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 | 1,499 | 1,498 | 1,472 | 1,427 | 1,368 | 1,369 | 1,361 | 1,390 | 1,421 | 1,420 | 1,389 | 1,320 | 1,206 | 1,056 | 1,031 | 1,082 | 1,169 | 1,267 | 1,013 | 652 | 300 |
Depreciation and Amortization |
Loading...
|
M | 190 | 193 | 191 | 193 | 190 | 191 | 196 | 198 | 200 | 203 | 203 | 201 | 199 | 191 | 185 | 181 | 178 | 180 | 135 | 91 | 45 |
Non-Cash Items (Other) |
Loading...
|
M | 465 | -203 | -3 | -54 | -56 | 13 | -21 | -7 | 113 | 109 | -49 | 52 | -31 | 148 | 159 | 115 | 66 | 25 | 17 | 21 | 30 |
Operating Cash Flow |
Loading...
|
M | 1,520 | 1,627 | 1,494 | 1,427 | 1,334 | 1,560 | 1,373 | 1,489 | 1,669 | 1,750 | 1,782 | 1,775 | 1,906 | 1,480 | 1,625 | 1,641 | 1,331 | 1,469 | 1,015 | 651 | 297 |
Capital Expenditures |
Loading...
|
M | -144 | -138 | -130 | -120 | -110 | -115 | -122 | -129 | -142 | -156 | -186 | -192 | -188 | -183 | -159 | -157 | -156 | -145 | -98 | -63 | -28 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | -14 | -19 | 32 | 89 | 87 | 134 | 118 | 56 | 75 | 43 | -70 | -65 | -66 | -76 | -16 | -39 | -13 | -13 | 3 | 29 |
Investing Cash Flow |
Loading...
|
M | -1 | -14 | -19 | 32 | 89 | 87 | 134 | 118 | 56 | 75 | 43 | -70 | -65 | -66 | -76 | -16 | -39 | -13 | -13 | 3 | 29 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 689 | 657 | 690 | 113 | 55 | -387 | 1,401 | 1,078 | 1,044 | 1,373 | -561 | -502 | -534 | 5,947 | 6,060 | 6,303 | 6,339 | 18 | 18 | 16 | 15 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -925 | -800 | -725 | -800 | -2,627 | -2,652 | -2,702 | -2,621 | -825 | -925 | 81 | 300 | 506 | 806 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 557 | 539 | 520 | 502 | 483 | 465 | 447 | 428 | 408 | 393 | 378 | 362 | 347 | 281 | 194 | 108 | 21 | 0 | 0 | - | - |
Other Financial Activities |
Loading...
|
M | 564 | 578 | 609 | 34 | -28 | -35 | 1,926 | 1,886 | 1,979 | 1,956 | 57 | 568 | 628 | 437 | -84 | -852 | -1,056 | -1,133 | -694 | -353 | -312 |
Financing Cash Flow |
Loading...
|
M | 564 | 578 | 609 | 34 | -28 | -35 | 1,926 | 1,886 | 1,979 | 1,956 | 57 | 568 | 628 | 437 | -84 | -852 | -1,056 | -1,133 | -694 | -353 | -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 | 65 | 64 | 75 | 73 | 69 | 67 | 58 | 62 | 64 | 65 | 67 | 67 | 65 | 62 | 51 | 47 | 41 | 37 | 29 | 16 | 7 |
Issuance/Purchase of Shares |
|
M | -925 | -800 | -725 | -800 | -2,627 | -2,652 | -2,702 | -2,621 | -825 | -925 | 81 | 300 | 506 | 806 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,000 | -1,490 | -2,111 | -2,274 | -1,721 | 551 | 3,265 | 3,440 | 3,593 | 1,942 | -252 | -284 | 381 | 589 | 1,053 | 1,073 | 443 | 284 | - | - | - |
Free Cash Flow |
Loading...
|
M | 1,376 | 1,489 | 1,364 | 1,307 | 1,224 | 1,445 | 1,251 | 1,360 | 1,527 | 1,594 | 1,596 | 1,583 | 1,718 | 1,297 | 1,466 | 1,484 | 1,175 | 1,324 | 917 | 588 | 269 |
StockViz Staff
September 20, 2024
Any question? Send us an email