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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,104 | 1,115 | 989 | 789 | 737 | 643 | 523 | 424 | 403 | 245 | 133 | 119 | 17 | -29 | -373 | -1,765 | 266 | 272 | 241 | 175 | 185 | 169 | 162 | 98 | 66 | 51 | 34 | 20 | 12 | 13 |
Depreciation and Amortization |
Loading...
|
M | 271 | 291 | 191 | 426 | 267 | 266 | 261 | 255 | 227 | 208 | 208 | 210 | 205 | 209 | 218 | 218 | 28 | 21 | 17 | 15 | 16 | 15 | 10 | 7 | 5 | 3 | 2 | -2 | -2 | -1 |
Non-Cash Items (Other) |
Loading...
|
M | 44 | 25 | -30 | 73 | 29 | 11 | 63 | 6 | -54 | 97 | 75 | 32 | 142 | 71 | 359 | 1,770 | -1 | 14 | 20 | 37 | 72 | 65 | 81 | 21 | 7 | 5 | 14 | 4 | 4 | 2 |
Operating Cash Flow |
Loading...
|
M | 1,599 | 1,336 | 785 | 1,314 | 1,027 | 906 | 778 | 604 | 278 | 435 | 366 | 317 | 215 | 427 | 108 | 174 | 217 | 304 | 184 | 125 | 231 | 302 | 142 | 23 | 5 | 20 | 29 | 11 | 4 | -3 |
Capital Expenditures |
Loading...
|
M | -148 | -128 | -100 | -158 | -236 | -86 | -81 | -64 | -90 | -55 | -47 | -41 | -46 | -42 | -16 | -41 | -86 | -49 | -22 | -11 | -11 | -22 | -33 | -9 | -15 | -17 | -11 | -2 | -3 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -37 | -2,706 | -43 | -95 | - | 0 | -2 | -264 | -21 | 0 | 0 | 0 | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -37 | -2,706 | -43 | -95 | - | 0 | -2 | -264 | -21 | 0 | 0 | 0 | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -865 | -162 | 627 | 2,446 | 687 | 1,561 | 339 | 315 | -161 | -569 | -311 | 829 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -500 | -23 | -1,500 | -341 | -657 | -522 | -534 | -367 | -241 | 7 | 0 | -1 | 0 | - | - | - | -228 | -258 | -86 | -76 | -128 | -98 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 322 | 283 | 235 | 220 | 183 | 139 | 107 | 79 | 53 | 34 | 7 | 0 | 0 | - | - | - | 41 | 35 | 30 | 25 | - | - | - | - | - | - | - | - | - | 1 |
Other Financial Activities |
Loading...
|
M | -949 | 2,340 | 833 | 139 | -750 | -755 | -819 | -305 | -227 | 1,236 | 1,576 | 396 | 2,695 | 1,257 | -20 | 1,229 | 98 | 16 | -37 | 77 | -110 | -111 | -125 | -9 | -2 | -18 | -27 | 26 | 16 | 7 |
Financing Cash Flow |
Loading...
|
M | -949 | 2,340 | 833 | 139 | -750 | -755 | -819 | -305 | -227 | 1,236 | 1,576 | 396 | 2,695 | 1,257 | -20 | 1,229 | 98 | 16 | -37 | 77 | -110 | -111 | -125 | -9 | -2 | -18 | -27 | 26 | 16 | 7 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -3 | 3 | -7 | -4 | -2 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 315 | 258 | 1,410 | 154 | 206 | 144 | 264 | 38 | 345 | 188 | 38 | 100 | 37 | 88 | 94 | 16 | 201 | 149 | 222 | 157 | 146 | 44 | 20 | 4 | 18 | 16 | 14 | 3 | 5 | 2 |
Ending Cash |
Loading...
|
M | 589 | 315 | 258 | 1,410 | 154 | 206 | 144 | 264 | 38 | 345 | 188 | 38 | 100 | 37 | 88 | 94 | 148 | 201 | 149 | 222 | 157 | 146 | 44 | 20 | 4 | 18 | 16 | 29 | 21 | 9 |
Stock-Based Compensation |
Loading...
|
M | 94 | 91 | 73 | 43 | 49 | 41 | 44 | 39 | 31 | 16 | 47 | 22 | 20 | 12 | 16 | 18 | 0 | 0 | 0 | 1 | 1 | 0 | -3 | -3 | -3 | - | - | 4 | 2 | - |
Issuance/Purchase of Shares |
|
M | -500 | -23 | -1,500 | -341 | -657 | -522 | -534 | -367 | -241 | 7 | 0 | -1 | 0 | - | - | - | -228 | -258 | -86 | -76 | -128 | -98 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,263 | 1,617 | 1,382 | 2,055 | 843 | 994 | 864 | 957 | 904 | 985 | 811 | 667 | 538 | 675 | 923 | - | 1,020 | 1,133 | 1,037 | 986 | 847 | 696 | 562 | 340 | 229 | 167 | 124 | 99 | 49 | 16 |
Free Cash Flow |
Loading...
|
M | 1,451 | 1,208 | 685 | 1,156 | 791 | 820 | 697 | 541 | 187 | 380 | 319 | 276 | 169 | 385 | 92 | 133 | 131 | 255 | 162 | 114 | 221 | 280 | 109 | 13 | -11 | 2 | 18 | 9 | 1 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email