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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 256 | 218 | 205 | 156 | 198 | 173 | 97 | 89 | 75 | 65 | 48 | 67 | 67 | 59 | 247 | 23 | 36 | 21 | 38 | 41 | 38 | 48 | 43 | 58 | 50 | 44 | 40 | 34 | 32 | 28 | 24 | 20 | 17 |
Depreciation and Amortization |
Loading...
|
M | 38 | 39 | 32 | 33 | 28 | 24 | 13 | 13 | 13 | 13 | 14 | 16 | 12 | 15 | -359 | 7 | 8 | 8 | 11 | 11 | 19 | 10 | 9 | 2 | 9 | 8 | 6 | 5 | 5 | 6 | 6 | 4 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 29 | 9 | 12 | 53 | 34 | 30 | 12 | 25 | 4 | 3 | 29 | 63 | 101 | 36 | 26 | 11 | 24 | -23 | 4 | -3 | 4 | 4 | 23 | 0 | -7 | 2 | 1 | -4 | 2 | 1 | 7 | 7 | 6 |
Operating Cash Flow |
Loading...
|
M | 478 | 201 | 390 | 110 | 186 | 261 | 121 | 138 | 92 | 57 | 164 | 212 | 203 | 185 | 39 | 35 | 73 | 17 | 61 | 53 | 62 | 64 | 77 | 67 | 52 | 53 | 47 | 36 | 42 | 35 | 37 | 28 | 23 |
Capital Expenditures |
Loading...
|
M | -24 | -43 | -15 | -16 | -21 | -18 | -7 | -10 | -7 | -11 | -7 | -26 | -24 | -23 | -13 | -12 | -8 | -16 | -12 | -14 | -9 | -3 | -8 | -5 | -8 | -8 | -3 | -4 | -4 | -4 | -5 | -3 | -7 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -22 | -108 | 2 | -50 | 27 | 7 | 9 | -290 | 65 | 266 | 291 | 382 | 14 | 6 | 2 | 15 | 3 | 94 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -22 | -108 | 2 | -50 | 27 | 7 | 9 | -290 | 65 | 266 | 291 | 382 | 14 | 6 | 2 | 15 | 3 | 94 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 927 | -334 | -790 | 116 | 128 | 7 | -131 | 351 | -195 | 110 | 524 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -108 | -17 | -66 | 0 | 0 | 1 | -4 | -1 | -12 | -7 | 0 | -80 | -537 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 87 | 87 | 87 | 90 | 89 | 80 | 41 | 39 | 39 | 35 | 61 | 68 | 35 | 24 | 23 | 25 | 25 | 25 | 28 | 26 | 27 | 27 | 28 | 28 | 26 | 20 | 19 | 16 | 14 | 12 | 9 | 8 | 8 |
Other Financial Activities |
Loading...
|
M | 660 | 820 | 770 | 1,913 | 346 | 162 | 376 | 217 | 0 | 0 | 1 | 0 | -270 | -181 | 0 | 341 | 71 | -149 | -195 | -53 | 220 | -153 | -94 | -48 | 388 | 157 | 8 | 24 | -9 | 101 | -25 | -56 | -6 |
Financing Cash Flow |
Loading...
|
M | 660 | 820 | 770 | 1,913 | 346 | 162 | 376 | 217 | 0 | 0 | 1 | 0 | -270 | -181 | 0 | 341 | 71 | -149 | -195 | -53 | 220 | -153 | -94 | -48 | 388 | 157 | 8 | 24 | -9 | 101 | -25 | -56 | -6 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 208 | 220 | 231 | 201 | 236 | 151 | 122 | 115 | 110 | 118 | 135 | 150 | 106 | 344 | 101 | 106 | 119 | 163 | 155 | 184 | 182 | 211 | 182 | 226 | 165 | 142 | 111 | 109 | 104 | 89 | 92 | 82 | 70 |
Ending Cash |
Loading...
|
M | 213 | 208 | 220 | 231 | 201 | 236 | 151 | 122 | 115 | 110 | 118 | 135 | 150 | 106 | 344 | 101 | 106 | 119 | 163 | 155 | 184 | 182 | 211 | 182 | 226 | 279 | 99 | 115 | 81 | 174 | 57 | 16 | 57 |
Stock-Based Compensation |
Loading...
|
M | 15 | 13 | 10 | 8 | 8 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 1 | -1 | -3 | 6 | -2 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | - | 0 | 2 | 0 | -1 | -1 |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -108 | -17 | -66 | 0 | 0 | 1 | -4 | -1 | -12 | -7 | 0 | -80 | -537 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -8,678 | 3,548 | 4,958 | 4,289 | 2,472 | 8,512 | 5,627 | 5,434 | 4,879 | 4,543 | 3,639 | 3,740 | -970 | -344 | 15 | 2,642 | 2,809 | 2,755 | 2,892 | 3,014 | 2,865 | 2,880 | 288 | 3,709 | 3,426 | 2,685 | 195 | 75 | 115 | 82 | 82 | 92 | 91 |
Free Cash Flow |
Loading...
|
M | 454 | 158 | 375 | 93 | 165 | 243 | 115 | 129 | 84 | 46 | 157 | 186 | 180 | 162 | 26 | 23 | 66 | 1 | 48 | 40 | 53 | 61 | 69 | 61 | 44 | 46 | 44 | 31 | 38 | 30 | 32 | 25 | 16 |
StockViz Staff
September 20, 2024
Any question? Send us an email