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 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1994-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 204 | 85 | -31 | -22 | 179 | 91 | -7 | -1 | 174 | 56 | -10 | 5 | 187 | 89 | -20 | -92 | 134 | 67 | -34 | -3 | 155 | 67 | -26 | 26 | 98 | 116 | -13 | 22 | 108 | 45 | -14 | 11 | 101 | 47 | -19 | 14 | 94 | 47 | -15 | 12 | 52 | 36 | -10 | 7 | 30 | 26 | -1 | 8 | 30 | 25 | -3 | 15 | 28 | 23 | -2 | 5 | 28 | 23 | -5 | 7 | 31 | 31 | -4 | 9 | 51 | 21 | 1 | 9 | 21 | 19 | -1 | 3 | 21 | 26 | -5 | 6 | 22 | 17 | -6 | 4 | 22 | 17 | -4 | 2 | 22 | 15 | -5 | -1 | 21 | 8 | -5 | -4 | 21 | 19 | -3 | 0 | 19 | 10 | -4 | 0 | 20 | 10 | -3 | -1 | 18 | 14 | -6 | 1 | 22 | 16 | -7 | 0 | 24 | 16 | -4 | -2 | -6 |
Depreciation and Amortization |
Loading...
|
M | 69 | 67 | 66 | 64 | 63 | 62 | 61 | 60 | 59 | 57 | 58 | 53 | 52 | 51 | 51 | 50 | 49 | 48 | 47 | 46 | 45 | 44 | 46 | 41 | 42 | 40 | 40 | 39 | 38 | 38 | 36 | 34 | 34 | 34 | 33 | 33 | 32 | 32 | 24 | 19 | 20 | 20 | 15 | 12 | 12 | 11 | 0 | 0 | 0 | 10,239 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9,434 | 37 | - | - | 9 | - | - | - | 9,672 | - | - | - | 9,606 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 1 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 8 | 4 | 3 | 3 | 3 | 5 | 3 | -3 | -2 | -1 | -1 | 0 | 0 | 3 | 40 | 2 | 0 | 1 | 1 | 2 | 5 | 0 | -1 | 1 | -1 | 45 | 20 | 14 | 19 | 12 | 2 | -423 | -1 | 1 | 0 | -255 | 11 | 11 | 10 | -10,363 | 12 | 11 | 10 | -227 | 10 | 11 | 10 | -9,456 | 1 | 8 | 11 | 1 | 11 | 11 | -34 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 7 | 5 | 7 | 6 | 7 | 7 | 6 | 6 | 7 | 7 | 6 | 7 | 7 | 6 | 9 | 5 | 6 | 3 | 5 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
Operating Cash Flow |
Loading...
|
M | 489 | 70 | 36 | 224 | 351 | -171 | -150 | 50 | 385 | -230 | 29 | 62 | 152 | 8 | 16 | 132 | 257 | 65 | 10 | 143 | 227 | 70 | -55 | 202 | 292 | 18 | -32 | 95 | 216 | 10 | -29 | 114 | 210 | 34 | -44 | 86 | 314 | -34 | -62 | 42 | 159 | -16 | -3 | 25 | 138 | 4 | 0 | 57 | 122 | -50 | -34 | 61 | 134 | 6 | -51 | 88 | 70 | 0 | 9 | 121 | 116 | -17 | -230 | 62 | 138 | -8 | -71 | 38 | 146 | -32 | -36 | 69 | 116 | -156 | 0 | 48 | 105 | -50 | -46 | 50 | 95 | -14 | -68 | 9 | 88 | -38 | -26 | 24 | 83 | 3 | -4 | 70 | 20 | -49 | -39 | 16 | 79 | -53 | -21 | 17 | 66 | -19 | -13 | 13 | 85 | -35 | -18 | 35 | 51 | -13 | -31 | 30 | 65 | -22 | -18 | 13 | -8 |
Capital Expenditures |
Loading...
|
M | -183 | -227 | -179 | -176 | -153 | -155 | -150 | -127 | -130 | -146 | -162 | -160 | -140 | -164 | -163 | -130 | -154 | -192 | -215 | -232 | -170 | -207 | -165 | -119 | -105 | -111 | -140 | -111 | -98 | -89 | -98 | -74 | -59 | -62 | -87 | -73 | -70 | -60 | -62 | -41 | -34 | -35 | -34 | -34 | -35 | -28 | -32 | -36 | -22 | -18 | -21 | -17 | -14 | -16 | -17 | -15 | -14 | -11 | -13 | -13 | -12 | -14 | -15 | -14 | -14 | -13 | -16 | -16 | -15 | -12 | -17 | -15 | -18 | -14 | -16 | -16 | -16 | -13 | -14 | -12 | -14 | -11 | -15 | -13 | -11 | -12 | -19 | -12 | -11 | -11 | -13 | -12 | -10 | -12 | -15 | -12 | -11 | -13 | -12 | -14 | -12 | -11 | -11 | -14 | -11 | -11 | -11 | -12 | -10 | -10 | -9 | -12 | -11 | -10 | -12 | -11 | -11 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | -36 | 3 | 1 | 2 | 0 | 3 | 1 | 2 | -1 | -1 | 1 | 4 | 2 | 0 | -15 | -5 | 0 | -9 | 5 | -20 | -2 | -16 | 0 | 1 | 1 | 3 | -318 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 4 | 38 | 30 | 10 | -975 | 0 | -1 | -1 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | - | 0 | - | - | - | 82 | 83 | 83 | - | 0 | - | - | - | - | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | -36 | 3 | 1 | 2 | 0 | 3 | 1 | 2 | -1 | -1 | 1 | 4 | 2 | 0 | -15 | -5 | 0 | -9 | 5 | -20 | -2 | -16 | 0 | 1 | 1 | 3 | -318 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 4 | 38 | 30 | 10 | -975 | 0 | -1 | -1 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | - | 0 | - | - | - | 82 | 83 | 83 | - | 0 | - | - | - | - | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 148 | -3 | -116 | 363 | 328 | 102 | -239 | 418 | 156 | 57 | 132 | 193 | 170 | -90 | 2 | 186 | 224 | -128 | -24 | 163 | 258 | -201 | -147 | 136 | 301 | 117 | -420 | 108 | 466 | -156 | -124 | 39 | 51 | - | - | 110 | 887 | - | - | - | 524 | 0 | 6 | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 92 | 398 | 953 | 3 | 0 | 52 | 28 | 24 | 474 | 24 | 299 | 0 | 198 | -95 | 18 | 13 | 286 | 262 | 242 | 18 | 173 | 363 | 153 | 1 | 0 | 1 | 146 | 0 | 0 | 481 | 136 | -39 | 119 | 86 | 0 | 0 | 2 | 823 | 144 | -35 | 0 | 483 | 0 | 47 | 78 | 1 | 0 | -78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 45 | 43 | 42 | 42 | 42 | 40 | 40 | 40 | 39 | 38 | 37 | 37 | 37 | 36 | 36 | 36 | 33 | 38 | 34 | 30 | 30 | 29 | 29 | 27 | 27 | 26 | 25 | 24 | 24 | 23 | 22 | 21 | 22 | 20 | 20 | 20 | 20 | 19 | 19 | 14 | 15 | 14 | 14 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 |
Other Financial Activities |
Loading...
|
M | -1 | -1 | 0 | -480 | 356 | 392 | 553 | 308 | 11 | -3 | 264 | -3 | 127 | -2 | 531 | -126 | 224 | -6 | 230 | 0 | -1 | -2 | 76 | 0 | -147 | 134 | 196 | -117 | 308 | 104 | 226 | 0 | -2 | 0 | 149 | 1 | -184 | 109 | 142 | -1 | 0 | 35 | 81 | 0 | 0 | 0 | 80 | 0 | -1 | 78 | 91 | 1 | -111 | -45 | 108 | 0 | -42 | 26 | 1 | -106 | -32 | 54 | 234 | -159 | -123 | 43 | 109 | -15 | -140 | 50 | 84 | -64 | -68 | 199 | 23 | -39 | -91 | 81 | 68 | -90 | -74 | 47 | 134 | -19 | -46 | 6 | 49 | -5 | -15 | 17 | 27 | -56 | -3 | 72 | 61 | 3 | -60 | 68 | 42 | 6 | -50 | 38 | 34 | 6 | -67 | 54 | 40 | -22 | -36 | 32 | 48 | -15 | -45 | 38 | 35 | -28 | 23 |
Financing Cash Flow |
Loading...
|
M | -1 | -1 | 0 | -480 | 356 | 392 | 553 | 308 | 11 | -3 | 264 | -3 | 127 | -2 | 531 | -126 | 224 | -6 | 230 | 0 | -1 | -2 | 76 | 0 | -147 | 134 | 196 | -117 | 308 | 104 | 226 | 0 | -2 | 0 | 149 | 1 | -184 | 109 | 142 | -1 | 0 | 35 | 81 | 0 | 0 | 0 | 80 | 0 | -1 | 78 | 91 | 1 | -111 | -45 | 108 | 0 | -42 | 26 | 1 | -106 | -32 | 54 | 234 | -159 | -123 | 43 | 109 | -15 | -140 | 50 | 84 | -64 | -68 | 199 | 23 | -39 | -91 | 81 | 68 | -90 | -74 | 47 | 134 | -19 | -46 | 6 | 49 | -5 | -15 | 17 | 27 | -56 | -3 | 72 | 61 | 3 | -60 | 68 | 42 | 6 | -50 | 38 | 34 | 6 | -67 | 54 | 40 | -22 | -36 | 32 | 48 | -15 | -45 | 38 | 35 | -28 | 23 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 25 | 26 | 25 | 21 | 19 | 21 | 30 | 15 | 15 | 11 | 24 | 104 | 4 | 4 | 7 | 108 | 22 | 6 | 6 | 11 | 8 | 21 | 7 | 18 | 7 | 7 | 8 | 20 | 11 | 5 | 5 | 9 | 5 | 14 | 6 | 47 | 13 | 16 | 572 | 11 | 35 | 53 | 556 | 147 | 47 | 27 | 22 | 9 | 45 | 43 | 61 | 23 | 25 | 87 | 109 | 84 | 80 | 75 | 89 | 94 | 30 | 15 | 33 | 146 | 67 | 53 | 36 | 35 | 52 | 51 | 32 | 47 | 24 | 6 | 5 | 18 | 24 | 14 | 12 | 25 | 22 | 7 | 7 | 35 | 9 | 13 | 15 | 16 | 3 | 3 | 3 | 8 | 7 | 4 | 4 | 4 | 3 | 9 | 12 | 10 | 6 | 4 | 4 | 6 | 5 | 5 | 5 | 6 | 8 | 4 | 5 | 7 | 3 | 2 | 2 | 3 | 2 |
Ending Cash |
Loading...
|
M | 46 | 25 | 26 | 25 | 21 | 19 | 21 | 30 | 15 | 15 | 11 | 24 | 104 | 4 | 4 | 7 | 108 | 22 | 6 | 6 | 11 | 8 | 21 | 7 | 18 | 7 | 7 | 8 | 20 | 11 | 5 | 5 | 9 | 5 | 14 | 6 | 47 | 13 | 16 | 572 | 11 | 35 | 53 | 556 | 147 | 47 | 27 | 22 | 9 | 45 | 43 | 61 | 23 | 25 | 87 | 109 | 84 | 80 | 75 | 89 | 94 | 30 | 15 | 33 | 146 | 67 | 53 | 36 | 35 | 52 | 51 | 32 | 47 | 24 | 6 | 5 | 18 | 24 | 14 | 12 | 25 | 22 | 7 | 7 | 35 | 9 | 13 | 15 | 16 | 3 | 3 | 3 | 8 | 7 | 4 | 4 | 4 | 3 | 9 | 12 | 10 | 6 | 4 | 4 | 6 | 5 | 5 | 5 | 6 | 8 | 4 | 5 | 7 | 3 | 2 | 2 | 2 |
Stock-Based Compensation |
Loading...
|
M | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | -149 | 149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 423 | - | - | - | 256 | - | - | - | 134 | - | - | - | 227 | - | - | - | 32 | -27 | - | - | 1 | - | - | - | -9,672 | - | - | - | -9,606 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 92 | 398 | 953 | 3 | 0 | 52 | 28 | 24 | 474 | 24 | 299 | 0 | 198 | -95 | 18 | 13 | 286 | 262 | 242 | 18 | 173 | 363 | 153 | 1 | 0 | 1 | 146 | 0 | 0 | 481 | 136 | -39 | 119 | 86 | 0 | 0 | 2 | 823 | 144 | -35 | 0 | 483 | 0 | 47 | 78 | 1 | 0 | -78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 174 | 113 | 38 | 0 | 3 | 0 | 0 | 28 | 24 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -645 | -991 | -679 | -669 | -295 | -775 | -762 | -489 | -307 | -285 | -292 | -394 | -468 | -777 | -859 | -549 | -434 | -476 | -854 | -570 | -543 | -658 | -662 | -229 | -210 | -359 | -372 | -281 | -331 | -527 | -592 | -38 | -115 | -212 | -324 | -237 | -217 | -266 | -178 | 675 | 142 | 93 | 123 | 659 | 253 | 125 | 91 | 82 | 90 | 92 | 137 | 159 | 162 | 122 | 80 | 101 | 75 | 69 | 70 | 73 | 73 | 79 | 83 | 103 | 129 | 10 | -6 | 35 | 62 | 12 | 29 | 47 | 6 | 4 | 59 | 21 | 79 | 64 | 75 | 66 | -61 | -77 | -78 | -51 | -44 | -60 | -114 | -82 | -26 | -19 | -27 | 0 | -12 | -14 | -39 | -43 | -17 | -35 | -28 | 5 | -17 | -37 | -48 | -12 | 9 | -6 | -45 | 15 | 31 | 3 | -13 | 33 | 48 | -13 | -20 | -4 | -29 |
Free Cash Flow |
Loading...
|
M | 307 | -157 | -143 | 49 | 198 | -326 | -299 | -77 | 255 | -376 | -133 | -98 | 12 | -156 | -147 | 3 | 103 | -128 | -205 | -89 | 57 | -136 | -220 | 83 | 187 | -93 | -172 | -17 | 118 | -79 | -127 | 40 | 150 | -29 | -131 | 13 | 245 | -94 | -124 | 1 | 125 | -50 | -37 | -9 | 103 | -24 | -32 | 21 | 99 | -68 | -55 | 44 | 120 | -10 | -68 | 73 | 56 | -11 | -4 | 108 | 104 | -32 | -245 | 49 | 124 | -21 | -87 | 22 | 130 | -44 | -53 | 54 | 97 | -170 | -15 | 32 | 89 | -63 | -60 | 37 | 81 | -26 | -83 | -4 | 76 | -50 | -44 | 12 | 72 | -8 | -17 | 58 | 11 | -61 | -54 | 4 | 68 | -67 | -33 | 4 | 54 | -30 | -25 | -1 | 74 | -47 | -30 | 23 | 41 | -23 | -40 | 18 | 54 | -32 | -30 | 2 | -19 |
StockViz Staff
September 20, 2024
Any question? Send us an email