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 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 107 | -48 | 786 | 1,030 | 386 | 656 | 1,084 | 1,236 | -3 | 189 | 79 | 70 | -22 | -286 | -398 | 413 | -1,063 | 69 | 86 | -22 | 241 | -347 | 85 | 396 | 42 | 260 | 347 | -104 | -20 | 72 | 56 | 121 | -23 | -122 | 55 | 158 | 103 | -321 | 170 | 46 | 183 | 102 | -65 | 107 | 70 | 264 | 187 | 556 | -203 | -184 | 306 | - |
Depreciation and Amortization |
Loading...
|
M | 145 | 139 | 144 | 150 | 150 | 145 | 136 | 128 | 125 | 123 | 120 | 119 | 122 | 189 | 138 | 131 | 123 | 116 | 113 | 110 | 109 | 101 | 95 | 94 | 88 | 85 | 80 | 71 | 64 | 62 | 58 | 54 | 59 | 55 | 51 | 51 | 50 | 47 | 70 | 37 | 35 | 32 | 29 | 29 | 28 | 27 | 26 | 24 | 22 | 19 | 18 | - |
Non-Cash Items (Other) |
Loading...
|
M | -68 | 8 | 122 | -961 | -11 | -53 | 70 | 116 | 27 | -53 | -61 | -227 | -345 | -304 | -7 | -1,006 | 1,189 | 56 | 6 | 214 | -478 | 621 | -80 | -156 | -67 | -145 | -279 | 206 | 7 | -194 | -82 | -154 | -13 | 363 | 174 | -79 | 49 | 631 | -23 | 18 | -11 | -5 | 11 | -12 | -3 | -7 | 29 | 2 | -13 | 28 | -23 | - |
Operating Cash Flow |
Loading...
|
M | 23 | 303 | 548 | 68 | 438 | 1,123 | 1,380 | 1,957 | 312 | 152 | 261 | 78 | -14 | 161 | -164 | -393 | -236 | 501 | 460 | 123 | -150 | 118 | 434 | 372 | -85 | 364 | 357 | 131 | -165 | 264 | 172 | 237 | -21 | 320 | -77 | 185 | 133 | 103 | 187 | -95 | 261 | 149 | 183 | -251 | 211 | 344 | 351 | 386 | -269 | -218 | 313 | - |
Capital Expenditures |
Loading...
|
M | -144 | -83 | -135 | -207 | -240 | -242 | -165 | -108 | -118 | -107 | -57 | -47 | -37 | -38 | -38 | -55 | -65 | -96 | -103 | -101 | -105 | -125 | -76 | -91 | -25 | -40 | -47 | -111 | -110 | -104 | -83 | -69 | -43 | -65 | -65 | -122 | -102 | -218 | -134 | -65 | -60 | -116 | -97 | -49 | -56 | -46 | -65 | -41 | -23 | -8 | -134 | -72 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 835 | -160 | -139 | -85 | -82 | -330 | -107 | 92 | -30 | 23 | -23 | 2 | -1,195 | 1,613 | -1,250 | -23 | 11 | -141 | -155 | 94 | 22 | -181 | -68 | 373 | -135 | -169 | -79 | -1,101 | 250 | -120 | -103 | -580 | 11 | 56 | 54 | 45 | 12 | -17 | 7 | 28 | 12 | -5 | -3 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 835 | -160 | -139 | -85 | -82 | -330 | -107 | 92 | -30 | 23 | -23 | 2 | -1,195 | 1,613 | -1,250 | -23 | 11 | -141 | -155 | 94 | 22 | -181 | -68 | 373 | -135 | -169 | -79 | -1,101 | 250 | -120 | -103 | -580 | 11 | 56 | 54 | 45 | 12 | -17 | 7 | 28 | 12 | -5 | -3 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -204 | -1,056 | 525 | 3,675 | -1,399 | -19 | -28 | 194 | -171 | -29 | -5 | 276 | 344 | 676 | 1,369 | -1 | -1 | -253 | 248 | 377 | -8 | -20 | 2 | 500 | -2 | 33 | -41 | 303 | 3 | 513 | 513 | -180 | - | 350 | 0 | -265 | -43 | 298 | -18 | 0 | -79 | 94 | -1 | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -125 | -150 | -115 | -100 | -168 | -156 | - | - | - | 0 | - | - | - | -2 | - | 0 | 0 | -3 | 0 | 0 | -1 | -7 | 0 | 0 | -1 | -11 | 0 | 0 | 0 | -1 | 87 | 52 | 0 | 8 | -4 | -4 | 0 | -110 | -33 | 336 | 0 | 2 | 0 | 0 | 0 | 488 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 31 | 31 | 27 | 27 | 26 | 44 | 10 | 10 | 10 | 10 | 10 | 11 | 10 | 10 | 10 | 10 | 53 | 53 | 53 | 54 | 49 | 49 | 49 | 46 | 46 | 47 | 45 | 45 | 45 | 57 | 39 | 39 | 38 | 39 | 39 | 38 | 33 | 37 | 33 | 84 | 30 | 29 | 30 | 103 | 33 | 13 | 15 | 13 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 77 | 7 | -67 | -107 | 75 | -298 | 351 | -22 | 44 | -22 | -40 | -20 | 36 | 230 | 336 | 964 | 2,283 | -45 | -11 | -11 | 29 | -13 | -13 | -23 | 28 | 215 | 199 | 803 | 200 | 63 | 84 | 700 | -146 | 654 | -2 | -8 | 0 | 0 | 127 | 772 | 262 | 721 | 586 | 138 | -1 | -12 | -3 | 71 | 915 | 143 | 22 | 567 |
Financing Cash Flow |
Loading...
|
M | 77 | 7 | -67 | -107 | 75 | -298 | 351 | -22 | 44 | -22 | -40 | -20 | 36 | 230 | 336 | 964 | 2,283 | -45 | -11 | -11 | 29 | -13 | -13 | -23 | 28 | 215 | 199 | 803 | 200 | 63 | 84 | 700 | -146 | 654 | -2 | -8 | 0 | 0 | 127 | 772 | 262 | 721 | 586 | 138 | -1 | -12 | -3 | 71 | 915 | 143 | 22 | 567 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,784 | 1,893 | 1,517 | 1,616 | 2,204 | 1,909 | 2,174 | 1,435 | 1,342 | 1,473 | 1,480 | 1,541 | 1,610 | 1,283 | 1,225 | 722 | 815 | 536 | 204 | 418 | 597 | 1,059 | 475 | 363 | 573 | 301 | 173 | 306 | 746 | 625 | 1,413 | 740 | 944 | 473 | 624 | 449 | 398 | 477 | 318 | 237 | 77 | 57 | 69 | 404 | 286 | 170 | 9 | 6 | 50 | 225 | 144 | - |
Ending Cash |
Loading...
|
M | 1,442 | 1,784 | 1,893 | 1,517 | 1,616 | 2,204 | 1,909 | 2,174 | 1,435 | 1,342 | 1,473 | 1,480 | 1,541 | 1,610 | 1,283 | 1,225 | 722 | 815 | 536 | 204 | 418 | 597 | 1,059 | 475 | 363 | 573 | 301 | 173 | 306 | 746 | 625 | 1,413 | 740 | 944 | 473 | 624 | 449 | 398 | 477 | 318 | 237 | 77 | 57 | 69 | 404 | 286 | 170 | 9 | 6 | 50 | 225 | 144 |
Stock-Based Compensation |
Loading...
|
M | 12 | 24 | 9 | 10 | 9 | 29 | 7 | 10 | 8 | 11 | 7 | 10 | 7 | 5 | 10 | 9 | 10 | 9 | 8 | 12 | 8 | 7 | 6 | 8 | 5 | 9 | 4 | 8 | 6 | 6 | 4 | 9 | 3 | 5 | 3 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | -125 | -150 | -115 | -100 | -168 | -156 | - | - | - | 0 | - | - | - | -2 | - | 0 | 0 | -3 | 0 | 0 | -1 | -7 | 0 | 0 | -1 | -11 | 0 | 0 | 0 | -1 | 87 | 52 | 0 | 8 | -4 | -4 | 0 | -110 | -33 | 336 | 0 | 2 | 0 | 0 | 0 | 488 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,041 | 2,379 | 2,528 | 2,002 | 1,270 | 1,346 | 1,148 | 560 | 1,294 | 1,440 | 1,287 | 1,516 | 1,456 | 1,416 | 1,357 | 1,350 | 264 | 1,315 | 1,291 | 1,201 | 1,372 | 1,102 | 2,101 | 1,631 | 1,284 | 1,384 | 1,154 | 668 | 1,124 | 1,351 | 1,499 | 2,030 | 1,398 | 1,527 | 1,209 | 1,113 | 911 | 804 | 1,181 | 976 | 723 | 556 | 582 | 807 | 723 | 705 | 640 | - | - | 286 | - | 110 |
Free Cash Flow |
Loading...
|
M | -121 | 220 | 412 | -139 | 198 | 881 | 1,215 | 1,849 | 194 | 45 | 204 | 31 | -51 | 123 | -201 | -448 | -301 | 405 | 357 | 22 | -255 | -8 | 357 | 281 | -110 | 324 | 310 | 20 | -275 | 160 | 89 | 168 | -64 | 255 | -142 | 64 | 30 | -114 | 53 | -160 | 200 | 32 | 86 | -300 | 155 | 297 | 286 | 345 | -292 | -226 | 179 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email