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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 250 | 250 | 228 | 208 | 192 | 177 | 171 | 169 | 155 | 136 | 115 | 106 | 96 | 81 | 87 | 69 | 69 | 64 | 55 | 51 | 43 | 47 | 46 | 39 | 51 | 42 | 36 | 37 | 30 | 26 | 18 | 16 | 3 | 2 | 1 | 0 | 0 | 1 | 0 | -1 | -2 | -1 | -2 | -3 | -5 | -9 | -7 | -5 | -2 |
Depreciation and Amortization |
Loading...
|
M | 222 | 215 | 201 | 191 | 179 | 166 | 157 | 148 | 141 | 136 | 129 | 119 | 112 | 105 | 102 | 99 | 96 | 91 | 85 | 80 | 76 | 74 | 73 | 71 | 67 | 63 | 59 | 55 | 54 | 51 | 48 | 45 | 43 | 42 | 40 | 37 | 33 | 29 | 25 | 21 | 19 | 16 | 15 | 14 | 13 | 13 | 9 | 6 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | -66 | -44 | -43 | -40 | -40 | -36 | -35 | -38 | -34 | -23 | -19 | -11 | -13 | -11 | -12 | -11 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -3 | -1 | 0 | 1 | 1 | 1 | 0 | 0 | -3 | 19 | 20 | 20 | 22 | 0 | 0 | -1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 442 | 428 | 378 | 367 | 356 | 328 | 312 | 293 | 287 | 231 | 216 | 213 | 173 | 183 | 179 | 149 | 150 | 140 | 129 | 119 | 114 | 103 | 99 | 90 | 83 | 77 | 71 | 63 | 61 | 56 | 53 | 47 | 45 | 41 | 38 | 33 | 31 | 25 | 23 | 20 | 15 | 14 | 7 | 3 | 1 | 1 | 2 | 0 | 2 |
Capital Expenditures |
Loading...
|
M | -302 | -267 | -212 | -172 | -152 | -135 | -121 | -108 | -107 | -102 | -93 | -95 | -86 | -79 | -70 | -58 | -53 | -47 | -51 | -54 | -53 | -58 | -54 | -52 | -51 | -42 | -37 | -34 | -32 | -32 | -30 | -28 | -24 | -22 | -21 | -19 | -17 | -14 | -10 | -6 | -4 | -3 | -3 | -3 | -4 | -5 | -4 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 16 | -119 | -119 | -119 | -120 | 26 | 44 | 52 | 57 | 47 | 52 | -133 | -201 | -182 | -203 | -15 | -123 | -134 | -135 | -135 | 45 | 67 | 67 | 115 | 96 | 59 | 77 | 21 | 15 | 23 | 5 | 4 | 6 | 4 | 5 | 4 | 16 | 15 | 14 | 14 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 16 | -119 | -119 | -119 | -120 | 26 | 44 | 52 | 57 | 47 | 52 | -133 | -201 | -182 | -203 | -15 | -123 | -134 | -135 | -135 | 45 | 67 | 67 | 115 | 96 | 59 | 77 | 21 | 15 | 23 | 5 | 4 | 6 | 4 | 5 | 4 | 16 | 15 | 14 | 14 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -5 | 289 | 291 | 564 | 699 | 530 | 528 | 425 | 294 | 169 | 463 | 292 | 292 | 290 | -3 | 97 | 97 | 100 | 100 | 0 | 97 | 88 | 92 | 195 | 149 | 167 | 246 | 143 | 148 | 166 | 127 | 128 | 71 | -47 | 62 | -38 | 106 | 219 | 65 | 165 | 20 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -92 | -92 | -91 | -91 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 184 | 207 | 109 | 331 | 147 | 123 | 220 | 207 | 207 | 207 | 208 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 336 | 315 | 293 | 270 | 245 | 223 | 201 | 180 | 161 | 152 | 142 | 136 | 128 | 120 | 113 | 105 | 97 | 89 | 82 | 76 | 69 | 65 | 61 | 55 | 51 | 47 | 45 | 42 | 39 | 36 | 33 | 30 | 29 | 27 | 25 | 21 | 18 | 18 | 19 | 15 | 13 | 11 | 7 | 7 | 7 | 3 | 2 | 1 | 0 |
Other Financial Activities |
Loading...
|
M | -372 | 275 | 326 | 2,104 | 2,959 | 2,707 | 2,928 | 2,492 | 1,652 | 1,088 | 1,275 | 298 | 284 | 454 | -14 | 181 | 216 | 53 | -86 | -317 | -12 | 212 | 483 | 819 | 608 | 682 | 558 | 358 | 339 | 205 | 278 | 329 | 254 | 248 | -221,416 | -221,294 | -221,186 | -221,154 | 500 | 42 | -55 | -74 | -115 | 95 | 53 | 53 | 23 | 11 | 5 |
Financing Cash Flow |
Loading...
|
M | -372 | 275 | 326 | 2,104 | 2,959 | 2,707 | 2,928 | 2,492 | 1,652 | 1,088 | 1,275 | 298 | 284 | 454 | -14 | 181 | 216 | 53 | -86 | -317 | -12 | 212 | 483 | 819 | 608 | 682 | 558 | 358 | 339 | 205 | 278 | 329 | 254 | 248 | -221,416 | -221,294 | -221,186 | -221,154 | 500 | 42 | -55 | -74 | -115 | 95 | 53 | 53 | 23 | 11 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 33 | 83 | 136 | 270 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 178 | 286 | 254 | 112 | 79 | 198 | 183 | 277 | 181 | 184 | 163 | 20 | 7 | 13 | 13 | 18 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | 30 | 20 | 22 | 21 |
Ending Cash |
Loading...
|
M | 337 | 33 | 83 | 136 | 270 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 178 | 286 | 254 | 112 | 79 | 198 | 183 | 277 | 181 | 184 | 163 | 20 | 7 | 13 | 13 | 18 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | 30 | 20 | 22 |
Stock-Based Compensation |
Loading...
|
M | 35 | 34 | 34 | 32 | 31 | 28 | 25 | 23 | 21 | 20 | 16 | 14 | 14 | 13 | 13 | 13 | 12 | 11 | 10 | 10 | 10 | 10 | 9 | 8 | 7 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -92 | -92 | -91 | -91 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 184 | 207 | 109 | 331 | 147 | 123 | 220 | 207 | 207 | 207 | 208 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 913 | 1,276 | 1,338 | 1,737 | 2,156 | 1,809 | 1,956 | 2,041 | 1,814 | 1,508 | 974 | 191 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -126 | -149 | -75 | 5 | 42 | -115 | -123 | -122 | -106 | -33 | 137 | 413 | 674 | 661 | 577 | 504 | 379 | 559 | 662 | 648 | 637 | 399 | 239 | 75 | -66 | -67 | -55 | 0 | 38 | 27 | 14 | -33 | -51 | 8 | 39 | 113 | 121 | 90 | 94 | 57 | 81 | 137 | 182 | 164 | 127 | 61 | - | - | - |
Free Cash Flow |
Loading...
|
M | 140 | 161 | 166 | 196 | 204 | 193 | 191 | 185 | 180 | 129 | 123 | 118 | 87 | 104 | 108 | 91 | 97 | 92 | 78 | 65 | 61 | 45 | 45 | 39 | 32 | 34 | 33 | 30 | 30 | 25 | 23 | 19 | 21 | 18 | 17 | 14 | 14 | 11 | 13 | 14 | 11 | 10 | 5 | 1 | -3 | -4 | -2 | -3 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email