Cash Flow Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 541 | 1,103 | 935 | 507 | 671 | 618 | 108 | 217 | 895 | -313 | 599 | 245 | 151 | 137 | -574 | -1,244 | -64 | 358 | 541 | 490 | 471 | 352 | 305 | 276 | 258 | 232 | 210 | 185 | 146 | 125 | 104 | 85 | 65 | 63 |
Depreciation and Amortization |
Loading...
|
M | 66 | 58 | 64 | 65 | 67 | 63 | 58 | 59 | 58 | 57 | 58 | 57 | 56 | 68 | 74 | 85 | 261 | 328 | 254 | 82 | 149 | 128 | 133 | 107 | 109 | 91 | 77 | 72 | 70 | 66 | 27 | 27 | 26 | 16 |
Non-Cash Items (Other) |
Loading...
|
M | 119 | -480 | -1,025 | -434 | -478 | -371 | -422 | -479 | -1,022 | -783 | -1,077 | -1,252 | -5 | -20 | -170 | 227 | 767 | 292 | 419 | 293 | 197 | 227 | 213 | 195 | 176 | -242 | 150 | -18 | 35 | 66 | 154 | 112 | 111 | 62 |
Operating Cash Flow |
Loading...
|
M | 696 | 1,015 | 1,005 | 679 | 705 | 848 | 636 | 589 | 670 | 873 | 819 | 524 | 677 | 163 | 629 | 1,258 | 704 | 846 | 1,070 | 143 | 562 | 384 | 442 | 412 | 549 | 8 | 584 | 55 | 125 | 273 | 261 | 207 | 203 | 154 |
Capital Expenditures |
Loading...
|
M | -208 | -104 | -74 | -60 | -86 | -81 | -63 | -100 | -126 | -51 | -39 | -57 | -52 | -68 | -71 | -188 | -68 | -17 | -159 | -146 | -102 | -138 | -79 | -75 | -108 | -104 | -120 | -86 | -51 | -65 | -74 | -50 | -53 | -33 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 9,754 | -5,491 | -9,150 | 1,004 | -609 | -2,261 | -716 | 199 | -1,256 | 67 | 53 | 758 | 2,717 | 149 | 124 | 149 | 139 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 9,754 | -5,491 | -9,150 | 1,004 | -609 | -2,261 | -716 | 199 | -1,256 | 67 | 53 | 758 | 2,717 | 149 | 124 | 149 | 139 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 244 | -192 | 50 | -224 | -500 | -34 | -372 | -1,118 | -1,045 | -818 | 108 | - | -4,013 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -632 | -351 | -528 | -251 | -125 | -76 | -2 | -2 | -3 | 0 | 9 | 0 | -1 | -25 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 160 | 162 | 141 | 134 | 116 | 105 | 96 | 66 | 19 | 4 | 4 | 4 | 4 | 0 | 71 | 189 | 191 | 188 | 183 | 169 | 135 | 108 | 106 | 95 | 87 | 72 | 59 | 52 | 45 | 37 | 28 | 24 | 22 | 16 |
Other Financial Activities |
Loading...
|
M | 2,361 | -5,429 | 10,179 | 13,288 | 4,025 | 4,526 | 5,014 | 3,169 | -173 | 120 | -809 | -647 | 1,341 | -1,306 | -2,481 | -287 | 1,395 | 1,525 | 3,025 | 5,548 | 2,596 | 2,410 | 2,365 | 3,570 | 2,557 | 3,059 | 1,966 | 1,076 | 1,858 | 880 | 1,259 | 1,187 | -264 | 272 |
Financing Cash Flow |
Loading...
|
M | 2,361 | -5,429 | 10,179 | 13,288 | 4,025 | 4,526 | 5,014 | 3,169 | -173 | 120 | -809 | -647 | 1,341 | -1,306 | -2,481 | -287 | 1,395 | 1,525 | 3,025 | 5,548 | 2,596 | 2,410 | 2,365 | 3,570 | 2,557 | 3,059 | 1,966 | 1,076 | 1,858 | 880 | 1,259 | 1,187 | -264 | 272 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 476 | 435 | 497 | 394 | 403 | 413 | 362 | 364 | 381 | 423 | 439 | 535 | 452 | 677 | 785 | 819 | 950 | 906 | 716 | 688 | 653 | 606 | 726 | 664 | 668 | 463 | 492 | 458 | 442 | 369 | 326 | 311 | 348 | 273 |
Ending Cash |
Loading...
|
M | 428 | 476 | 435 | 497 | 394 | 403 | 403 | 362 | 364 | 381 | 423 | 439 | 535 | 452 | 677 | 785 | 819 | 950 | 906 | 716 | 688 | 653 | 606 | 726 | 664 | 3,131 | 1,437 | 1,265 | 2,256 | 1,200 | 1,545 | 1,454 | 55 | 522 |
Stock-Based Compensation |
Loading...
|
M | 17 | 17 | 18 | 8 | 12 | 11 | 292 | 86 | 138 | 602 | 119 | 293 | -510 | -686 | 0 | 1 | 1,155 | -148 | -114 | -37 | -84 | -3 | 20 | -19 | 57 | -128 | -2 | -3 | -5 | - | -4 | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -632 | -351 | -528 | -251 | -125 | -76 | -2 | -2 | -3 | 0 | 9 | 0 | -1 | -25 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 6 | 6 | 5 | 9 | 9 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -38,612 | 25,294 | 44,304 | 34,271 | 21,366 | 32,625 | 32,499 | 28,997 | 28,508 | 27,086 | 29,417 | 30,381 | 29,899 | 31,038 | 25,962 | 28,515 | 31,637 | 31,377 | 31,855 | 28,075 | 22,657 | 20,055 | 5,468 | 2,609 | 2,893 | 2,442 | 2,435 | 1,916 | 1,608 | 1,090 | 10,418 | 9,387 | 8,245 | 8,435 |
Free Cash Flow |
Loading...
|
M | 488 | 911 | 931 | 619 | 619 | 767 | 573 | 489 | 544 | 822 | 781 | 467 | 625 | 95 | 558 | 1,069 | 636 | 829 | 910 | -4 | 460 | 246 | 363 | 337 | 440 | -96 | 464 | -32 | 73 | 208 | 187 | 157 | 150 | 120 |
StockViz Staff
September 20, 2024
Any question? Send us an email