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 | 2003-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 177 | 148 | 217 | 216 | 142 | 293 | 264 | 260 | 240 | 246 | 237 | 224 | 193 | 194 | 136 | 93 | 84 | 128 | 127 | 123 | 121 | 119 | 111 | 105 | 101 | 89 | 83 | 80 | 73 | 70 | 67 | 62 | 61 | 60 | 59 | 35 | 40 | 40 | 41 | 36 | 31 | 31 | 28 | 34 | 21 | 32 | 15 | 14 | 11 | 7 | 13 | 6 | 5 | -11 | 2 | 1 | 0 | -27 | -24 | -14 | -86 | -148 | -95 | 2 | 4 | 2 | 11 | 8 | 11 | 9 | 12 | 11 | 8 | 8 | 8 | 7 | 5 | 6 | 2 |
Depreciation and Amortization |
Loading...
|
M | 27 | 25 | 16 | 23 | 23 | 22 | 19 | 17 | 17 | 13 | 15 | 13 | 9 | 9 | 14 | 5 | 8 | 8 | 10 | 5 | 7 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 17 | 3 | 4 | 3 | 12 | 2 | 2 | 2 | -4 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 7 | 1 | 2 | 6 | 3 | 3 | - | - | - | - | 1 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -7 | 133 | -811 | -676 | 244 | 563 | 108 | 99 | 347 | 472 | -1,623 | -2,381 | -40 | -47 | 13 | 56 | 64 | 6 | 5 | 3 | 1 | 7 | 12 | 7 | -1 | -5 | 2 | 1 | -4 | -134 | -4 | -2 | -8 | -466 | -12 | 5 | -5 | -385 | -5 | -4 | -2 | -4 | 1 | -9 | 5 | -6 | 13 | 16 | 18 | 24 | 14 | 20 | 18 | 33 | 24 | 28 | 21 | 16 | 69 | 5 | -1 | 215 | 102 | 23 | 16 | 26 | 2 | 5 | 1 | 2 | 2 | 4 | 0 | 1 | 1 | 1 | 1 | - | - |
Operating Cash Flow |
Loading...
|
M | 245 | 341 | -570 | -457 | 357 | 794 | 491 | 337 | 623 | 615 | -1,308 | -2,061 | 100 | 220 | 167 | 159 | 124 | 183 | 204 | 179 | 151 | 145 | 149 | 159 | 88 | 113 | 96 | 87 | 88 | -218 | 99 | 44 | 71 | -10 | 61 | 16 | 61 | -73 | 47 | 21 | 40 | 41 | 37 | 51 | 36 | 23 | 5 | 47 | 36 | 33 | 27 | 43 | 39 | 80 | -20 | 10 | -69 | -17 | 21 | 46 | 24 | 18 | 19 | 8 | 36 | 18 | 16 | 2 | 19 | 19 | 10 | 0 | 14 | 13 | 7 | 3 | 11 | 27 | 13 |
Capital Expenditures |
Loading...
|
M | -19 | -27 | -26 | -32 | -29 | -57 | -37 | -21 | -26 | -38 | -18 | -3 | -10 | -6 | -13 | -3 | -17 | -20 | -6 | -6 | -3 | -3 | -6 | -1 | -1 | -1 | -3 | -3 | -3 | -9 | -3 | -4 | -3 | -12 | -8 | -2 | -2 | -11 | -5 | -4 | -1 | -16 | -1 | 0 | -1 | -3 | -1 | -3 | -2 | 0 | 0 | -14 | -14 | 0 | 0 | 0 | 0 | -3 | 0 | -1 | -3 | 0 | -2 | -2 | -3 | -9 | -10 | -7 | -9 | -8 | -13 | -8 | -7 | -12 | -2 | -8 | -1 | -14 | -7 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -192 | -2 | -1 | 13 | -13,537 | -30 | -5 | 104 | -50 | -25 | -53 | -41 | -65 | -14 | -42 | -78 | -62 | -16 | -26 | 5 | -65 | -58 | -9 | -23 | -6 | 9 | -1 | -2 | -9 | -1,275 | -11 | 5 | 3 | 360 | -35 | -8 | 5 | -6 | 10 | 13 | -15 | 25 | 2 | 65 | 45 | 17 | 12 | 73 | 55 | 42 | 22 | 50 | 77 | 62 | 51 | 15 | 0 | - | - | 1 | - | 0 | - | - | 1 | 2 | 1 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -192 | -2 | -1 | 13 | -13,537 | -30 | -5 | 104 | -50 | -25 | -53 | -41 | -65 | -14 | -42 | -78 | -62 | -16 | -26 | 5 | -65 | -58 | -9 | -23 | -6 | 9 | -1 | -2 | -9 | -1,275 | -11 | 5 | 3 | 360 | -35 | -8 | 5 | -6 | 10 | 13 | -15 | 25 | 2 | 65 | 45 | 17 | 12 | 73 | 55 | 42 | 22 | 50 | 77 | 62 | 51 | 15 | 0 | - | - | 1 | - | 0 | - | - | 1 | 2 | 1 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -644 | -8,349 | 9,953 | 596 | 1,286 | 4,039 | -515 | 403 | 571 | -2,136 | 0 | -84 | -6 | -73 | 314 | 2 | 1 | -1 | -498 | 492 | -72 | -229 | -94 | 390 | -7 | -3 | -86 | 77 | 6 | 172 | -152 | -163 | 184 | -5 | -123 | 43 | -13 | -95 | 98 | -38 | -20 | -100 | 218 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -8 | -59 | -11 | -11 | -11 | 139 | 139 | 13 | 95 | 1,051 | 559 | 4,120 | -23 | 0 | 0 | -9 | -63 | -5 | -44 | -34 | -38 | 0 | 0 | 0 | -13 | 14 | -3 | 0 | -4 | -29 | 0 | 56 | -7 | -29 | 0 | 1 | -9 | 6 | 3 | 1 | -11 | 2 | -128 | 131 | 5 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | -1 | -1 | -1 | 555 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 44 | 44 | 43 | 43 | 43 | 42 | 42 | 41 | 41 | 40 | 37 | 26 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 0 | 26 | 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 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -8 | 0 | 2,609 | -2,426 | 3,886 | -1,803 | 3,160 | 6,577 | 4,530 | 3,511 | 4,647 | 0 | 6,472 | 3,004 | 1,292 | 2,640 | 2,341 | 357 | 975 | 1,230 | 525 | 725 | 820 | 500 | 295 | 451 | 874 | 672 | 714 | -2,096 | 253 | 1,349 | 1,049 | -1,113 | 572 | 152 | 5 | -880 | 228 | 206 | 420 | 397 | 252 | -42 | 494 | -10 | 207 | 185 | 72 | 286 | 40 | 76 | 213 | 35 | 269 | -119 | 468 | -60 | 360 | 523 | 409 | 140 | 105 | 35 | 185 | 22 | 239 | 23 | 40 | 151 | 94 | 64 | 164 | 105 | 244 | 224 | 263 | 661 | 374 |
Financing Cash Flow |
Loading...
|
M | -8 | 0 | 2,609 | -2,426 | 3,886 | -1,803 | 3,160 | 6,577 | 4,530 | 3,511 | 4,647 | 0 | 6,472 | 3,004 | 1,292 | 2,640 | 2,341 | 357 | 975 | 1,230 | 525 | 725 | 820 | 500 | 295 | 451 | 874 | 672 | 714 | -2,096 | 253 | 1,349 | 1,049 | -1,113 | 572 | 152 | 5 | -880 | 228 | 206 | 420 | 397 | 252 | -42 | 494 | -10 | 207 | 185 | 72 | 286 | 40 | 76 | 213 | 35 | 269 | -119 | 468 | -60 | 360 | 523 | 409 | 140 | 105 | 35 | 185 | 22 | 239 | 23 | 40 | 151 | 94 | 64 | 164 | 105 | 244 | 224 | 263 | 661 | 374 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,576 | 3,497 | 2,153 | 3,639 | 1,043 | 1,610 | 1,886 | 2,602 | 516 | 918 | 3,396 | 5,347 | 2,672 | 1,419 | 1,518 | 416 | 435 | 872 | 1,068 | 786 | 499 | 701 | 507 | 439 | 417 | 650 | 607 | 647 | 284 | 356 | 696 | 1,031 | 225 | 325 | 758 | 492 | 164 | 259 | 379 | 466 | 306 | 509 | 383 | 556 | 205 | 308 | 179 | 180 | 155 | 306 | 535 | 363 | 217 | 616 | 561 | 830 | 397 | 758 | 569 | 228 | 140 | 173 | 181 | 192 | 116 | 167 | 196 | 296 | 265 | 207 | 224 | 363 | 174 | 295 | 305 | 197 | 115 | - | - |
Ending Cash |
Loading...
|
M | 3,550 | 1,576 | 3,497 | 2,153 | 3,639 | 1,043 | 1,610 | 1,886 | 2,602 | 516 | 918 | 3,396 | 5,347 | 2,672 | 1,419 | 1,518 | 416 | 435 | 872 | 1,068 | 786 | 499 | 701 | 507 | 439 | 417 | 650 | 607 | 647 | 11 | 356 | 696 | 1,031 | 8 | 325 | 758 | 492 | 12 | 259 | 379 | 466 | 306 | 509 | 383 | 556 | 205 | 308 | 179 | 180 | 155 | 306 | 535 | 363 | 217 | 616 | 561 | 830 | 397 | 758 | 569 | 228 | 140 | 173 | 181 | 192 | 116 | 167 | 196 | 296 | 265 | 207 | 224 | 363 | 174 | 295 | 305 | 197 | 115 | - |
Stock-Based Compensation |
Loading...
|
M | 13 | 9 | 9 | 10 | 6 | 10 | 9 | 11 | 10 | 10 | 8 | 10 | 8 | 7 | 7 | 8 | 7 | 6 | 6 | 7 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | -12 | 3 | 4 | 0 | 3 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | - | 33 | 104 | 0 | - | - | - | - | - | - | - | 4 | - | - | - | 0 | - | - | 0 | - | - |
Issuance/Purchase of Shares |
|
M | -8 | -59 | -11 | -11 | -11 | 139 | 139 | 13 | 95 | 1,051 | 559 | 4,120 | -23 | 0 | 0 | -9 | -63 | -5 | -44 | -34 | -38 | 0 | 0 | 0 | -13 | 14 | -3 | 0 | -4 | -29 | 0 | 56 | -7 | -29 | 0 | 1 | -9 | 6 | 3 | 1 | -11 | 2 | -128 | 131 | 5 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | -1 | -1 | -1 | 555 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 50 | 13 | 95 | 261 | 295 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -20,235 | -28,852 | 2,454 | 1,353 | 2,632 | 3,742 | -148 | -150 | -154 | 5,786 | 5,841 | 37,912 | 33,927 | 29,640 | 27,237 | 26,307 | 23,430 | 21,426 | 20,930 | 20,150 | 18,900 | 17,974 | 17,496 | 16,516 | 15,960 | 15,164 | 15,320 | 14,858 | 14,502 | 13,726 | 13,590 | 13,789 | 12,523 | 11,463 | 11,091 | 11,333 | 9,460 | 8,575 | 8,295 | 8,082 | 7,745 | 7,312 | 7,180 | 7,024 | 6,605 | 6,031 | 5,829 | 5,528 | 5,307 | 5,025 | 5,049 | 5,110 | 4,903 | 434 | 5,021 | 4,885 | 5,085 | 4,703 | 4,878 | 4,679 | 4,139 | 3,775 | 3,514 | 3,524 | 3,399 | 3,379 | 3,515 | 3,646 | 3,665 | 3,349 | 3,138 | 3,059 | 2,749 | 2,009 | 1,925 | 1,766 | 1,487 | - | - |
Free Cash Flow |
Loading...
|
M | 226 | 314 | -596 | -490 | 329 | 738 | 454 | 316 | 597 | 577 | -1,326 | -2,065 | 90 | 226 | 153 | 156 | 107 | 163 | 198 | 173 | 148 | 142 | 142 | 158 | 88 | 112 | 93 | 85 | 85 | -208 | 97 | 40 | 68 | 1 | 53 | 14 | 59 | -62 | 42 | 16 | 39 | 25 | 36 | 50 | 35 | 20 | 4 | 45 | 35 | 33 | 27 | 43 | 39 | 80 | -20 | 10 | -69 | -13 | 21 | 45 | 21 | 18 | 17 | 6 | 33 | 9 | 5 | -5 | 10 | 11 | -2 | -7 | 6 | 1 | 5 | -4 | 11 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email