 | -5 | 53 | 54 | -15 | 42 | 37 | -8 | 4 | 10 | -76 | -3 | 3 | - | -16 | -26 | 29 |
Investing Cash Flow |
Loading...
|
M | - | - | 2 | -3 | -13 | -5 | 53 | 54 | -15 | 42 | 37 | -8 | 4 | 10 | -76 | -3 | 3 | - | -16 | -26 | 29 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 600 | 89 | -32 | 33 | 23 | 31 | -474 | 1,821 | -300 | -3 | -145 | -113 | -241 | -35 | 6,336 | - | 2 | 1 | 15 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -300 | -225 | -225 | -175 | -175 | -150 | -300 | -2,002 | -200 | -200 | -219 | -206 | -300 | 806 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 138 | 139 | 139 | 141 | 120 | 120 | 121 | 122 | 102 | 102 | 102 | 102 | 87 | 87 | 86 | 87 | 21 | - | 0 | - | - |
Other Financial Activities |
Loading...
|
M | -28 | -11 | 531 | 72 | -14 | 20 | -44 | 10 | -21 | 1,981 | -84 | 103 | -44 | 82 | 427 | 163 | -235 | -439 | -341 | -41 | -312 |
Financing Cash Flow |
Loading...
|
M | -28 | -11 | 531 | 72 | -14 | 20 | -44 | 10 | -21 | 1,981 | -84 | 103 | -44 | 82 | 427 | 163 | -235 | -439 | -341 | -41 | -312 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,280 | 1,636 | 1,227 | 1,121 | 1,195 | 1,042 | 1,265 | 3,078 | 3,477 | 1,573 | 1,944 | 1,745 | 1,801 | 1,752 | 1,927 | 1,220 | 1,459 | 1,460 | 1,542 | 1,320 | 1,346 |
Ending Cash |
Loading...
|
M | 884 | 1,274 | 1,636 | 1,219 | 1,117 | 1,189 | 1,042 | 1,265 | 1,235 | 1,565 | 1,553 | 1,923 | 1,725 | 1,782 | 1,733 | 1,912 | 1,207 | 1,446 | 1,460 | 1,542 | 1,320 |
Stock-Based Compensation |
Loading...
|
M | 16 | 15 | 15 | 19 | 15 | 26 | 13 | 15 | 13 | 17 | 17 | 17 | 14 | 19 | 17 | 15 | 11 | 8 | 13 | 9 | 7 |
Issuance/Purchase of Shares |
|
M | -300 | -225 | -225 | -175 | -175 | -150 | -300 | -2,002 | -200 | -200 | -219 | -206 | -300 | 806 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -180 | -79 | 0 | -741 | -670 | -700 | -163 | -188 | 1,602 | 2,014 | 12 | -35 | -49 | -180 | -20 | 630 | 159 | 284 | - | - | - |
Free Cash Flow |
Loading...
|
M | 140 | 555 | 272 | 409 | 253 | 430 | 215 | 326 | 474 | 236 | 324 | 493 | 541 | 238 | 311 | 628 | 120 | 407 | 329 | 319 | 269 |
StockViz Staff
September 20, 2024
Any question? Send us an email