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 | 196 | 187 | 261 | 261 | 332 | 476 | 611 | 725 | 800 | 1,003 | 1,283 | 1,569 | 1,718 | 1,647 | 1,347 | 933 | 653 | 393 | 293 | 228 | 224 | 244 | 315 | 342 | 324 | 312 | 301 | 341 | 365 | 337 | 292 | 235 | 227 | 248 | 225 | 215 | 200 | 196 | 188 | 164 | 160 | 172 | 190 | 197 | 158 | 118 | 78 | 40 | 30 | 15 | - |
Depreciation and Amortization |
Loading...
|
M | 70 | 70 | 67 | 63 | 57 | 50 | 46 | 43 | 43 | 43 | 44 | 43 | 41 | 38 | 617 | 614 | 612 | 609 | 111 | 173 | 218 | 259 | 223 | 233 | 271 | 282 | 258 | 259 | 265 | 306 | 309 | 280 | 208 | 156 | 127 | 89 | 76 | 43 | 48 | 45 | 39 | 30 | 20 | 16 | 18 | 13 | 9 | 5 | 0 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1,238 | -1,453 | -959 | -1,717 | -2,286 | 5,155 | 4,343 | 6,269 | 7,552 | 1,071 | -1,374 | -6,872 | -7,808 | -6,653 | -5,098 | -1,622 | -4,225 | -3,220 | -2,318 | -1,311 | -534 | 32 | -54 | -93 | -851 | -1,467 | -277 | -1,418 | -1,184 | -1,604 | -1,959 | -1,007 | -736 | -375 | -794 | -889 | -863 | -796 | -908 | -538 | -701 | -283 | -325 | -573 | -170 | -473 | -377 | -187 | -102 | - | - |
Operating Cash Flow |
Loading...
|
M | 1,734 | -464 | -405 | -1,135 | -1,659 | 6,033 | 5,337 | 7,363 | 8,238 | 2,563 | 495 | -5,233 | -6,717 | -6,199 | -4,479 | -998 | -2,841 | -2,245 | -1,850 | -905 | -99 | 572 | 495 | 565 | -235 | -884 | 331 | -833 | -533 | -939 | -1,344 | -484 | -295 | 53 | -403 | -569 | -577 | -579 | -725 | -373 | -541 | -98 | -102 | -322 | 46 | -308 | -274 | -143 | -81 | - | - |
Capital Expenditures |
Loading...
|
M | -22 | -28 | -34 | -60 | -72 | -83 | -88 | -74 | -66 | -57 | -53 | -49 | -58 | -84 | -77 | -84 | -82 | -263 | -312 | -457 | -445 | -259 | -220 | -73 | -229 | -202 | -192 | -185 | -27 | -31 | -31 | -139 | -341 | -395 | -410 | -313 | -176 | -140 | -310 | -295 | -229 | -203 | -11 | -10 | -5 | -4 | -5 | -4 | -3 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -345 | -453 | -652 | -156 | -139 | 163 | 326 | 85 | 201 | 323 | 223 | 281 | 35 | -179 | 97 | -122 | 33 | -254 | -341 | -204 | -202 | -129 | -242 | -199 | -181 | -68 | 26 | 204 | 339 | 376 | 347 | 179 | 43 | 6 | 15 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -345 | -453 | -652 | -156 | -139 | 163 | 326 | 85 | 201 | 323 | 223 | 281 | 35 | -179 | 97 | -122 | 33 | -254 | -341 | -204 | -202 | -129 | -242 | -199 | -181 | -68 | 26 | 204 | 339 | 376 | 347 | 179 | 43 | 6 | 15 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 820 | 1,344 | 1,489 | 663 | 1,157 | 630 | 476 | 968 | -2,125 | -1,486 | -1,339 | -1,342 | 1,251 | 611 | 461 | -29 | 7 | 8 | 211 | 257 | 246 | -102 | 898 | 666 | 1,615 | 2,111 | 1,907 | 2,961 | 2,340 | 2,682 | 2,253 | 1,386 | 1,044 | 558 | 646 | 646 | 646 | 646 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -135 | -171 | -223 | -223 | -310 | -406 | -612 | -770 | -811 | -958 | -790 | -540 | -622 | -337 | -249 | -240 | -4 | 0 | 1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230 | 230 | 230 | 230 | 230 | 460 | 690 | 690 | 690 | 690 | 460 | 460 | 230 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 52 | 53 | 53 | 53 | 54 | 55 | 56 | 48 | 50 | 53 | 52 | 39 | 36 | 31 | 30 | 39 | 39 | 39 | 39 | 40 | 40 | 40 | 40 | 30 | 20 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 25 | 25 | 25 | 16 | 1 | 1 | 1 | 1 | - |
Other Financial Activities |
Loading...
|
M | 3,287 | 10,948 | 15,640 | 21,953 | 21,882 | 15,646 | 17,799 | 9,997 | 3,579 | 3,382 | 5,540 | 10,393 | 12,304 | 11,430 | 9,644 | 13,073 | 20,200 | 25,672 | 19,313 | 19,860 | 19,758 | 20,222 | 29,544 | 24,929 | 24,799 | 24,571 | 24,773 | 33,905 | 33,646 | 33,037 | 43,824 | 48,986 | 56,797 | 60,260 | 47,291 | 35,415 | 26,056 | 20,378 | 16,558 | 15,398 | 15,830 | 16,143 | 16,049 | 14,487 | 11,218 | 8,562 | 4,944 | 2,402 | 840 | - | - |
Financing Cash Flow |
Loading...
|
M | 3,287 | 10,948 | 15,640 | 21,953 | 21,882 | 15,646 | 17,799 | 9,997 | 3,579 | 3,382 | 5,540 | 10,393 | 12,304 | 11,430 | 9,644 | 13,073 | 20,200 | 25,672 | 19,313 | 19,860 | 19,758 | 20,222 | 29,544 | 24,929 | 24,799 | 24,571 | 24,773 | 33,905 | 33,646 | 33,037 | 43,824 | 48,986 | 56,797 | 60,260 | 47,291 | 35,415 | 26,056 | 20,378 | 16,558 | 15,398 | 15,830 | 16,143 | 16,049 | 14,487 | 11,218 | 8,562 | 4,944 | 2,402 | 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 | 19 | 26 | 31 | 30 | 45 | 43 | 40 | 42 | 36 | 38 | 47 | 46 | 44 | 45 | 32 | 34 | 33 | 25 | 24 | 23 | 24 | 25 | 27 | 23 | 21 | 21 | 19 | 19 | 17 | 16 | 17 | 17 | 18 | 18 | 16 | 13 | 12 | 10 | 9 | 9 | 6 | 4 | 9 | 12 | 18 | 20 | 14 | 9 | 3 | - | - |
Issuance/Purchase of Shares |
|
M | -135 | -171 | -223 | -223 | -310 | -406 | -612 | -770 | -811 | -958 | -790 | -540 | -622 | -337 | -249 | -240 | -4 | 0 | 1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230 | 230 | 230 | 230 | 230 | 460 | 690 | 690 | 690 | 690 | 460 | 460 | 230 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 21,200 | 22,966 | 22,972 | 22,628 | 21,733 | 20,121 | 19,595 | 21,739 | 27,397 | 37,577 | 48,878 | 60,660 | 65,584 | 53,004 | 37,937 | 20,438 | 6,709 | 5,783 | 5,674 | 5,706 | 5,816 | 6,417 | 7,084 | 7,000 | 5,986 | 4,551 | 3,375 | 2,799 | 3,079 | 2,735 | 1,880 | 2,620 | 3,232 | 4,462 | 5,592 | 5,239 | 4,716 | 4,070 | 3,531 | 2,973 | 2,906 | 2,549 | 2,491 | 1,797 | 920 | 555 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 1,713 | -492 | -439 | -1,194 | -1,731 | 5,950 | 5,249 | 7,289 | 8,172 | 2,506 | 442 | -5,282 | -6,774 | -6,283 | -4,556 | -1,081 | -2,923 | -2,508 | -2,162 | -1,362 | -544 | 314 | 275 | 493 | -464 | -1,086 | 139 | -1,017 | -560 | -969 | -1,375 | -624 | -636 | -342 | -813 | -882 | -753 | -719 | -1,036 | -669 | -770 | -301 | -113 | -332 | 41 | -312 | -277 | -144 | -82 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email