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 | 758 | 580 | 575 | 915 | 959 | 1,057 | 1,010 | 983 | 947 | 899 | 847 | 746 | 615 | 507 | 441 | 433 | 462 | 499 | 490 | 474 | 456 | 436 | 406 | 378 | 353 | 325 | 306 | 290 | 272 | 260 | 250 | 242 | 215 | 194 | 174 | 156 | 157 | 148 | 139 | 126 | 125 | 115 | 115 | 103 | 82 | 73 | 48 | 45 | 38 | 31 | 14 | 3 | -2 | -7 | -23 | -49 | -65 | -151 | -273 | -344 | -327 | -236 | -86 | 20 | 26 | 33 | 39 | 40 | 43 | 40 | 39 | 36 | 31 | 28 | 26 | 21 | 14 | 9 | 2 |
Depreciation and Amortization |
Loading...
|
M | 91 | 64 | 62 | 87 | 81 | 75 | 65 | 62 | 58 | 50 | 46 | 44 | 36 | 35 | 34 | 30 | 30 | 29 | 25 | 19 | 18 | 14 | 14 | 14 | 14 | 13 | 27 | 27 | 27 | 26 | 21 | 20 | 19 | 18 | 2 | 1 | 0 | 0 | 7 | 8 | 9 | 9 | 9 | 9 | 8 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 14 | 17 | 15 | 13 | 15 | 12 | 14 | 13 | 6 | 3 | - | 1 | 1 | 3 | 5 | 6 | 8 | 7 | 5 | 5 | 5 | 4 | 3 | 1 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -1,361 | -1,354 | -1,243 | 239 | 1,014 | 1,118 | 1,026 | -705 | -3,185 | -3,572 | -4,090 | -2,455 | -18 | 87 | 139 | 132 | 79 | 16 | 16 | 23 | 27 | 25 | 14 | 3 | -3 | -5 | -135 | -141 | -143 | -148 | -480 | -488 | -481 | -478 | -397 | -390 | -398 | -395 | -14 | -8 | -13 | -6 | -9 | 4 | 28 | 41 | 71 | 72 | 75 | 75 | 84 | 94 | 103 | 106 | 90 | 134 | 111 | 89 | 288 | 321 | 339 | 356 | 167 | 68 | 49 | 34 | 9 | 9 | 8 | 7 | 7 | 6 | 4 | 5 | 4 | 3 | 1 | - | - |
Operating Cash Flow |
Loading...
|
M | -441 | -686 | -670 | 1,185 | 1,980 | 2,245 | 2,066 | 267 | -2,131 | -2,654 | -3,049 | -1,574 | 646 | 670 | 633 | 671 | 690 | 718 | 679 | 624 | 604 | 541 | 509 | 456 | 384 | 384 | 53 | 57 | 14 | -3 | 204 | 165 | 137 | 127 | 65 | 51 | 55 | 34 | 148 | 139 | 169 | 165 | 147 | 115 | 111 | 112 | 123 | 145 | 140 | 142 | 189 | 141 | 109 | 0 | -96 | -55 | -18 | 75 | 110 | 107 | 69 | 81 | 81 | 78 | 71 | 55 | 56 | 51 | 49 | 44 | 38 | 34 | 37 | 34 | 49 | 55 | 51 | 40 | 13 |
Capital Expenditures |
Loading...
|
M | -105 | -86 | -87 | -154 | -143 | -141 | -122 | -103 | -85 | -69 | -38 | -33 | -33 | -39 | -53 | -46 | -49 | -35 | -18 | -19 | -14 | -11 | -10 | -6 | -7 | -9 | -17 | -17 | -18 | -19 | -21 | -26 | -25 | -24 | -22 | -19 | -22 | -21 | -27 | -23 | -19 | -19 | -5 | -5 | -7 | -9 | -6 | -4 | -16 | -28 | -28 | -28 | -14 | 0 | -3 | -3 | -4 | -6 | -3 | -5 | -6 | -7 | -16 | -24 | -30 | -36 | -34 | -37 | -37 | -35 | -40 | -29 | -29 | -23 | -24 | -29 | -22 | -21 | -7 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -194 | -194 | -194 | -13,526 | -13,554 | -13,559 | -13,468 | 19 | 24 | -24 | -169 | -184 | -172 | -162 | -199 | -196 | -198 | -182 | -99 | -102 | -144 | -127 | -155 | -97 | -30 | -22 | 0 | -3 | -1,288 | -1,297 | -1,290 | -1,278 | 358 | 334 | 321 | 323 | -43 | 2 | 23 | 3 | 34 | 25 | 77 | 137 | 129 | 139 | 147 | 157 | 182 | 191 | 168 | 190 | 210 | 239 | 205 | 128 | 67 | 16 | 1 | 1 | 1 | 1 | 0 | 1 | 3 | 3 | 3 | 3 | 1 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -194 | -194 | -194 | -13,526 | -13,554 | -13,559 | -13,468 | 19 | 24 | -24 | -169 | -184 | -172 | -162 | -199 | -196 | -198 | -182 | -99 | -102 | -144 | -127 | -155 | -97 | -30 | -22 | 0 | -3 | -1,288 | -1,297 | -1,290 | -1,278 | 358 | 334 | 321 | 323 | -43 | 2 | 23 | 3 | 34 | 25 | 77 | 137 | 129 | 139 | 147 | 157 | 182 | 191 | 168 | 190 | 210 | 239 | 205 | 128 | 67 | 16 | 1 | 1 | 1 | 1 | 0 | 1 | 3 | 3 | 3 | 3 | 1 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -8,993 | -8,993 | 960 | 3,486 | 15,874 | 5,407 | 5,213 | 4,499 | -1,677 | -1,162 | -1,649 | -2,226 | -163 | 151 | 237 | 244 | 316 | -497 | -6 | -79 | -307 | 97 | -5 | 60 | 286 | 294 | -18 | -6 | 169 | 103 | -138 | 40 | -136 | -107 | 100 | -97 | -187 | 34 | -48 | -56 | -61 | 59 | 98 | 118 | 218 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -88 | -80 | -33 | 257 | 281 | 386 | 1,298 | 1,718 | 5,825 | 5,708 | 4,657 | 4,098 | -32 | -72 | -76 | -120 | -145 | -120 | -116 | -72 | -38 | -13 | 1 | -3 | -3 | 7 | -35 | -32 | 24 | 21 | 20 | 20 | -35 | -38 | -2 | 1 | 1 | 0 | -4 | -136 | -6 | 10 | 32 | 161 | 29 | 24 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | 552 | 553 | 554 | 555 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 173 | 129 | 128 | 170 | 168 | 166 | 164 | 158 | 143 | 128 | 113 | 102 | 101 | 101 | 102 | 102 | 103 | 77 | 77 | 52 | 26 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 175 | 183 | 4,069 | 2,817 | 11,820 | 12,464 | 17,779 | 19,265 | 12,688 | 14,631 | 14,123 | 10,768 | 13,409 | 9,277 | 6,631 | 6,313 | 4,903 | 3,087 | 3,454 | 3,300 | 2,570 | 2,340 | 2,066 | 2,120 | 2,292 | 2,710 | 164 | -457 | 220 | 556 | 1,539 | 1,858 | 660 | -384 | -151 | -495 | -442 | -26 | 1,251 | 1,275 | 1,027 | 1,101 | 694 | 649 | 876 | 454 | 750 | 582 | 474 | 615 | 363 | 593 | 398 | 653 | 559 | 650 | 1,291 | 1,232 | 1,431 | 1,175 | 688 | 464 | 346 | 481 | 468 | 324 | 453 | 308 | 350 | 473 | 427 | 576 | 737 | 836 | 1,392 | 1,523 | 1,299 | 1,036 | 374 |
Financing Cash Flow |
Loading...
|
M | 175 | 183 | 4,069 | 2,817 | 11,820 | 12,464 | 17,779 | 19,265 | 12,688 | 14,631 | 14,123 | 10,768 | 13,409 | 9,277 | 6,631 | 6,313 | 4,903 | 3,087 | 3,454 | 3,300 | 2,570 | 2,340 | 2,066 | 2,120 | 2,292 | 2,710 | 164 | -457 | 220 | 556 | 1,539 | 1,858 | 660 | -384 | -151 | -495 | -442 | -26 | 1,251 | 1,275 | 1,027 | 1,101 | 694 | 649 | 876 | 454 | 750 | 582 | 474 | 615 | 363 | 593 | 398 | 653 | 559 | 650 | 1,291 | 1,232 | 1,431 | 1,175 | 688 | 464 | 346 | 481 | 468 | 324 | 453 | 308 | 350 | 473 | 427 | 576 | 737 | 836 | 1,392 | 1,523 | 1,299 | 1,036 | 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 | 41 | 28 | 25 | 35 | 36 | 40 | 40 | 39 | 37 | 35 | 33 | 31 | 30 | 29 | 28 | 27 | 27 | 26 | 26 | 26 | 25 | 26 | 25 | 25 | 24 | 24 | 23 | 22 | 21 | 20 | 20 | 20 | 19 | 18 | 1 | -1 | 0 | -4 | 11 | 9 | 7 | 8 | 6 | 5 | 5 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 6 | 8 | 7 | 5 | 36 | 138 | 137 | 137 | 104 | 0 | - | - | - | - | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | -88 | -80 | -33 | 257 | 281 | 386 | 1,298 | 1,718 | 5,825 | 5,708 | 4,657 | 4,098 | -32 | -72 | -76 | -120 | -145 | -120 | -116 | -72 | -38 | -13 | 1 | -3 | -3 | 7 | -35 | -32 | 24 | 21 | 20 | 20 | -35 | -38 | -2 | 1 | 1 | 0 | -4 | -136 | -6 | 10 | 32 | 161 | 29 | 24 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | 552 | 553 | 554 | 555 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 50 | 63 | 158 | 419 | 664 | 721 | 626 | 364 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -45,280 | -25,045 | 6,439 | 7,579 | 6,075 | 3,289 | 5,333 | 11,322 | 49,384 | 83,465 | 107,320 | 128,716 | 117,111 | 106,614 | 98,400 | 92,092 | 85,936 | 81,406 | 77,954 | 74,520 | 70,885 | 67,946 | 65,135 | 62,960 | 61,302 | 59,844 | 58,406 | 56,676 | 55,607 | 53,628 | 51,365 | 48,866 | 46,410 | 43,346 | 40,459 | 37,663 | 34,412 | 32,697 | 31,434 | 30,319 | 29,261 | 28,121 | 26,840 | 25,489 | 23,993 | 22,695 | 21,689 | 20,909 | 20,492 | 20,088 | 15,496 | 15,467 | 15,243 | 15,424 | 19,693 | 19,551 | 19,344 | 18,398 | 17,471 | 16,107 | 14,951 | 14,212 | 13,816 | 13,818 | 13,940 | 14,206 | 14,175 | 13,798 | 13,211 | 12,295 | 10,954 | 9,742 | 8,449 | 7,186 | 5,178 | 3,253 | 1,487 | - | - |
Free Cash Flow |
Loading...
|
M | -545 | -772 | -757 | 1,031 | 1,836 | 2,104 | 1,944 | 164 | -2,216 | -2,723 | -3,074 | -1,595 | 626 | 643 | 580 | 625 | 642 | 683 | 661 | 605 | 590 | 530 | 499 | 450 | 377 | 375 | 55 | 59 | 14 | -3 | 207 | 163 | 137 | 127 | 63 | 52 | 54 | 34 | 121 | 116 | 150 | 146 | 142 | 110 | 104 | 103 | 117 | 140 | 138 | 142 | 189 | 141 | 109 | 0 | -93 | -51 | -16 | 75 | 106 | 102 | 63 | 74 | 65 | 53 | 42 | 19 | 21 | 14 | 12 | 9 | -2 | 4 | 7 | 12 | 11 | 6 | 11 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email