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 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 251 | 122 | 262 | 158 | 129 | -77 | 69 | 64 | 27 | 407 | 156 | 463 | 1,100 | 264 | -319 | -67 | -84 | -771 | 120 | 226 | 74 | 121 | 142 | 166 | 446 | -3,164 | 149 | 167 | -144 | -533 | -248 | 162 | 192 | -107 | 40 | 285 | 186 | 1,395 | 401 | 246 | 258 | 548 | 347 | -82 | -212 | -23 | 367 | 634 | -505 | -1,791 | 1,041 | - |
Depreciation and Amortization |
Loading...
|
M | 23 | -43 | -42 | -42 | -42 | 36 | 36 | - | - | 46 | 46 | 46 | 46 | 357 | 55 | 55 | 55 | - | 9 | 8 | 9 | 34 | 9 | 9 | 9 | 62 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 550 | 0 | 0 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 3 | 285 | 162 | 509 | 27 | 1,469 | -69 | -64 | -27 | -14,336 | -35 | 284 | 12,077 | -15,192 | 1,968 | -152,658 | 9,025 | -9,938 | 3,720 | 1,499 | 1,896 | 6,335 | -8,284 | 2,464 | -56,325 | 1,023 | 698 | 7,147 | 2,184 | 5,617 | -903 | 3,566 | 1,273 | -4,588 | 1,551 | -7,176 | -940 | 2,130 | 1,142 | -1,524 | 3,637 | 1,353 | 3,045 | 1,221 | -1,210 | 2,766 | 200,057 | 388 | 830 | 2,888 | 554 | - |
Operating Cash Flow |
Loading...
|
M | 231 | 364 | 403 | 715 | 156 | 219 | 418 | 296 | 419 | 140 | 121 | 747 | -936 | 421 | 356 | 508 | -76 | 459 | 302 | 418 | 131 | 234 | 580 | 653 | 401 | 455 | 568 | 605 | -50 | 1,108 | 820 | 1,006 | 653 | 559 | 1,203 | 430 | 1,054 | 712 | 1,099 | 1,031 | 787 | 321 | 1,652 | 1,318 | -28 | 860 | 1,075 | 1,023 | 324 | 1,097 | 1,596 | 2,550 |
Capital Expenditures |
Loading...
|
M | 0 | -35 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | -245 | -113 | -46 | -570 | 0 | -58 | -84 | -331 | -455 | -99 | -35 | -158 | -185 | -42 | -284 | -215 | -971 | -65 | -274 | -10 | -67 | -264 | -132 | -18 | -60 | -354 | -131 | -9 | -156 | -449 | -227 | -9 | -41 | -89 | -79 | -7 | -1,524 | -360 | -37 | -53 | -183 | -89 | -35 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 153 | -148 | -831 | -758 | -203 | -697 | -638 | -905 | -481 | 60 | 962 | -2,277 | 122 | 1,121 | -554 | -506 | -283 | -388 | 189 | -121 | -535 | 469 | 138 | -2,517 | 25 | 10 | -4 | -31 | -12 | 0 | -2 | -1 | -2 | 617 | -634 | 6 | -14 | -23 | -2 | 64 | -1,302 | -1,414 | -602 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 153 | -148 | -831 | -758 | -203 | -697 | -638 | -905 | -481 | 60 | 962 | -2,277 | 122 | 1,121 | -554 | -506 | -283 | -388 | 189 | -121 | -535 | 469 | 138 | -2,517 | 25 | 10 | -4 | -31 | -12 | 0 | -2 | -1 | -2 | 617 | -634 | 6 | -14 | -23 | -2 | 64 | -1,302 | -1,414 | -602 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -218 | -5 | -5 | -1 | -150 | -21 | -194 | -397 | -36 | 277 | -85 | -1 | -125 | -80 | -59 | 219 | -106 | -139 | 36 | -716 | 37 | -54 | 350 | -493 | 309 | 13 | 90 | -724 | -34 | 793 | 5 | -69 | 1 | 37 | -6 | 34 | - | 0 | -17 | 2,894 | 104 | -371 | -480 | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -172 | -157 | -50 | -162 | 66 | 808 | 41 | -250 | -500 | -310 | -411 | -137 | -255 | -150 | 125 | -366 | -366 | -200 | -250 | -436 | -250 | -275 | -250 | -822 | -68 | -500 | 468 | -233 | -190 | -200 | -637 | -267 | -221 | -146 | -600 | -119 | -622 | -175 | -325 | -39 | -250 | -627 | -316 | 872 | 643 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 58 | 46 | 56 | 27 | 34 | 24 | 36 | 24 | 35 | 25 | 33 | 24 | 34 | 22 | 33 | 23 | 34 | 25 | 34 | 2 | 11 | 1 | 2 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 5 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1,049 | -747 | -1,209 | -650 | -733 | 483 | 36 | 1,281 | 388 | 694 | 1,364 | -449 | 110 | 663 | 610 | 154 | 1,306 | -649 | 1,257 | 198 | -297 | 412 | 43 | 359 | 21 | -35 | 401 | 778 | -473 | 451 | 187 | 106 | 768 | 194 | 943 | 679 | -173 | 297 | -537 | -51 | 169 | -16 | -273 | 1,386 | 1,576 | 584 | -511 | 1,540 | -102 | 14,442 | 2,921 | - |
Financing Cash Flow |
Loading...
|
M | -1,049 | -747 | -1,209 | -650 | -733 | 483 | 36 | 1,281 | 388 | 694 | 1,364 | -449 | 110 | 663 | 610 | 154 | 1,306 | -649 | 1,257 | 198 | -297 | 412 | 43 | 359 | 21 | -35 | 401 | 778 | -473 | 451 | 187 | 106 | 768 | 194 | 943 | 679 | -173 | 297 | -537 | -51 | 169 | -16 | -273 | 1,386 | 1,576 | 584 | -511 | 1,540 | -102 | 14,442 | 2,921 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,118 | 917 | 1,349 | 824 | 1,007 | 935 | 1,039 | 1,011 | 1,402 | 1,895 | 1,983 | 1,388 | 1,922 | 1,549 | 1,523 | 1,312 | 1,472 | 1,376 | 1,482 | 1,033 | 1,538 | 1,789 | 1,534 | 1,956 | 1,716 | 1,967 | 2,567 | 2,298 | 2,911 | 2,767 | 3,800 | 2,526 | 2,513 | 2,511 | 2,496 | 1,875 | 2,531 | 1,909 | 3,142 | 2,500 | 2,841 | 1,717 | 1,550 | 2,788 | 1,787 | 2,079 | 1,815 | 1,277 | 638 | 1,260 | 1,293 | - |
Ending Cash |
Loading...
|
M | 1,176 | 1,118 | 917 | 1,349 | 824 | 1,007 | 935 | 1,039 | 1,011 | 1,402 | 1,895 | 1,983 | 1,388 | 1,922 | 1,549 | 1,523 | 1,312 | 1,472 | 1,376 | 1,482 | 1,033 | 1,538 | 1,789 | 1,534 | 1,956 | 1,716 | 1,967 | 2,567 | 2,298 | 2,911 | 2,767 | 3,800 | 2,526 | 2,513 | 2,511 | 2,496 | 1,875 | 2,531 | 1,909 | 3,142 | 2,500 | 2,841 | 1,717 | 1,550 | 2,788 | 1,787 | 2,079 | 1,815 | 1,277 | 638 | 1,260 | 1,293 |
Stock-Based Compensation |
Loading...
|
M | 39 | 16 | 21 | 26 | 63 | - | - | -3 | -37 | -4 | - | - | -40 | -17 | - | - | -14 | -22 | - | - | -15 | -14 | - | - | -9 | -8 | - | - | -7 | 5 | - | - | 4 | 2 | - | - | 1 | 4 | - | - | - | 80 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -172 | -157 | -50 | -162 | 66 | 808 | 41 | -250 | -500 | -310 | -411 | -137 | -255 | -150 | 125 | -366 | -366 | -200 | -250 | -436 | -250 | -275 | -250 | -822 | -68 | -500 | 468 | -233 | -190 | -200 | -637 | -267 | -221 | -146 | -600 | -119 | -622 | -175 | -325 | -39 | -250 | -627 | -316 | 872 | 643 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 3 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 2 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 13,321 | 13,352 | -64 | -248 | 16,836 | 17,652 | 14,282 | 14,068 | 14,328 | 50,111 | 797 | 228 | 14,073 | -1,293 | 3,336 | -153,233 | -144,230 | -155,420 | -151,882 | -150,575 | -148,751 | -142,543 | -151,265 | -149,288 | -205,577 | -208,182 | -207,903 | -201,194 | -199,111 | -195,130 | -197,101 | -194,380 | -193,564 | -198,816 | -198,428 | -205,748 | -207,555 | -204,739 | -204,295 | -206,603 | -203,495 | -201,396 | -199,657 | -199,837 | -201,231 | -111,836 | 84,773 | 83,277 | - | 79,878 | - | - |
Free Cash Flow |
Loading...
|
M | 231 | 329 | 403 | 715 | 156 | 219 | 418 | 296 | 419 | -105 | 234 | 793 | -366 | 421 | 298 | 592 | -407 | 4 | 401 | 383 | 289 | 419 | 622 | 369 | 616 | -516 | 503 | 331 | -60 | 1,041 | 556 | 874 | 634 | 499 | 849 | 298 | 1,045 | 869 | 650 | 803 | 778 | 281 | 1,563 | 1,398 | -35 | 2,384 | 1,435 | 1,060 | 272 | 1,280 | 1,685 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email