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 | 2016-05-31 | 2016-03-31 | 2015-12-31 | 2015-06-30 | 2014-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 865 | 891 | 852 | 812 | 681 | 478 | 896 | 780 | 890 | 1,023 | 708 | 1,047 | 990 | 813 | 746 | 531 | 580 | 743 | 727 | 704 | 669 | 736 | 560 | 533 | 515 | 429 | 615 | 622 | 682 | 549 | 538 | 669 | 541 | 457 | 380 | 57 | -7 |
Depreciation and Amortization |
Loading...
|
M | 454 | 453 | 474 | 513 | 554 | 602 | 603 | 581 | 552 | 516 | 503 | 488 | 469 | 450 | 521 | 597 | 682 | 767 | 675 | 594 | 521 | 445 | 451 | 448 | 431 | 409 | 431 | 427 | 428 | 435 | 408 | 732 | 631 | 939 | 836 | 411 | 411 |
Non-Cash Items (Other) |
Loading...
|
M | 1,043 | 731 | 404 | 436 | 429 | 479 | -121 | -122 | -122 | -191 | 414 | 74 | 34 | 29 | -67 | 129 | 55 | -43 | -44 | -35 | -35 | -118 | -61 | -46 | -34 | 45 | 14 | 536 | 525 | 538 | 416 | -108 | -94 | -94 | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,418 | 1,483 | 1,418 | 1,728 | 1,749 | 1,413 | 1,386 | 967 | 971 | 1,131 | 1,289 | 1,435 | 1,385 | 1,114 | 1,039 | 980 | 901 | 1,185 | 1,205 | 1,171 | 1,126 | 1,333 | 1,072 | 1,099 | 1,099 | 884 | 1,029 | 1,048 | 1,180 | 893 | 898 | 1,408 | 1,008 | 1,734 | 1,685 | 775 | 775 |
Capital Expenditures |
Loading...
|
M | -721 | -711 | -669 | -664 | -653 | -679 | -716 | -733 | -729 | -689 | -617 | -537 | -497 | -419 | -409 | -408 | -412 | -435 | -421 | -452 | -469 | -470 | -479 | -441 | -414 | -415 | -731 | -654 | -575 | -555 | -211 | -710 | -696 | -1,129 | -1,037 | -525 | -525 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 4 | 6 | 183 | 180 | 181 | 157 | -19 | -16 | -42 | -19 | -16 | -127 | -262 | -289 | -288 | -176 | -13 | 15 | 94 | 22 | 7 | -84 | -175 | -108 | -96 | -6 | 30 | 47 | 59 | 58 | 35 | 37 | 25 | 38 | 32 | 13 | 13 |
Investing Cash Flow |
Loading...
|
M | 4 | 6 | 183 | 180 | 181 | 157 | -19 | -16 | -42 | -19 | -16 | -127 | -262 | -289 | -288 | -176 | -13 | 15 | 94 | 22 | 7 | -84 | -175 | -108 | -96 | -6 | 30 | 47 | 59 | 58 | 35 | 37 | 25 | 38 | 32 | 13 | 13 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 424 | 636 | 848 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 11 | 10 | 0 | -14 | -13 | -12 | -2 | -3 | -3 | -3 | -3 | - | -2 | -2 | -3 | -3 | -1 | -1 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,228 | -609 | -335 | -188 | -302 | -466 | -454 | -475 | -299 | -75 | -24 | 0 | 0 | -8 | -74 | -130 | -205 | -265 | -353 | -380 | -375 | -307 | -161 | -102 | -58 | 402 | 862 | 894 | 920 | 460 | - | 365 | 365 | 730 | 730 | 365 | 365 |
Dividends Paid |
Loading...
|
M | 226 | 216 | 212 | 209 | 205 | 202 | 203 | 203 | 204 | 203 | 202 | 196 | 152 | 147 | 142 | 142 | 180 | 181 | 182 | 175 | 168 | 161 | 153 | 115 | 77 | 38 | 38 | 38 | 38 | 38 | - | 38 | 38 | 76 | 76 | 38 | 38 |
Other Financial Activities |
Loading...
|
M | 113 | 161 | 46 | -164 | -162 | -176 | -19 | -29 | -29 | -35 | 19,766 | 21,987 | 21,993 | 21,999 | 2,188 | -200 | -219 | -219 | -218 | -35 | -105 | -108 | -330 | -332 | -335 | -343 | -693 | -817 | 25 | 88 | 543 | 457 | -286 | -657 | -532 | -318 | -318 |
Financing Cash Flow |
Loading...
|
M | 113 | 161 | 46 | -164 | -162 | -176 | -19 | -29 | -29 | -35 | 19,766 | 21,987 | 21,993 | 21,999 | 2,188 | -200 | -219 | -219 | -218 | -35 | -105 | -108 | -330 | -332 | -335 | -343 | -693 | -817 | 25 | 88 | 543 | 457 | -286 | -657 | -532 | -318 | -318 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17 | 14 | -14 | -65 | -56 | -53 | -25 | 26 | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,128 | 1,131 | 1,189 | 1,111 | 1,130 | 1,211 | 1,147 | 1,047 | 1,136 | 1,278 | 1,209 | 1,084 | 1,158 | 1,782 | 681 | 1,057 | 1,055 | 1,364 | 1,296 | 1,247 | 1,266 | 1,334 | 1,261 | 1,318 | 1,059 | 1,423 | 926 | 1,003 | 885 | 750 | 508 | 508 | 508 | 672 | - | - | - |
Ending Cash |
Loading...
|
M | 883 | 1,128 | 1,131 | 1,189 | 1,111 | 1,130 | 1,211 | 1,147 | 1,047 | 1,136 | 1,278 | 1,209 | 1,084 | 1,158 | 1,782 | 681 | 1,057 | 1,055 | 1,364 | 1,296 | 1,247 | 1,266 | 1,334 | 1,261 | 1,318 | 1,059 | 1,423 | 926 | 1,003 | 885 | 750 | 750 | 508 | 508 | 672 | - | - |
Stock-Based Compensation |
Loading...
|
M | 61 | 64 | 57 | 50 | 44 | 42 | 40 | 37 | 42 | 41 | 41 | 44 | 39 | 36 | 32 | 28 | 27 | 26 | 27 | 26 | 24 | 24 | 26 | 28 | 27 | 26 | 18 | 9 | 3 | -2 | -2 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,228 | -609 | -335 | -188 | -302 | -466 | -454 | -475 | -299 | -75 | -24 | 0 | 0 | -8 | -74 | -130 | -205 | -265 | -353 | -380 | -375 | -307 | -161 | -102 | -58 | 402 | 862 | 894 | 920 | 460 | - | 365 | 365 | 730 | 730 | 365 | 365 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,887 | 5,609 | 6,374 | 7,529 | 8,417 | 8,984 | 9,543 | 9,825 | 10,326 | 10,979 | 11,515 | 11,420 | 9,076 | 6,804 | 4,458 | 2,273 | 2,204 | 2,122 | 2,298 | 2,544 | 2,920 | 3,341 | 3,426 | 3,414 | 3,217 | 2,970 | 2,608 | 1,832 | 1,208 | 1,038 | 1,100 | 1,085 | 1,019 | 143 | -341 | -392 | -392 |
Free Cash Flow |
Loading...
|
M | 698 | 773 | 749 | 1,064 | 1,096 | 734 | 670 | 234 | 242 | 442 | 672 | 898 | 888 | 695 | 630 | 572 | 489 | 750 | 784 | 719 | 657 | 863 | 593 | 658 | 685 | 469 | 566 | 690 | 818 | 594 | 675 | 261 | -43 | -43 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email