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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -69 | -38 | 53 | 84 | -63 | -41 | -37 | 23 | 153 | 57 | 208 | 159 | -89 | 441 | 342 | 415 | 786 | 439 | 490 | 506 | 463 | 416 | 746 | 1,258 | 1,242 | 1,361 | 1,176 | 711 | 702 | 651 | 568 | 441 | 447 | 419 | 402 | 489 | 477 | 477 | 478 | 487 | 463 | 455 | 432 | 426 | 385 | 362 | 468 | 448 | 394 | 353 | 239 | 206 | 246 | 250 | 226 | 217 | 248 | 269 | 273 | 287 | 269 | 226 | 197 | 161 | 269 | 282 | 294 | 298 | 149 | 133 | 139 | 136 | 132 | 131 | 130 | 128 | 127 | 122 | 153 | 158 | 149 | 163 | 99 | 84 | 102 | 77 | 88 | 79 | 53 | -43 | -152 | -152 | -152 | -61 | 12 | 16 | 29 | 43 | 67 | 67 | 47 | 27 | 13 | 0 |
Depreciation and Amortization |
Loading...
|
M | 2,081 | 2,059 | 966 | 1,228 | 1,205 | 1,211 | 1,205 | 1,219 | 1,188 | 1,215 | 1,161 | 1,097 | 1,191 | 1,125 | 1,212 | 1,197 | 1,079 | 1,069 | 963 | 947 | 944 | 939 | 926 | 921 | 921 | 904 | 902 | 895 | 891 | 909 | 913 | 945 | 971 | 979 | 982 | 943 | 883 | 828 | 784 | 765 | 763 | 753 | 749 | 730 | 752 | 725 | 698 | 746 | 560 | 460 | 358 | 195 | 222 | 222 | 217 | 219 | 217 | 213 | 215 | 207 | 218 | 236 | 249 | 276 | 273 | 238 | 195 | 155 | 125 | 120 | 118 | 114 | 103 | 88 | 76 | 63 | 57 | 54 | 45 | 42 | 40 | 40 | 41 | 40 | 42 | 41 | 41 | 40 | 40 | 42 | 44 | 44 | 45 | 44 | 37 | 39 | 41 | 43 | 48 | 47 | 42 | 29 | 18 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | -790 | -789 | -427 | -145 | 0 | -18 | -9 | -138 | -259 | -233 | -310 | -178 | 50 | -157 | -79 | -47 | -213 | -5 | 48 | 45 | 38 | 96 | -172 | -665 | -647 | -746 | -607 | -158 | -161 | -145 | -77 | -55 | -55 | -37 | -37 | -57 | -62 | -57 | -56 | -56 | -49 | -46 | -51 | -46 | -90 | -97 | -97 | -90 | -84 | -54 | -18 | -14 | 34 | 17 | 4 | 0 | 7 | -21 | -69 | -69 | -130 | -100 | 81 | 68 | -23 | -29 | -175 | -167 | -25 | -21 | -28 | -26 | -23 | -19 | -32 | -28 | -27 | -26 | -70 | -81 | -73 | -72 | 0 | 12 | -17 | -18 | -34 | -33 | -11 | 83 | 192 | 192 | 191 | 98 | 18 | -2 | 3 | 9 | 0 | 22 | 30 | 22 | 16 | 14 |
Operating Cash Flow |
Loading...
|
M | 1,218 | 1,195 | 852 | 1,122 | 1,088 | 1,120 | 1,119 | 1,050 | 1,063 | 1,026 | 1,056 | 1,259 | 1,373 | 1,450 | 1,509 | 1,429 | 1,416 | 1,438 | 1,447 | 1,400 | 1,410 | 1,381 | 1,374 | 1,415 | 1,414 | 1,442 | 1,452 | 1,448 | 1,430 | 1,367 | 1,371 | 1,331 | 1,320 | 1,392 | 1,357 | 1,377 | 1,315 | 1,255 | 1,279 | 1,283 | 1,249 | 1,195 | 1,119 | 1,040 | 978 | 993 | 1,039 | 1,091 | 887 | 773 | 545 | 383 | 463 | 448 | 445 | 435 | 426 | 422 | 391 | 388 | 372 | 364 | 348 | 405 | 416 | 400 | 409 | 299 | 258 | 239 | 230 | 229 | 235 | 224 | 197 | 180 | 168 | 150 | 154 | 134 | 141 | 137 | 128 | 134 | 128 | 116 | 115 | 93 | 81 | 80 | 84 | 89 | 63 | 85 | 86 | 91 | 110 | 104 | 114 | 113 | 126 | 87 | 53 | 26 |
Capital Expenditures |
Loading...
|
M | -426 | -404 | -641 | -522 | -492 | -454 | -391 | -401 | -419 | -433 | -448 | -500 | -496 | -529 | -635 | -622 | -610 | -561 | -489 | -438 | -440 | -463 | -441 | -430 | -416 | -432 | -385 | -344 | -313 | -261 | -231 | -238 | -231 | -227 | -233 | -221 | -209 | -194 | -180 | -177 | -176 | -177 | -195 | -424 | -1,297 | -1,267 | -1,454 | -1,269 | -910 | -907 | -693 | -826 | -286 | -294 | -281 | -66 | -63 | -60 | -42 | -83 | -76 | -70 | -2,683 | -2,800 | -5,224 | -5,248 | -3,050 | -2,884 | -473 | -491 | -74 | -172 | -607 | -590 | -623 | -806 | -355 | -324 | -281 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 243 | 248 | 248 | -1 | -35 | -67 | -132 | 260 | 310 | 316 | 623 | 287 | 262 | 882 | 654 | 661 | 756 | 178 | 121 | 188 | 262 | 418 | 401 | 989 | 819 | 544 | 876 | 187 | 187 | 301 | 14 | 130 | 229 | 346 | 300 | 210 | 139 | 7 | -16 | -36 | -49 | -57 | -39 | -19 | -8 | 0 | 0 | -8 | -15 | -12 | -12 | -3 | 3 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | 0 | 2 | 5 | 5 | 5 | 4 | 1 | 1 | 1 | 0 | 1 | 1 | 8 | 7 | 7 | 7 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 243 | 248 | 248 | -1 | -35 | -67 | -132 | 260 | 310 | 316 | 623 | 287 | 262 | 882 | 654 | 661 | 756 | 178 | 121 | 188 | 262 | 418 | 401 | 989 | 819 | 544 | 876 | 187 | 187 | 301 | 14 | 130 | 229 | 346 | 300 | 210 | 139 | 7 | -16 | -36 | -49 | -57 | -39 | -19 | -8 | 0 | 0 | -8 | -15 | -12 | -12 | -3 | 3 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | 0 | 2 | 5 | 5 | 5 | 4 | 1 | 1 | 1 | 0 | 1 | 1 | 8 | 7 | 7 | 7 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 57 | 90 | 90 | 86 | 150 | 469 | 383 | 161 | 119 | -444 | -673 | -1,080 | -2,835 | -409 | -69 | 1,313 | 2,647 | 364 | 1,494 | 679 | -21 | 321 | -663 | -1,218 | -135 | 385 | 109 | 657 | 620 | -36 | 1,166 | 675 | 919 | 329 | 606 | 1,075 | 630 | 1,083 | -348 | 527 | 888 | 780 | 814 | -61 | -109 | - | - | 129 | 812 | 495 | 495 | 365 | -317 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 41 | 268 | 127 | -4 | -20 | -20 | -19 | 1 | 2 | 0 | 0 | 1 | -3 | -3 | -4 | -5 | 106 | 1,008 | 1,009 | 1,009 | 902 | 0 | 3 | 1 | 574 | 575 | 540 | 1,025 | 755 | 893 | 925 | 3,245 | 2,957 | 3,913 | 4,451 | 1,648 | 1,640 | 547 | 1,008 | 1,856 | 1,851 | 2,768 | 2,109 | 1,603 | 2,204 | 1,287 | 1,434 | 1,242 | 1,866 | 1,881 | 1,392 | 1,241 | 15 | 0 | 361 | 660 | 952 | 952 | 1,203 | 908 | 616 | 621 | -40 | 1,457 | 1,314 | 1,460 | 1,896 | 616 | 706 | 610 | 417 | 195 | 742 | 711 | 621 | 621 | 127 | 143 | 147 | 173 | 113 | 160 | 54 | 27 | 87 | 0 | 225 | 225 | 225 | 225 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 725 | 724 | 904 | 722 | 722 | 720 | 720 | 709 | 698 | 687 | 675 | 674 | 801 | 929 | 1,056 | 1,183 | 1,171 | 1,158 | 1,144 | 1,131 | 1,128 | 1,127 | 1,678 | 1,673 | 1,667 | 1,660 | 1,102 | 1,082 | 1,055 | 1,025 | 994 | 980 | 994 | 1,003 | 995 | 965 | 917 | 876 | 854 | 837 | 820 | 802 | 768 | 757 | 744 | 729 | 714 | 736 | 608 | 522 | 449 | 326 | 357 | 348 | 346 | 345 | 344 | 332 | 315 | 306 | 291 | 289 | 279 | 269 | 265 | 286 | 383 | 361 | 335 | 321 | 198 | 245 | 265 | 214 | 281 | 220 | 186 | 207 | 184 | 178 | 172 | 160 | 130 | 126 | 121 | 100 | 65 | 64 | 63 | 45 | 30 | 58 | 42 | 42 | 42 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,011 | 1,447 | 1,400 | 1,752 | 982 | 1,029 | 900 | 1,506 | 1,255 | 1,070 | 1,162 | -76 | -1,435 | -1,673 | -688 | 1,287 | 2,563 | 2,562 | 1,800 | 264 | 264 | 260 | 847 | 900 | 896 | 1,711 | 824 | 793 | 801 | 5 | 4 | -151 | -193 | -211 | -186 | 1,261 | 1,807 | 2,003 | 1,967 | 725 | 316 | 122 | 1,087 | 1,580 | 1,497 | 2,176 | 1,228 | 677 | 662 | -2 | 434 | 635 | 728 | 762 | 385 | 173 | 85 | 64 | -1 | 14 | 148 | 137 | 297 | -1,229 | 23 | 12 | -160 | 1,270 | -41 | -32 | -13 | 22 | -63 | -63 | 89 | 269 | 412 | 464 | 299 | 126 | 3 | -51 | 479 | 509 | 1,076 | 1,080 | 556 | 577 | -41 | -41 | -39 | -36 | 0 | 0 | 0 | 22 | 21 | 168 | 139 | 99 | 61 | -86 | -57 | -38 |
Financing Cash Flow |
Loading...
|
M | 1,011 | 1,447 | 1,400 | 1,752 | 982 | 1,029 | 900 | 1,506 | 1,255 | 1,070 | 1,162 | -76 | -1,435 | -1,673 | -688 | 1,287 | 2,563 | 2,562 | 1,800 | 264 | 264 | 260 | 847 | 900 | 896 | 1,711 | 824 | 793 | 801 | 5 | 4 | -151 | -193 | -211 | -186 | 1,261 | 1,807 | 2,003 | 1,967 | 725 | 316 | 122 | 1,087 | 1,580 | 1,497 | 2,176 | 1,228 | 677 | 662 | -2 | 434 | 635 | 728 | 762 | 385 | 173 | 85 | 64 | -1 | 14 | 148 | 137 | 297 | -1,229 | 23 | 12 | -160 | 1,270 | -41 | -32 | -13 | 22 | -63 | -63 | 89 | 269 | 412 | 464 | 299 | 126 | 3 | -51 | 479 | 509 | 1,076 | 1,080 | 556 | 577 | -41 | -41 | -39 | -36 | 0 | 0 | 0 | 22 | 21 | 168 | 139 | 99 | 61 | -86 | -57 | -38 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -3 | 0 | 0 | 0 | 2 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 563 | 492 | 210 | 195 | 171 | 196 | 176 | 199 | 197 | 197 | 275 | 210 | 452 | 628 | 1,029 | 2,886 | 146 | 209 | 138 | 140 | 131 | 149 | 158 | 164 | 188 | 85 | 103 | 91 | 287 | 89 | 57 | 52 | 53 | 65 | 61 | 120 | 55 | 65 | 87 | 60 | 95 | 55 | 62 | 58 | 68 | 59 | 53 | 53 | 46 | 57 | 48 | 42 | 22 | 34 | 28 | 133 | 107 | 71 | 47 | 96 | 177 | 116 | 29 | 51 | 28 | 29 | 30 | -941 | 1 | 2 | 2 | 1 | 2 | 6 | 1 | 2 | 3 | 4 | 9 | 2 | 82 | 10 | 9 | 3 | 2 | 4 | 3 | 9 | 19 | 24 | 23 | 55 | 96 | 96 | 116 | 122 | 140 | 120 | 70 | 59 | 0 | 2 | - | - |
Ending Cash |
Loading...
|
M | 688 | 563 | 298 | 210 | 195 | 171 | 196 | 176 | 199 | 197 | 197 | 275 | 210 | 452 | 628 | 1,029 | 2,886 | 146 | 209 | 138 | 140 | 131 | 149 | 158 | 164 | 81 | 85 | 103 | 91 | 287 | 89 | 57 | 52 | 53 | 65 | 61 | 120 | 55 | 65 | 87 | 60 | 95 | 55 | 62 | 58 | 68 | 59 | 53 | 53 | 46 | 57 | 48 | 42 | 22 | 34 | 28 | 133 | 107 | 71 | 47 | 96 | 177 | 116 | 29 | 51 | 28 | 29 | 30 | -63 | 1 | 2 | 2 | 1 | 2 | 6 | 1 | 2 | 3 | 4 | 9 | 2 | 82 | 10 | 9 | 3 | 2 | 4 | 3 | 9 | 19 | 24 | 23 | 87 | 87 | 96 | 116 | 122 | 140 | 120 | 70 | 59 | 0 | 2 | - |
Stock-Based Compensation |
Loading...
|
M | 32 | 31 | 25 | 29 | 30 | 31 | 35 | 33 | 32 | 32 | 30 | 31 | 27 | 21 | 25 | 27 | 36 | 34 | 36 | 34 | 31 | 30 | 27 | 27 | 27 | 27 | 25 | 24 | 23 | 21 | 19 | 18 | 18 | 20 | 20 | 21 | 21 | 21 | 22 | 21 | 21 | 21 | 19 | 20 | 22 | 21 | 22 | 27 | 20 | 19 | 18 | 12 | 15 | 14 | 13 | 12 | 12 | 12 | 11 | 12 | 18 | 17 | -155 | -149 | -151 | -151 | 19 | 17 | 15 | 14 | 14 | 7 | 1 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 41 | 268 | 127 | -4 | -20 | -20 | -19 | 1 | 2 | 0 | 0 | 1 | -3 | -3 | -4 | -5 | 106 | 1,008 | 1,009 | 1,009 | 902 | 0 | 3 | 1 | 574 | 575 | 540 | 1,025 | 755 | 893 | 925 | 3,245 | 2,957 | 3,913 | 4,451 | 1,648 | 1,640 | 547 | 1,008 | 1,856 | 1,851 | 2,768 | 2,109 | 1,603 | 2,204 | 1,287 | 1,434 | 1,242 | 1,866 | 1,881 | 1,392 | 1,241 | 15 | 0 | 361 | 660 | 952 | 952 | 1,203 | 908 | 616 | 621 | -40 | 1,457 | 1,314 | 1,460 | 1,896 | 616 | 706 | 610 | 417 | 195 | 742 | 711 | 621 | 621 | 127 | 143 | 147 | 173 | 113 | 160 | 54 | 27 | 87 | 0 | 225 | 225 | 225 | 225 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 186 | 83 | 83 | 0 | 0 | 0 | 0 | 603 | 606 | 606 | 606 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,066 | -2,281 | -1,967 | -2,255 | -1,764 | -1,801 | -1,858 | -1,524 | -1,174 | -1,035 | -763 | -393 | 365 | 472 | 332 | -1,054 | -2,207 | -2,532 | -2,765 | -2,348 | -2,241 | -1,570 | -931 | 190 | 987 | 1,573 | 1,618 | 1,483 | 1,536 | 1,094 | 1,226 | 1,297 | 760 | 392 | -502 | -1,079 | -1,197 | -1,625 | -1,494 | -1,864 | -2,009 | -1,757 | -1,491 | -2,027 | -2,915 | -3,902 | -4,930 | -5,022 | -4,324 | -3,500 | -2,646 | -1,732 | -1,367 | -1,025 | -679 | -309 | -302 | -359 | -263 | -266 | -580 | -931 | -1,087 | -1,562 | -1,584 | -1,246 | -1,101 | -736 | -385 | -405 | -374 | -405 | -415 | -396 | -425 | -341 | -287 | -269 | -273 | -279 | -316 | -374 | -520 | -604 | -650 | -579 | -545 | -518 | -489 | -514 | -424 | -255 | -92 | 67 | 121 | 181 | 186 | 171 | 86 | 6 | -28 | -49 | -18 | - |
Free Cash Flow |
Loading...
|
M | 792 | 790 | 611 | 600 | 596 | 666 | 728 | 649 | 644 | 593 | 608 | 759 | 877 | 922 | 873 | 807 | 806 | 877 | 958 | 963 | 970 | 919 | 932 | 985 | 999 | 1,011 | 1,067 | 1,105 | 1,117 | 1,106 | 1,140 | 1,093 | 1,089 | 1,165 | 1,124 | 1,156 | 1,106 | 1,060 | 1,100 | 1,106 | 1,073 | 1,017 | 994 | 685 | -250 | -204 | -415 | -178 | -23 | -134 | -148 | -443 | 177 | 153 | 164 | 369 | 362 | 363 | 349 | 305 | 296 | 294 | 2,913 | 2,853 | 440 | 400 | -2,642 | -2,585 | -215 | -252 | 157 | 57 | -372 | -366 | -426 | -626 | -187 | -174 | -127 | 134 | 141 | 137 | 127 | 134 | 128 | 116 | 114 | 92 | 80 | 79 | 84 | 89 | 63 | 85 | 86 | 91 | 110 | 103 | 114 | 113 | 126 | 87 | 53 | 26 |
StockViz Staff
September 20, 2024
Any question? Send us an email