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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 350 | 372 | 402 | 408 | 396 | 348 | 340 | 379 | 440 | 536 | 592 | 617 | 555 | 513 | 439 | 380 | 359 | 343 | 335 | 323 | 322 | 336 | 207 | 196 | 187 | 149 | 261 | 258 | 255 | 243 | 232 | 214 | 160 | 149 | 146 | 130 | 175 | 179 | 174 | 177 | 156 | 132 | 108 | 80 | 80 | 87 | 94 | 103 | 92 | 77 | 64 | 50 | 41 | 28 | 17 | 9 |
Depreciation and Amortization |
Loading...
|
M | 19 | 18 | 18 | 16 | 16 | 15 | 14 | 14 | 14 | 13 | 13 | 12 | 11 | 9 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -33 | 19 | 17 | 13 | 12 | 13 | 11 | 14 | 13 | 14 | 13 | 13 | 14 | 12 | 18 | 18 | 14 | 13 | 2 | -1 | -1 | -2 | -2 | -2 | 0 | 1 | 2 | 2 | 0 | 0 | -1 | -1 | 5 | 8 | 2 | 8 | 4 | -1 | 5 | -1 | -4 | -2 | -1 | 0 | -1 | 26 | 50 | 71 | 74 | 60 | 46 | 32 | 33 | 20 | 9 | 1 |
Operating Cash Flow |
Loading...
|
M | 325 | -1 | -120 | -145 | -90 | 176 | 311 | 370 | 465 | 499 | 596 | 612 | 573 | 526 | 458 | 460 | 436 | 358 | 285 | 259 | 205 | 311 | 329 | 332 | 331 | 202 | 176 | 112 | 111 | 148 | 183 | 198 | 170 | 180 | 135 | 135 | 172 | 121 | 116 | 121 | 112 | 161 | 160 | 132 | 116 | 112 | 90 | 82 | 60 | 45 | 59 | 63 | 64 | 47 | 29 | 9 |
Capital Expenditures |
Loading...
|
M | -15 | -14 | -15 | -21 | -18 | -20 | -19 | -13 | -13 | -13 | -18 | -18 | -18 | -37 | -30 | -31 | -31 | -9 | -9 | -10 | -9 | -9 | -10 | -9 | -9 | -11 | -9 | -7 | -7 | -6 | -5 | -6 | -7 | -7 | -11 | -13 | -12 | -10 | -7 | -4 | -4 | -4 | -3 | -5 | -6 | -6 | -5 | -3 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | -1 | 0 | 1 | -1 | 100 | 188 | 248 | 235 | 93 | -103 | -205 | -232 | -190 | -84 | -42 | 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 | 0 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | -1 | 0 | 1 | -1 | 100 | 188 | 248 | 235 | 93 | -103 | -205 | -232 | -190 | -84 | -42 | 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 | 0 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 249 | 449 | 579 | 664 | 475 | 495 | 389 | 333 | 156 | -30 | 22 | 12 | 143 | 209 | 254 | 424 | 409 | 303 | 177 | 16 | -24 | 490 | 666 | 713 | 750 | 270 | 98 | 54 | 70 | 73 | 106 | 106 | 56 | 53 | 23 | 25 | 28 | -1 | -3 | -4 | -5 | -5 | 25 | 47 | 46 | 45 | 83 | 98 | 99 | 101 | 35 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | -104 | -450 | -581 | -618 | -581 | -235 | -173 | -220 | -172 | -315 | -387 | -700 | -821 | -693 | -758 | -468 | -391 | -607 | -444 | -445 | -387 | -250 | -206 | -105 | -143 | -100 | -146 | -194 | -170 | -120 | -74 | -20 | -1 | -1 | 0 | 0 | 0 | 0 | -23 | -54 | -54 | -54 | -99 | -108 | -111 | -113 | -45 | -13 | -10 | -7 | -7 | - |
Dividends Paid |
Loading...
|
M | 145 | 145 | 145 | 145 | 145 | 146 | 147 | 148 | 137 | 125 | 113 | 101 | 95 | 89 | 83 | 79 | 77 | 75 | 74 | 71 | 72 | 68 | 69 | 59 | 40 | 30 | 11 | 3 | 3 | 0 | 0 | 0 | 15 | 30 | 45 | 60 | 45 | 30 | 15 | 0 | 16 | 31 | 47 | 47 | 31 | 16 | 0 | 0 | 3 | 3 | 3 | 3 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 283 | 483 | 613 | 663 | 473 | 494 | 364 | 314 | 220 | 33 | 33 | 33 | 33 | -1 | -1 | -4 | -5 | -5 | -5 | -1 | -1 | 453 | 627 | 673 | 742 | 317 | 144 | 99 | 94 | 98 | 131 | 131 | 68 | 135 | 72 | 87 | 159 | 61 | 92 | 78 | 7 | 5 | 19 | 38 | 37 | 37 | 135 | 149 | 147 | 146 | 33 | -2 | 6 | 6 | 6 | 6 |
Financing Cash Flow |
Loading...
|
M | 283 | 483 | 613 | 663 | 473 | 494 | 364 | 314 | 220 | 33 | 33 | 33 | 33 | -1 | -1 | -4 | -5 | -5 | -5 | -1 | -1 | 453 | 627 | 673 | 742 | 317 | 144 | 99 | 94 | 98 | 131 | 131 | 68 | 135 | 72 | 87 | 159 | 61 | 92 | 78 | 7 | 5 | 19 | 38 | 37 | 37 | 135 | 149 | 147 | 146 | 33 | -2 | 6 | 6 | 6 | 6 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 98 | 109 | 115 | 153 | 160 | 137 | 136 | 144 | 212 | 266 | 249 | 263 | 189 | 128 | 143 | 78 | 100 | 120 | 238 | 310 | 293 | 481 | 667 | 691 | 824 | 632 | 604 | 534 | 613 | 574 | 551 | 503 | 497 | 436 | 446 | 451 | 389 | 391 | 347 | 292 | 306 | 280 | 228 | 182 | 148 | 132 | 122 | 94 | 65 | 53 | 76 | 71 | 59 | 41 | 28 | 13 |
Ending Cash |
Loading...
|
M | 102 | 98 | 109 | 115 | 153 | 160 | 137 | 136 | 144 | 212 | 266 | 249 | 263 | 189 | 128 | 143 | 78 | 100 | 120 | 238 | 310 | 293 | 481 | 667 | 691 | 824 | 632 | 604 | 534 | 613 | 574 | 551 | 503 | 497 | 436 | 446 | 451 | 389 | 391 | 347 | 292 | 306 | 280 | 228 | 182 | 148 | 132 | 122 | 94 | 65 | 53 | 76 | 71 | 59 | 41 | 28 |
Stock-Based Compensation |
Loading...
|
M | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | -104 | -450 | -581 | -618 | -581 | -235 | -173 | -220 | -172 | -315 | -387 | -700 | -821 | -693 | -758 | -468 | -391 | -607 | -444 | -445 | -387 | -250 | -206 | -105 | -143 | -100 | -146 | -194 | -170 | -120 | -74 | -20 | -1 | -1 | 0 | 0 | 0 | 0 | -23 | -54 | -54 | -54 | -99 | -108 | -111 | -113 | -45 | -13 | -10 | -7 | -7 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,196 | 3,239 | 2,951 | 2,485 | 1,981 | 1,493 | 1,381 | 1,489 | 1,596 | 1,734 | 1,690 | 1,568 | 1,472 | 1,337 | 1,287 | 1,326 | 1,578 | 1,963 | 2,272 | 2,678 | 2,992 | 3,169 | 3,578 | 3,654 | 3,619 | 3,516 | 3,240 | 3,093 | 2,877 | 2,698 | 2,480 | 2,273 | 2,146 | 2,089 | 2,006 | 1,941 | 1,843 | 1,673 | 1,516 | 1,347 | 1,156 | 986 | 844 | 736 | 660 | 600 | 533 | 440 | 383 | 332 | 231 | 166 | 130 | 55 | 55 | 55 |
Free Cash Flow |
Loading...
|
M | 309 | -16 | -135 | -166 | -108 | 156 | 292 | 357 | 451 | 486 | 578 | 594 | 555 | 489 | 427 | 430 | 406 | 349 | 276 | 250 | 196 | 302 | 319 | 323 | 322 | 191 | 167 | 105 | 104 | 142 | 177 | 191 | 163 | 173 | 124 | 122 | 161 | 111 | 109 | 117 | 108 | 157 | 157 | 127 | 110 | 107 | 84 | 78 | 58 | 43 | 58 | 62 | 63 | 47 | 29 | 9 |
StockViz Staff
September 20, 2024
Any question? Send us an email