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 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 420 | 349 | 422 | 397 | 323 | 266 | 204 | 113 | 68 | 37 | 46 | 41 | -142 | -175 | -151 | -114 | 100 | 173 | 175 | 167 | 168 | 169 | 204 | 199 | 175 | 162 | 107 | 96 | 85 | 74 | 68 | 68 | 73 | 67 | 62 | 57 | 35 | 36 | 38 | 48 | 49 | 51 | 49 | 45 | 44 | 43 | 248 | 67 | 248 | 247 | 41 | 228 | 54 | 56 | 56 | 60 | 65 | 74 | 79 | 74 | 72 | 66 | 59 | 56 | 45 | 40 | 38 | 33 | 29 | 27 | 19 | 11 | 4 |
Depreciation and Amortization |
Loading...
|
M | 539 | 400 | 507 | 497 | 493 | 492 | 483 | 463 | 431 | 388 | 356 | 339 | 338 | 356 | 316 | 276 | 229 | 169 | 162 | 155 | 147 | 139 | 134 | 130 | 129 | 130 | 128 | 126 | 125 | 122 | 120 | 119 | 116 | 117 | 119 | 121 | 126 | 104 | 81 | 58 | 31 | 30 | 30 | 30 | 29 | 29 | 28 | 27 | 27 | 26 | 35 | 44 | 51 | 59 | 57 | 55 | 53 | 51 | 50 | 49 | 47 | 45 | 45 | 40 | 36 | 32 | 25 | 22 | 20 | 18 | 13 | 8 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | 117 | 32 | 60 | 84 | 155 | 170 | 174 | 141 | 76 | 46 | 11 | -7 | 167 | 207 | 209 | 219 | 58 | 20 | 20 | 16 | 17 | 19 | 26 | 25 | 22 | 16 | 7 | 8 | 15 | 23 | 31 | 33 | 30 | 25 | 21 | 18 | 17 | 15 | 9 | 6 | 7 | 7 | 8 | 9 | 8 | 7 | -197 | -16 | -197 | -198 | 5 | -178 | 5 | 6 | 10 | 11 | 10 | 9 | 30 | 30 | 29 | 28 | 17 | 76 | 77 | 77 | 65 | 4 | 3 | 3 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 1,132 | 729 | 603 | 832 | 543 | 547 | 561 | 277 | 282 | 243 | 228 | 65 | 779 | 441 | 407 | 624 | 75 | 405 | 369 | 317 | 398 | 404 | 383 | 367 | 329 | 260 | 293 | 202 | 219 | 199 | 186 | 235 | 217 | 188 | 184 | 127 | 89 | 25 | 0 | 83 | 30 | 57 | 69 | 56 | 76 | 66 | 54 | 16 | 42 | 76 | 98 | 139 | 128 | 116 | 72 | 123 | 114 | 127 | 152 | 150 | 149 | 118 | 144 | 187 | 164 | 165 | 133 | 48 | 39 | 15 | 11 | 14 | 10 |
Capital Expenditures |
Loading...
|
M | -337 | -240 | -283 | -270 | -252 | -245 | -231 | -216 | -211 | -174 | -172 | -189 | -176 | -192 | -176 | -158 | -147 | -128 | -137 | -139 | -160 | -162 | -149 | -140 | -107 | -99 | -122 | -140 | -158 | -157 | -137 | -120 | -103 | -103 | -99 | -99 | -87 | -73 | -73 | -87 | -78 | -75 | -72 | -50 | -49 | -54 | -55 | -65 | -71 | -78 | -82 | -79 | -81 | -83 | -102 | -103 | -114 | -113 | -85 | -83 | -67 | -58 | -52 | -45 | -35 | -30 | -29 | -28 | -25 | -31 | -22 | -17 | -13 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -43 | -42 | -38 | -53 | -259 | -259 | -263 | -273 | -17 | -11 | -11 | -1,994 | -1,982 | -1,988 | -2,142 | -154 | -179 | -210 | -57 | -56 | -31 | -63 | -63 | -63 | -63 | -15 | -15 | -14 | -13 | -7 | -13 | -13 | -14 | -5 | -5 | -5 | -5 | -5 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 1 | 1 | 0 | - |
Investing Cash Flow |
Loading...
|
M | - | - | -43 | -42 | -38 | -53 | -259 | -259 | -263 | -273 | -17 | -11 | -11 | -1,994 | -1,982 | -1,988 | -2,142 | -154 | -179 | -210 | -57 | -56 | -31 | -63 | -63 | -63 | -63 | -15 | -15 | -14 | -13 | -7 | -13 | -13 | -14 | -5 | -5 | -5 | -5 | -5 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 1 | 1 | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 123 | 123 | -11 | -478 | -201 | -213 | -52 | 1,616 | 1,514 | 1,315 | 1,094 | -27 | -1,038 | 345 | 366 | 1,076 | 2,167 | 993 | 1,043 | 66 | -174 | -183 | -165 | -133 | 80 | 194 | 216 | 274 | -147 | -145 | -211 | -280 | -10 | 34 | 34 | -21 | -29 | -29 | -29 | -29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -111 | -108 | -47 | -9 | 1 | 3 | -14 | -11 | -7 | 5 | 8 | 10 | 10 | -5 | -8 | -9 | -5 | -6 | -10 | -9 | -17 | -11 | -5 | 0 | -3 | -2 | -2 | -2 | 1 | 1 | 228 | 228 | 454 | 455 | 228 | 228 | 0 | 0 | 0 | 0 | - | - | - | - | - | -40 | -100 | -100 | -100 | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -12 | -12 | -12 | -7 |
Dividends Paid |
Loading...
|
M | 29 | 29 | - | - | - | - | - | - | 105 | 105 | 105 | 105 | 569 | 569 | 569 | 569 | 147 | 147 | 147 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 431 | 434 | 701 | 451 | 247 | 77 | 249 | 2,015 | 2,034 | 1,811 | 1,580 | -11 | -227 | 1,658 | 1,750 | 2,585 | 2,878 | 1,279 | 1,262 | 284 | -5 | -54 | -76 | -46 | -57 | 16 | 74 | 135 | 391 | 586 | 730 | 665 | 378 | 174 | -49 | 2 | 26 | 79 | 91 | -4 | 15 | 17 | 14 | 1 | 2 | -3 | 249 | 10 | 12 | 15 | -101 | 162 | 162 | 185 | 113 | 59 | 61 | 3 | -37 | 78 | 88 | 122 | 417 | 323 | 344 | 310 | 121 | 149 | 126 | 165 | 36 | 17 | 5 |
Financing Cash Flow |
Loading...
|
M | 431 | 434 | 701 | 451 | 247 | 77 | 249 | 2,015 | 2,034 | 1,811 | 1,580 | -11 | -227 | 1,658 | 1,750 | 2,585 | 2,878 | 1,279 | 1,262 | 284 | -5 | -54 | -76 | -46 | -57 | 16 | 74 | 135 | 391 | 586 | 730 | 665 | 378 | 174 | -49 | 2 | 26 | 79 | 91 | -4 | 15 | 17 | 14 | 1 | 2 | -3 | 249 | 10 | 12 | 15 | -101 | 162 | 162 | 185 | 113 | 59 | 61 | 3 | -37 | 78 | 88 | 122 | 417 | 323 | 344 | 310 | 121 | 149 | 126 | 165 | 36 | 17 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 16 | 15 | 20 | 15 | 13 | 18 | 19 | 21 | 17 | 42 | 22 | 113 | 428 | 428 | 432 | 383 | 1,102 | 1,087 | 25 | 18 | 18 | 19 | 18 | 21 | 23 | 20 | 21 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | 6 | 8 | 5 | 12 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 | 6 |
Ending Cash |
Loading...
|
M | 17 | 24 | 15 | 20 | 15 | 13 | 18 | 19 | 21 | 17 | 42 | 22 | 113 | 428 | 428 | 432 | 383 | 1,102 | 1,087 | 25 | 18 | 18 | 19 | 18 | 21 | 23 | 20 | 8 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | 6 | 8 | 5 | 95 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 |
Stock-Based Compensation |
Loading...
|
M | 42 | 32 | 43 | 43 | 42 | 43 | 46 | 44 | 41 | 37 | 31 | 25 | 23 | 22 | 18 | 18 | 18 | 17 | 16 | 16 | 15 | 15 | 22 | 22 | 23 | 24 | 17 | 17 | 16 | 17 | 20 | 17 | 14 | 10 | 2 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -111 | -108 | -47 | -9 | 1 | 3 | -14 | -11 | -7 | 5 | 8 | 10 | 10 | -5 | -8 | -9 | -5 | -6 | -10 | -9 | -17 | -11 | -5 | 0 | -3 | -2 | -2 | -2 | 1 | 1 | 228 | 228 | 454 | 455 | 228 | 228 | 0 | 0 | 0 | 0 | - | - | - | - | - | -40 | -100 | -100 | -100 | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -12 | -12 | -12 | -7 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 9,962 | 7,680 | 9,999 | 9,601 | 9,471 | 9,160 | 8,865 | 8,659 | 7,323 | 6,125 | 5,190 | 4,283 | 4,065 | 4,739 | 5,466 | 6,232 | 6,368 | 5,554 | 4,480 | 3,321 | 3,084 | 3,094 | 3,118 | 3,088 | 3,056 | 3,025 | 2,934 | 2,926 | 2,846 | 2,816 | 2,769 | 2,715 | 2,716 | 2,700 | 1,978 | 1,283 | 1,216 | 754 | 942 | 1,118 | 740 | 710 | 663 | 624 | 563 | 505 | 508 | 566 | 942 | 1,385 | 1,326 | 1,237 | 821 | 341 | 369 | 331 | 331 | 331 | 299 | 320 | 311 | 338 | 327 | 265 | 280 | 264 | 291 | 351 | 341 | 317 | 220 | 133 | 58 |
Free Cash Flow |
Loading...
|
M | 795 | 489 | 321 | 562 | 291 | 302 | 329 | 61 | 71 | 69 | 56 | -124 | 603 | 249 | 231 | 466 | -73 | 277 | 232 | 178 | 238 | 243 | 235 | 227 | 223 | 161 | 171 | 62 | 61 | 42 | 49 | 115 | 114 | 85 | 85 | 29 | 1 | -48 | -74 | -4 | -48 | -18 | -2 | 6 | 28 | 12 | -2 | -49 | -29 | -1 | 17 | 60 | 47 | 33 | -30 | 20 | 1 | 14 | 66 | 67 | 82 | 60 | 91 | 142 | 129 | 135 | 103 | 20 | 14 | -16 | -11 | -3 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email