Cash Flow Statement | Trend | Unit | 2023-12-31 | 2023-06-30 | 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 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | 2012-12-31 | 2012-06-30 | 2011-12-31 | 2011-06-30 | 2010-12-31 | 2010-06-30 | 2009-12-31 | 2009-06-30 | 2008-12-31 | 2008-06-30 | 2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2004-06-30 | 2003-12-31 | 2003-06-30 | 2002-12-31 | 2002-06-30 | 2001-12-31 | 2000-12-31 | 2000-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 907 | 874 | 873 | 437 | 381 | 381 | 404 | 404 | 332 | 332 | 338 | 338 | 338 | 274 | 274 | 2,856 | 1,048 | 5,802 | 1,964 | 485 | 969 | 476 | 2,449 | 484 | 886 | 346 | 693 | 302 | 739 | 279 | 757 | 730 | 372 | 392 | 554 | 394 | 433 | 442 | 299 | 305 | 267 | 236 | 189 | 127 | 44 | 309 | 923 | 315 | 425 | 202 | 287 | 117 | 188 | 103 | 221 | 81 | 69 | 75 | 89 | 16 | 79 |
Depreciation and Amortization |
Loading...
|
M | 401 | 355 | 448 | 105 | 98 | 98 | 114 | 114 | 101 | 101 | 146 | 146 | 117 | 117 | 117 | 858 | 69 | 1,609 | 139 | 142 | 66 | 146 | 696 | 83 | 108 | 108 | 410 | 111 | 94 | 94 | 363 | - | 361 | - | 406 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 821 | 747 | 957 | - | - | - | - | - | - | - | -338 | - | -338 | - | -419 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,287 | 1,191 | 1,315 | 645 | 556 | 556 | 477 | 477 | 531 | 531 | 406 | 406 | 392 | 392 | 554 | 554 | 981 | 491 | 1,985 | 706 | 903 | 634 | 4,558 | 487 | 1,136 | 437 | 2,075 | 484 | 945 | 357 | 2,075 | 981 | 14 | 9 | 8 | - | -5 | - | - | - | - | 877 | - | - | 715 | - | 1,645 | - | 1,146 | 528 | 273 | 215 | 293 | 203 | 255 | 170 | 221 | 140 | 195 | - | - |
Capital Expenditures |
Loading...
|
M | -250 | -227 | -244 | -12 | -7 | -7 | -9 | -9 | -5 | -5 | -14 | -14 | -8 | -8 | -8 | -102 | -171 | -156 | -362 | -23 | -161 | -15 | -126 | -16 | -25 | -10 | -63 | -19 | -19 | -7 | -96 | -38 | -67 | 0 | -57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 13 | 13 | 4 | 4 | 7 | 7 | 3 | 3 | 13 | 13 | 3 | 3 | 4 | 4 | -223 | 13 | -909 | 3 | -658 | 18 | 69 | 6 | 13 | 13 | 44 | 8 | - | - | 57 | - | 44 | - | 22 | - | 1,128 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 150 | - |
Investing Cash Flow |
Loading...
|
M | - | - | 13 | 13 | 4 | 4 | 7 | 7 | 3 | 3 | 13 | 13 | 3 | 3 | 4 | 4 | -223 | 13 | -909 | 3 | -658 | 18 | 69 | 6 | 13 | 13 | 44 | 8 | - | - | 57 | - | 44 | - | 22 | - | 1,128 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 150 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -123 | -123 | 214 | 214 | -129 | -129 | -233 | -233 | -181 | -181 | 465 | 465 | -150 | -150 | 204 | 204 | -197 | -124 | 1,122 | 695 | 15 | -161 | 165 | 165 | 393 | -50 | - | - | -34 | - | 511 | - | -572 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -250 | -600 | -200 | - | - | - | - | - | - | - | - | - | -94 | - | -94 | 0 | -419 | 0 | -722 | 0 | -534 | 0 | 58 | 6 | 11 | 11 | 23 | 6 | - | - | 24 | - | 45 | - | 125 | - | -179 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 321 | 738 | 301 | 151 | 341 | 341 | 143 | 143 | 317 | 317 | 132 | 132 | 309 | 309 | 842 | 1,039 | 578 | 4,305 | 796 | 162 | 548 | 385 | 1,880 | 120 | 680 | 262 | 843 | 110 | 614 | - | 860 | 662 | 444 | 351 | 461 | 304 | 429 | 300 | 385 | 289 | 377 | 269 | 369 | 267 | 1,820 | 2,363 | 409 | 299 | 364 | 253 | 289 | 215 | 293 | 199 | 257 | 169 | 217 | 143 | 183 | 147 | - |
Other Financial Activities |
Loading...
|
M | -5 | -2 | -8 | -5 | -1 | -1 | 3 | 3 | 1 | 1 | 1 | 1 | -302 | 4 | 628 | 4 | -2 | 3 | -8 | 3 | -4 | 1 | -18 | -3 | -3 | -3 | -9 | -3 | -57 | -57 | -8 | - | -22 | - | 741 | 344 | - | 179 | - | 280 | - | 280 | 414 | 268 | 1,088 | 2,367 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -5 | -2 | -8 | -5 | -1 | -1 | 3 | 3 | 1 | 1 | 1 | 1 | -302 | 4 | 628 | 4 | -2 | 3 | -8 | 3 | -4 | 1 | -18 | -3 | -3 | -3 | -9 | -3 | -57 | -57 | -8 | - | -22 | - | 741 | 344 | - | 179 | - | 280 | - | 280 | 414 | 268 | 1,088 | 2,367 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 99 | 334 | 102 | 102 | - | - | - | - | - | - | - | - | - | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 155 | 99 | 334 | 102 | - | - | - | - | - | - | - | - | - | - | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 28 | 28 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -250 | -600 | -200 | - | - | - | - | - | - | - | - | - | -94 | - | -94 | 0 | -419 | 0 | -722 | 0 | -534 | 0 | 58 | 6 | 11 | 11 | 23 | 6 | - | - | 24 | - | 45 | - | 125 | - | -179 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,602 | -2,747 | -2,118 | -2,118 | -2,275 | -2,275 | -1,391 | -1,391 | -1,769 | -1,769 | -2,100 | -2,100 | -2,514 | -2,514 | -3,502 | -3,502 | -2,597 | -2,597 | -2,973 | -2,973 | -2,802 | -2,802 | -2,367 | -2,367 | -2,239 | -2,239 | -2,956 | -2,956 | -2,398 | -2,398 | -2,258 | -1,615 | -2,002 | -2,024 | -2,020 | -2,194 | -1,480 | -2,316 | -1,849 | -1,663 | -1,318 | -1,356 | -1,292 | -1,744 | -1,577 | -310 | 486 | 229 | -739 | -833 | -739 | -299 | -1,254 | -578 | -1,017 | -554 | -1,315 | -791 | -1,749 | -647 | -750 |
Free Cash Flow |
Loading...
|
M | 1,037 | 964 | 1,071 | - | - | - | - | - | - | - | - | - | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email