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 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 39 | -37 | 135 | 58 | 30 | 38 | 135 | 129 | 174 | 173 | 249 | 204 | 377 | 453 | 535 | 353 | 306 | 153 | 121 | 73 | 46 | 53 | 56 | 68 | 67 | 124 | 82 | 51 | 54 | 114 | 122 | 74 | 27 | 69 | 65 | 66 | 47 | 46 | 55 | 51 | 44 | 37 | 31 | 48 | 55 | 55 | 38 | 10 | 15 | 15 | - |
Depreciation and Amortization |
Loading...
|
M | 18 | 18 | 17 | 17 | 18 | 15 | 13 | 11 | 11 | 11 | 10 | 11 | 11 | 12 | 10 | 8 | 8 | 591 | 6 | 6 | 6 | 93 | 68 | 51 | 46 | 57 | 78 | 89 | 57 | 34 | 78 | 95 | 98 | 37 | 49 | 23 | 47 | 8 | 11 | 10 | 14 | 13 | 8 | 3 | 5 | 3 | 5 | 4 | 0 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -606 | 37 | -142 | 1,949 | -3,296 | 531 | -901 | 1,380 | 4,145 | -281 | 1,025 | 2,664 | -2,337 | -2,727 | -4,473 | 1,728 | -1,181 | -1,172 | -997 | -875 | -176 | -270 | 11 | -98 | 390 | -356 | -28 | -857 | -226 | 834 | -1,169 | -622 | -646 | 478 | -217 | -351 | -285 | 59 | -312 | -325 | -217 | -53 | 58 | -489 | 201 | -96 | -190 | -85 | -102 | - | - |
Operating Cash Flow |
Loading...
|
M | -1,066 | 430 | 142 | 2,228 | -3,265 | 489 | -588 | 1,704 | 4,427 | -207 | 1,438 | 2,580 | -1,248 | -2,275 | -4,289 | 1,096 | -730 | -555 | -808 | -748 | -134 | -160 | 137 | 59 | 537 | -237 | 207 | -742 | -111 | 978 | -957 | -442 | -517 | 572 | -98 | -253 | -168 | 116 | -264 | -261 | -170 | -30 | 89 | -429 | 272 | -34 | -131 | -61 | -81 | - | - |
Capital Expenditures |
Loading...
|
M | -5 | -8 | 0 | -9 | -11 | -14 | -26 | -21 | -22 | -19 | -12 | -14 | -13 | -15 | -8 | -22 | -39 | -8 | -15 | -20 | -220 | -56 | -160 | -8 | -34 | -18 | -12 | -165 | -7 | -7 | -5 | -7 | -10 | -8 | -113 | -209 | -64 | -23 | -17 | -73 | -28 | -193 | -2 | -6 | -2 | -1 | -1 | -1 | -1 | -2 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -283 | -62 | -108 | -199 | 213 | -45 | 194 | -36 | -28 | 71 | 316 | -136 | 29 | -175 | 102 | 140 | -189 | -20 | -185 | 54 | -53 | -18 | -113 | -59 | -10 | 0 | 0 | 35 | 168 | 135 | 37 | 6 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -283 | -62 | -108 | -199 | 213 | -45 | 194 | -36 | -28 | 71 | 316 | -136 | 29 | -175 | 102 | 140 | -189 | -20 | -185 | 54 | -53 | -18 | -113 | -59 | -10 | 0 | 0 | 35 | 168 | 135 | 37 | 6 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 824 | -5 | 525 | 144 | -1 | 490 | -2 | -10 | 491 | -2,604 | 637 | 137 | 488 | -11 | -3 | -13 | -1 | 25 | -3 | 190 | 45 | 14 | -351 | 1,191 | -187 | 963 | 145 | 986 | 867 | 342 | 486 | 558 | - | - | - | 646 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9 | 0 | -100 | -26 | -45 | -51 | -100 | -114 | -141 | -257 | -257 | -155 | -289 | -89 | -7 | -237 | -4 | -1 | 2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 230 | 230 | 230 | 0 | 230 | 230 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 10 | 10 | 22 | 10 | 11 | 10 | 22 | 11 | 11 | 12 | 13 | 14 | 14 | 11 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 16 | - | - | 0 | 1 | - |
Other Financial Activities |
Loading...
|
M | -9 | -714 | 121 | 3,889 | 7,605 | 4,025 | 6,434 | 3,818 | 1,368 | 6,179 | -1,368 | -2,600 | 1,171 | 8,336 | 3,485 | -688 | 296 | 6,550 | 6,915 | 6,439 | 5,768 | 192 | 7,461 | 6,337 | 6,233 | 9,513 | 2,846 | 6,207 | 6,005 | 9,715 | 11,977 | 5,948 | 5,397 | 20,501 | 17,140 | 13,759 | 8,860 | 7,532 | 5,263 | 4,400 | 3,182 | 3,712 | 4,104 | 4,832 | 3,496 | 3,618 | 2,542 | 1,563 | 840 | - | - |
Financing Cash Flow |
Loading...
|
M | -9 | -714 | 121 | 3,889 | 7,605 | 4,025 | 6,434 | 3,818 | 1,368 | 6,179 | -1,368 | -2,600 | 1,171 | 8,336 | 3,485 | -688 | 296 | 6,550 | 6,915 | 6,439 | 5,768 | 192 | 7,461 | 6,337 | 6,233 | 9,513 | 2,846 | 6,207 | 6,005 | 9,715 | 11,977 | 5,948 | 5,397 | 20,501 | 17,140 | 13,759 | 8,860 | 7,532 | 5,263 | 4,400 | 3,182 | 3,712 | 4,104 | 4,832 | 3,496 | 3,618 | 2,542 | 1,563 | 840 | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 938 | 1,177 | 1,532 | 1,498 | 1,329 | 1,559 | 1,415 | 490 | 340 | 477 | 324 | 442 | 533 | 529 | 910 | 879 | 189 | 202 | 232 | 145 | 156 | 103 | 190 | 138 | 38 | 68 | 76 | 73 | 99 | 95 | 144 | 117 | 105 | 47 | 75 | 82 | 76 | 77 | 71 | 37 | 31 | 56 | 38 | 56 | 12 | 28 | 17 | 13 | 16 | - | - |
Ending Cash |
Loading...
|
M | 927 | 938 | 21 | 1,532 | 1,498 | 1,329 | 1,559 | 1,415 | 490 | 340 | 477 | 324 | 442 | 533 | 529 | 910 | 879 | 189 | 202 | 232 | 145 | 156 | 103 | 190 | 138 | 38 | 68 | 76 | 73 | 99 | 95 | 144 | 117 | 105 | 47 | 75 | 82 | 76 | 77 | 71 | 37 | 31 | 56 | 38 | 56 | 12 | 28 | 17 | 13 | 16 | - |
Stock-Based Compensation |
Loading...
|
M | 5 | 7 | 7 | 0 | 12 | 12 | 6 | 15 | 9 | 9 | 9 | 9 | 11 | 19 | 7 | 7 | 12 | 6 | 9 | 6 | 5 | 4 | 9 | 6 | 6 | 6 | 4 | 5 | 6 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 0 | 6 | 5 | 6 | 3 | - | - |
Issuance/Purchase of Shares |
|
M | -9 | 0 | -100 | -26 | -45 | -51 | -100 | -114 | -141 | -257 | -257 | -155 | -289 | -89 | -7 | -237 | -4 | -1 | 2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 230 | 230 | 230 | 0 | 230 | 230 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,486 | 5,782 | 5,410 | 5,523 | 6,252 | 5,788 | 5,065 | 4,628 | 4,640 | 5,262 | 7,209 | 10,286 | 14,820 | 16,563 | 18,991 | 15,210 | 2,240 | 1,496 | 1,492 | 1,481 | 1,314 | 1,386 | 1,525 | 1,591 | 1,916 | 2,053 | 1,440 | 577 | 481 | 877 | 864 | 856 | 137 | 22 | 1,604 | 1,468 | 1,367 | 1,152 | 1,251 | 945 | 722 | 614 | 693 | 877 | 365 | 555 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -1,071 | 423 | 142 | 2,219 | -3,276 | 475 | -613 | 1,683 | 4,405 | -226 | 1,427 | 2,566 | -1,261 | -2,290 | -4,297 | 1,074 | -769 | -563 | -823 | -768 | -355 | -217 | -23 | 50 | 503 | -255 | 194 | -906 | -118 | 970 | -963 | -449 | -527 | 564 | -211 | -462 | -232 | 93 | -280 | -334 | -198 | -223 | 87 | -435 | 271 | -35 | -132 | -62 | -82 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email