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 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2006-12-31 | 2006-09-30 | 2006-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 48 | 61 | 164 | 199 | 231 | 242 | 174 | 149 | 116 | 117 | 80 | 2 | -230 | -277 | -526 | -659 | -457 | -449 | -146 | 47 | 27 | -9 | -82 | -102 | -45 | 47 | -268 | 2,010 | 1,471 | 1,107 | 657 | -2,410 | -3,482 | -4,321 | -3,356 | -2,403 | -823 | 195 | 64 | -151 | -117 | -514 | -863 | -966 | -68 | 247 | 151 | 947 | 235 | 149 | 348 | 20 | -136 | 195 | -35 | -444 | -590 | -1,773 | -2,942 | -2,610 | -2,540 | -1,441 | 168 | -42 | 13 | 85 | 76 | 69 | 35 | 19 | 14 |
Depreciation and Amortization |
Loading...
|
M | 29 | 33 | 40 | 28 | 25 | 23 | 26 | 32 | 34 | 34 | 77 | 66 | 277 | 300 | 401 | 443 | 271 | 283 | 263 | 257 | 249 | 241 | 233 | 232 | 231 | 228 | 463 | 464 | 470 | 480 | 480 | 529 | 600 | 681 | 807 | 854 | 860 | 871 | 674 | 819 | 860 | 905 | 1,237 | 1,160 | 1,175 | 1,101 | 669 | 574 | 495 | 484 | 369 | 373 | 349 | 326 | 471 | 364 | 343 | 348 | 218 | 311 | 351 | 361 | 340 | 307 | 219 | 136 | 61 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 11 | 16 | 7 | -3 | -5 | -10 | -3 | 7 | 8 | 8 | 5 | 58 | 61 | 65 | 71 | 218 | 254 | 255 | 248 | 77 | 87 | 75 | 81 | 97 | 58 | 67 | 77 | -2,223 | -1,703 | -1,628 | -1,587 | 1,500 | 2,658 | 2,721 | 2,671 | 1,841 | 340 | 169 | 34 | 37 | -215 | 325 | 373 | 787 | 180 | -327 | 111 | -816 | 154 | -150 | -339 | 312 | -3 | 299 | 441 | 474 | 673 | 1,868 | 3,287 | 2,797 | 2,707 | 1,655 | -57 | 236 | 140 | -4 | -17 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 91 | 116 | 119 | 149 | 172 | 165 | 179 | 156 | 128 | 110 | 75 | 56 | 32 | 36 | 53 | 72 | 108 | 121 | 132 | 152 | 147 | 146 | 142 | 133 | 147 | 181 | 214 | 196 | 180 | -46 | -99 | -84 | 121 | 374 | 526 | 649 | 560 | 561 | 669 | 715 | 838 | 869 | 794 | 750 | 674 | 783 | 732 | 632 | 627 | 475 | 379 | 393 | 322 | 390 | 378 | 428 | 386 | 312 | 318 | 424 | 496 | 579 | 652 | 473 | 514 | 425 | 307 | 248 | 67 | - | - |
Capital Expenditures |
Loading...
|
M | -18 | -26 | -39 | -56 | -48 | -44 | -34 | -19 | -14 | -12 | -9 | -6 | -6 | -9 | -29 | -75 | -135 | -192 | -211 | -215 | -184 | -187 | -213 | -226 | -241 | -219 | -204 | -201 | -211 | -238 | -304 | -369 | -573 | -879 | -1,177 | -1,466 | -1,532 | -1,486 | -1,405 | -1,325 | -1,406 | -1,497 | -1,684 | -1,852 | -1,966 | -2,146 | -2,070 | -2,029 | -1,949 | -1,778 | -1,684 | -1,489 | -1,285 | -1,044 | -781 | -618 | -556 | -715 | -1,077 | -1,648 | -1,990 | -2,058 | -1,992 | -1,723 | -1,699 | -1,587 | -1,205 | -799 | -307 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 3 | 3 | 3 | 1 | -1 | -1 | -1 | -1 | 38 | 75 | 113 | 150 | 113 | 77 | 40 | 3 | 2 | 2 | 15 | 16 | 28 | 28 | 17 | 21 | 13 | 22 | 52 | 50 | 59 | 52 | 44 | 65 | 59 | 57 | 31 | 13 | -8 | 696 | 713 | 703 | 718 | 2,567 | 2,557 | 2,486 | 1,886 | -410 | -192 | 115 | 924 | 825 | 704 | 440 | 230 | 82 | 243 | 538 | 792 | 781 | 676 | 570 | 468 | 468 | 322 | 164 | 12 | 33 | 21 | 21 | 21 | - | - |
Investing Cash Flow |
Loading...
|
M | 3 | 3 | 3 | 1 | -1 | -1 | -1 | -1 | 38 | 75 | 113 | 150 | 113 | 77 | 40 | 3 | 2 | 2 | 15 | 16 | 28 | 28 | 17 | 21 | 13 | 22 | 52 | 50 | 59 | 52 | 44 | 65 | 59 | 57 | 31 | 13 | -8 | 696 | 713 | 703 | 718 | 2,567 | 2,557 | 2,486 | 1,886 | -410 | -192 | 115 | 924 | 825 | 704 | 440 | 230 | 82 | 243 | 538 | 792 | 781 | 676 | 570 | 468 | 468 | 322 | 164 | 12 | 33 | 21 | 21 | 21 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -21 | -21 | -21 | -13 | -40 | -27 | -39 | -51 | 6 | 25 | 57 | 81 | 91 | 79 | 23 | 2 | -54 | -110 | -76 | -81 | -45 | -48 | 442 | 414 | 310 | 1,388 | 1,072 | 1,104 | 1,207 | 169 | -4 | - | - | - | -1,178 | -1,178 | -449 | 265 | 1,435 | 1,434 | 625 | -370 | -148 | -237 | 81 | 489 | 315 | 405 | 167 | 41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 3 | 6 | 4 | 3 | 0 | -3 | -2 | 0 | 0 | -1 | -2 | -4 | -23 | -43 | -43 | -46 | -28 | -10 | -25 | -33 | -33 | -35 | -20 | -15 | -15 | -16 | -15 | -14 | -14 | -10 | -10 | -7 | -10 | -8 | -8 | -6 | -1 | -2 | -3 | -4 | -4 | -2 | -1 | 0 | 0 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 141 | 159 | 233 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 11 | 11 | 11 | 11 | 115 | 146 | 146 | 157 | 59 | 46 | 56 | 62 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 57 | 50 | 50 | 39 | 32 | 29 | 11 | 11 | 0 | 6 | 23 | 31 | 41 | 44 | 35 | 43 | 33 | 24 | 15 | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | -1 | -84 | -75 | -1 | -1 | -1 | 0 | -1 | -1 | 19 | 19 | 38 | 59 | 80 | 137 | 191 | 210 | 179 | 71 | -7 | -48 | -61 | -11 | -46 | -46 | -43 | -15 | 26 | 516 | 554 | 487 | 409 | -125 | -211 | -218 | -190 | -245 | 960 | 952 | 958 | 1,009 | -199 | 305 | 1,579 | 1,586 | 1,624 | 2,046 | 846 | 844 | 1,383 | 512 | 481 | 798 | 1,449 | 1,656 | 2,638 | 2,923 | 2,159 | 2,113 | 1,643 | 1,294 | 881 | 1,105 | 594 | 384 | 384 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -1 | -1 | -84 | -75 | -1 | -1 | -1 | 0 | -1 | -1 | 19 | 19 | 38 | 59 | 80 | 137 | 191 | 210 | 179 | 71 | -7 | -48 | -61 | -11 | -46 | -46 | -43 | -15 | 26 | 516 | 554 | 487 | 409 | -125 | -211 | -218 | -190 | -245 | 960 | 952 | 958 | 1,009 | -199 | 305 | 1,579 | 1,586 | 1,624 | 2,046 | 846 | 844 | 1,383 | 512 | 481 | 798 | 1,449 | 1,656 | 2,638 | 2,923 | 2,159 | 2,113 | 1,643 | 1,294 | 881 | 1,105 | 594 | 384 | 384 | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 254 | 232 | 224 | 288 | 257 | 241 | 205 | 166 | 140 | 99 | 91 | 77 | 28 | 13 | 15 | 8 | 6 | 6 | 10 | 9 | 20 | 34 | 32 | 29 | 101 | 136 | 151 | 154 | 174 | 563 | 634 | 694 | 436 | 790 | 984 | 12 | 181 | 919 | 919 | 1,180 | 815 | 920 | 1,094 | 1,309 | 310 | 674 | 421 | 128 | 208 | 325 | 5 | 9 | 6 | 3 | 2 | 3 | 8 | 15 | 1 | 0 | 1 | 1 | 276 | 1 | 63 | 32 | 2 | - | - | - | - |
Ending Cash |
Loading...
|
M | 208 | 254 | 232 | 224 | 288 | 257 | 241 | 205 | 166 | 140 | 99 | 91 | 77 | 28 | 13 | 15 | 8 | 6 | 6 | 10 | 9 | 20 | 34 | 32 | 29 | 101 | 136 | 151 | 154 | 174 | 563 | 634 | 694 | 436 | 790 | 984 | 12 | 590 | 590 | 919 | 1,180 | 815 | 920 | 1,094 | 1,309 | 310 | 674 | 421 | 128 | 208 | 325 | 5 | 9 | 6 | 3 | 2 | 3 | 8 | 15 | 1 | 0 | 1 | 1 | 276 | 1 | 63 | 32 | 2 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 5 | 9 | 23 | 26 | 28 | 28 | 16 | 19 | 17 | 12 | 15 | 12 | 15 | 21 | 18 | 19 | 16 | 13 | 16 | 18 | 24 | 72 | 85 | 89 | 92 | 51 | 43 | 43 | 44 | 41 | 39 | 42 | 42 | 40 | 38 | 30 | 27 | 24 | 23 | 35 | 26 | 14 | 12 | -8 | -8 | -1 | -4 | -2 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 3 | 6 | 4 | 3 | 0 | -3 | -2 | 0 | 0 | -1 | -2 | -4 | -23 | -43 | -43 | -46 | -28 | -10 | -25 | -33 | -33 | -35 | -20 | -15 | -15 | -16 | -15 | -14 | -14 | -10 | -10 | -7 | -10 | -8 | -8 | -6 | -1 | -2 | -3 | -4 | -4 | -2 | -1 | 0 | 0 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 817 | 890 | 903 | 905 | 872 | 745 | 601 | 456 | 345 | 254 | 138 | 26 | -82 | -161 | -193 | -196 | -191 | -253 | -267 | -311 | -366 | -332 | -272 | -150 | 6 | 119 | 166 | 728 | 1,355 | -2,091 | -1,897 | -1,871 | -1,724 | 1,615 | 1,712 | 1,433 | 1,189 | 2,163 | 2,137 | 2,325 | 2,501 | 2,594 | 2,259 | 2,052 | 1,451 | 96 | -134 | -312 | -920 | -1,042 | -1,153 | -1,594 | -1,253 | -816 | -417 | -111 | 112 | 264 | 187 | 83 | -62 | -401 | -360 | -289 | -351 | -115 | -109 | -77 | 16 | - | - |
Free Cash Flow |
Loading...
|
M | 73 | 89 | 81 | 93 | 124 | 121 | 144 | 137 | 114 | 99 | 66 | 50 | 26 | 27 | 24 | -3 | -27 | -70 | -79 | -64 | -37 | -42 | -71 | -92 | -94 | -38 | 9 | -4 | -31 | -285 | -403 | -453 | -452 | -506 | -651 | -818 | -972 | -926 | -735 | -610 | -568 | -628 | -890 | -1,102 | -1,293 | -1,363 | -1,338 | -1,397 | -1,322 | -1,303 | -1,305 | -1,096 | -963 | -654 | -404 | -190 | -170 | -404 | -759 | -1,224 | -1,494 | -1,479 | -1,340 | -1,250 | -874 | -612 | -347 | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email