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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 199 | 149 | 233 | 243 | 252 | 252 | 238 | 226 | 214 | 208 | 205 | 196 | 186 | 170 | 160 | 154 | 149 | 149 | 144 | 141 | 139 | 137 | 122 | 113 | 103 | 93 | 94 | 89 | 86 | 81 | 79 | 75 | 68 | 64 | 59 | 57 | 54 | 52 | 49 | 46 | 44 | 42 | 38 | 37 | 35 | 34 | 32 | 29 | 27 | 23 | 21 | 20 | 18 | 17 | 15 | 12 | 9 | 6 | 11 | 14 | 16 | 466 | 459 | 454 | 450 |
Depreciation and Amortization |
Loading...
|
M | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 25 | 19 | 25 | 46 | 51 | 57 | 62 | 49 | 56 | 51 | 51 | 51 | 35 | 42 | 36 | 37 | 30 | 20 | 23 | 21 | 28 | 29 | 27 | 26 | 28 | 27 | 24 | 24 | 21 | 21 | 16 | 20 | 20 | 12 | 16 | 13 | 7 | 16 | 16 | 17 | 24 | 35 | 35 | 17 | 13 | 5 | -8 | 1 | 1 | 0 | 12 | 13 | 15 | 12 | -1,499 | -1,337 | -1,261 | -99 | 1,409 | 1,243 | 1,140 | -476 | -479 | -474 | -450 |
Operating Cash Flow |
Loading...
|
M | 195 | 140 | 180 | 240 | 259 | 273 | 270 | 263 | 269 | 266 | 269 | 216 | 206 | 191 | 179 | 208 | 175 | 164 | 155 | 153 | 171 | 168 | 153 | 149 | 128 | 118 | 109 | 104 | 103 | 99 | 95 | 91 | 89 | 74 | 72 | 49 | 56 | 64 | 62 | 78 | 72 | 74 | 73 | 52 | 44 | 41 | 23 | 30 | 33 | 24 | 34 | 35 | 33 | 30 | 15 | 16 | 10 | 3 | 12 | 6 | 11 | 463 | 458 | 456 | 450 |
Capital Expenditures |
Loading...
|
M | -4 | -3 | -5 | -4 | -4 | -4 | -2 | -7 | -19 | -21 | -21 | -16 | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -2 | -6 | -9 | -15 | -21 | -31 | -30 | -27 | -22 | -9 | -10 | -8 | -6 | -5 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -4 | -4 | -6 | -5 | -3 | -3 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -6 | -6 | -6 | -4 | 1 | 1 | -40 | -52 | -51 | -51 | -32 | -61 | -61 | -58 | -93 | -73 | -572 | -573 | -517 | -497 | 2 | 3 | 2 | 1 | -8 | -8 | -9 | -19 | -22 | -21 | -25 | -16 | -3 | -16 | -12 | -25 | -23 | -11 | -8 | -9 | -10 | -10 | -27 | -11 | -11 | -12 | 2 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -6 | -6 | -6 | -4 | 1 | 1 | -40 | -52 | -51 | -51 | -32 | -61 | -61 | -58 | -93 | -73 | -572 | -573 | -517 | -497 | 2 | 3 | 2 | 1 | -8 | -8 | -9 | -19 | -22 | -21 | -25 | -16 | -3 | -16 | -12 | -25 | -23 | -11 | -8 | -9 | -10 | -10 | -27 | -11 | -11 | -12 | 2 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -110 | -110 | -96 | -91 | -159 | -93 | 180 | 330 | 728 | 860 | 617 | 424 | 368 | 381 | 299 | 176 | 170 | 182 | 124 | 197 | 47 | -13 | 1 | -28 | -22 | -45 | -90 | -121 | -140 | 3 | 116 | 182 | 251 | 120 | 83 | 90 | 83 | 90 | 8 | 6 | 42 | 57 | 99 | 115 | 75 | 53 | 7 | -4 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 131 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 3 | 3 | 2 | 2 | 4 | 5 | 5 | 4 | 454 | 453 | 453 | 453 | 1 | 1 | 0 | -1 | -4 | -3 | -2 | 0 | 306 | 307 | 306 | 307 | 4 | 4 | 58 | 59 | 68 | 70 | 16 | 14 | 8 | 4 | 4 | 5 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 47 | 31 | 43 | 43 | 40 | 38 | 36 | 36 | 34 | 33 | 31 | 31 | 30 | 28 | 27 | 27 | 25 | 24 | 25 | 30 | 26 | 20 | 17 | 13 | 11 | 10 | 9 | 8 | 9 | 8 | 7 | 7 | 7 | 6 | 5 | 4 | 3 | 4 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Other Financial Activities |
Loading...
|
M | 1,435 | 1,489 | 2,219 | 722 | -655 | -1,000 | -850 | 1,140 | 2,556 | 3,335 | 3,020 | 2,037 | 3,110 | 2,825 | 2,249 | 2,115 | 920 | 795 | 889 | 1,062 | 699 | 357 | 729 | 683 | 613 | 648 | 627 | 609 | 882 | 1,203 | 852 | 781 | 615 | 433 | 564 | 491 | 575 | 528 | 502 | 549 | 656 | 569 | 615 | 554 | 315 | 426 | 470 | 514 | 642 | 515 | 476 | 339 | 325 | 342 | 255 | 323 | 261 | 400 | 106 | 43 | -30 | -120 | 103 | 11 | - |
Financing Cash Flow |
Loading...
|
M | 1,435 | 1,489 | 2,219 | 722 | -655 | -1,000 | -850 | 1,140 | 2,556 | 3,335 | 3,020 | 2,037 | 3,110 | 2,825 | 2,249 | 2,115 | 920 | 795 | 889 | 1,062 | 699 | 357 | 729 | 683 | 613 | 648 | 627 | 609 | 882 | 1,203 | 852 | 781 | 615 | 433 | 564 | 491 | 575 | 528 | 502 | 549 | 656 | 569 | 615 | 554 | 315 | 426 | 470 | 514 | 642 | 515 | 476 | 339 | 325 | 342 | 255 | 323 | 261 | 400 | 106 | 43 | -30 | -120 | 103 | 11 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,131 | 2,065 | 978 | 871 | 816 | 488 | 1,689 | 3,443 | 4,222 | 4,444 | 3,181 | 2,810 | 2,211 | 1,623 | 1,549 | 685 | 631 | 1,047 | 886 | 800 | 682 | 366 | 166 | 316 | 478 | 349 | 255 | 466 | 784 | 792 | 589 | 526 | 352 | 243 | 136 | 300 | 297 | 344 | 280 | 222 | 258 | 265 | 193 | 47 | 181 | 255 | 156 | 228 | 243 | 185 | 197 | 118 | 232 | 152 | 127 | 26 | 76 | 91 | - | 73 | 59 | 59 | 27 | 103 | - |
Ending Cash |
Loading...
|
M | 1,451 | 2,131 | 2,065 | 978 | 871 | 816 | 488 | 1,689 | 3,443 | 4,222 | 4,444 | 3,181 | 2,810 | 2,211 | 1,623 | 1,549 | 685 | 631 | 1,047 | 886 | 800 | 682 | 366 | 166 | 316 | 478 | 349 | 255 | 466 | 784 | 792 | 589 | 526 | 352 | 243 | 136 | 300 | 297 | 344 | 280 | 222 | 258 | 265 | 193 | 47 | 181 | 255 | 156 | 228 | 243 | 185 | 197 | 118 | 232 | 152 | 127 | 26 | -111 | 91 | -11 | 35 | 73 | 59 | 27 | 450 |
Stock-Based Compensation |
Loading...
|
M | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 131 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 3 | 3 | 2 | 2 | 4 | 5 | 5 | 4 | 454 | 453 | 453 | 453 | 1 | 1 | 0 | -1 | -4 | -3 | -2 | 0 | 306 | 307 | 306 | 307 | 4 | 4 | 58 | 59 | 68 | 70 | 16 | 14 | 8 | 4 | 4 | 5 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -21,359 | -10,012 | -11,015 | 3,451 | 4,711 | 4,841 | 9,136 | 9,083 | 7,855 | 8,037 | 3,091 | 3,252 | 3,009 | 2,802 | 2,787 | 2,590 | 2,468 | 2,338 | 2,359 | 2,220 | 2,143 | 2,063 | 2,057 | 1,916 | 1,773 | 1,656 | 1,627 | 1,516 | 1,380 | 1,260 | 1,252 | 1,199 | 1,177 | 1,157 | 1,159 | 1,163 | 1,177 | 1,159 | 1,173 | 1,136 | 1,053 | 961 | 958 | 910 | 960 | 1,029 | 1,014 | 1,068 | 756 | 442 | 638 | -1,299 | -2,848 | -4,249 | -4,369 | -3,987 | -3,562 | -3,206 | -3,324 | -2,107 | -1,017 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 192 | 137 | 175 | 236 | 254 | 269 | 267 | 267 | 261 | 257 | 259 | 200 | 201 | 189 | 177 | 206 | 173 | 162 | 153 | 150 | 169 | 166 | 148 | 140 | 113 | 97 | 78 | 74 | 76 | 76 | 86 | 81 | 81 | 69 | 68 | 48 | 55 | 63 | 61 | 77 | 71 | 73 | 69 | 48 | 38 | 36 | 20 | 28 | 32 | 23 | 33 | 33 | 32 | 29 | 15 | 14 | 8 | 0 | 10 | 5 | 11 | 463 | 458 | 456 | 450 |
StockViz Staff
September 20, 2024
Any question? Send us an email