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 | 1989-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,971 | 2,249 | 1,297 | 817 | 1,411 | 1,393 | 1,186 | 712 | 693 | 632 | 639 | 641 | 543 | 312 | -3,094 | -114 | 75 | 461 | 412 | 399 | 372 | 363 | 179 | 328 | 422 | 302 | 293 | 262 | 245 | 243 | 237 | 139 | 117 | 85 | 108 |
Depreciation and Amortization |
Loading...
|
M | 798 | 484 | 391 | 367 | 386 | 493 | 413 | 380 | 341 | 333 | 282 | 275 | 282 | 286 | 228 | 245 | 127 | 112 | 191 | 325 | 488 | 58 | 101 | 111 | 113 | 81 | 63 | 86 | 69 | 84 | 128 | 69 | 40 | 36 | 30 |
Non-Cash Items (Other) |
Loading...
|
M | 432 | 300 | -32 | 1,046 | 316 | 256 | 205 | 191 | 30 | -28 | 120 | 2 | 378 | -452 | -97 | 10 | -35 | -124 | -60 | 1,853 | 247 | 239 | -84 | 125 | -20 | -178 | 31 | 106 | 8 | 904 | -237 | 11 | 57 | 45 | 40 |
Operating Cash Flow |
Loading...
|
M | 2,657 | 4,027 | 2,062 | 1,323 | 1,574 | 1,726 | 1,954 | 1,215 | 1,033 | 889 | 1,013 | 1,002 | 1,595 | 841 | 1,966 | 1,237 | -343 | 224 | 675 | 528 | 1,338 | 676 | 140 | 576 | 837 | 167 | 324 | 417 | 380 | 1,180 | 63 | 109 | -196 | 134 | 86 |
Capital Expenditures |
Loading...
|
M | -140 | -214 | -247 | -119 | -107 | -110 | -194 | -120 | -93 | -60 | -102 | -130 | -144 | -68 | -49 | -60 | -109 | -47 | -31 | -71 | -63 | -58 | -63 | -65 | -76 | -147 | -46 | -40 | -33 | -26 | -57 | -20 | -26 | -49 | -26 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 705 | 994 | 771 | 394 | 87 | 55 | -563 | -412 | 753 | 55 | 132 | 0 | 117 | 65 | - | - | - | 300 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 705 | 994 | 771 | 394 | 87 | 55 | -563 | -412 | 753 | 55 | 132 | 0 | 117 | 65 | - | - | - | 300 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 5,148 | -3,874 | -4,039 | 1,639 | -3,594 | 2,239 | 2,752 | 377 | 1,920 | 2,002 | -1,715 | - | 558 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -82 | -250 | -1,350 | -92 | -441 | -939 | -260 | 2,767 | -252 | -334 | -125 | -149 | 0 | -1,398 | 3,088 | - | - | -379 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,034 | 1,010 | 888 | 698 | 671 | 584 | 425 | 300 | 224 | 199 | 182 | 169 | 92 | 136 | 162 | 303 | 290 | 231 | 201 | 168 | 151 | 167 | 191 | 185 | 172 | 158 | 133 | 109 | 106 | 69 | 58 | 45 | 42 | 37 | 27 |
Other Financial Activities |
Loading...
|
M | 16,940 | 17,791 | -48 | -19 | -24 | 6,915 | 49 | 990 | 6 | 5,065 | 12 | -1 | 1,338 | 3,290 | 0 | 3,578 | 4,419 | 42 | 2,955 | 3,150 | 2,697 | 4,270 | 1,109 | -25 | 2,214 | 348 | 2,187 | 848 | 1,946 | -127 | 751 | 1,511 | 462 | -83 | 1,296 |
Financing Cash Flow |
Loading...
|
M | 16,940 | 17,791 | -48 | -19 | -24 | 6,915 | 49 | 990 | 6 | 5,065 | 12 | -1 | 1,338 | 3,290 | 0 | 3,578 | 4,419 | 42 | 2,955 | 3,150 | 2,697 | 4,270 | 1,109 | -25 | 2,214 | 348 | 2,187 | 848 | 1,946 | -127 | 751 | 1,511 | 462 | -83 | 1,296 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6,704 | 5,522 | 6,595 | 1,170 | 2,672 | 1,520 | 1,385 | 847 | 1,221 | 1,001 | 1,263 | 1,116 | 848 | 1,521 | 845 | 2,009 | 1,521 | 1,041 | 1,505 | 997 | 1,019 | 1,222 | 1,456 | 1,229 | 1,352 | 1,652 | 1,092 | 1,059 | 891 | 745 | 892 | 713 | 775 | 986 | 1,166 |
Ending Cash |
Loading...
|
M | 10,129 | 6,704 | 5,522 | 6,595 | 1,170 | 2,672 | 1,520 | 1,385 | 847 | 1,221 | 1,001 | 1,263 | 1,116 | 848 | 1,521 | 845 | 2,009 | 1,521 | 1,041 | 1,505 | 997 | 1,019 | 1,222 | 1,456 | 1,229 | 565 | 2,424 | 927 | 2,525 | 523 | 1,305 | 2,163 | 1,190 | 855 | 2,429 |
Stock-Based Compensation |
Loading...
|
M | 97 | 105 | 129 | 77 | 83 | 78 | 92 | 66 | 51 | 44 | 37 | - | 223 | 372 | 9,700 | 1,277 | 766 | 183 | 7 | -30 | -64 | -216 | -1 | -37 | -13 | -27 | -20 | -7 | -22 | 10 | -21 | -32 | -4 | -17 | -121 |
Issuance/Purchase of Shares |
|
M | -82 | -250 | -1,350 | -92 | -441 | -939 | -260 | 2,767 | -252 | -334 | -125 | -149 | 0 | -1,398 | 3,088 | - | - | -379 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 317 | 317 | 486 | 988 | 0 | 495 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 26,243 | 0 | 38,996 | 23,014 | 12,815 | 82,982 | 72,360 | 70,330 | 54,706 | 50,939 | 47,120 | 45,544 | 44,495 | 42,499 | 41,629 | 45,929 | 44,982 | 29,815 | 25,762 | 25,651 | 23,528 | 21,067 | -21,902 | -21,267 | -21,388 | -21,147 | -19,983 | -19,995 | -15,290 | -2,004 | -2,438 | -1,656 | -878 | -379 | -675 |
Free Cash Flow |
Loading...
|
M | 2,517 | 3,813 | 1,815 | 1,204 | 1,467 | 1,616 | 1,760 | 1,095 | 940 | 829 | 911 | 872 | 1,451 | 773 | 1,917 | 1,177 | -452 | 177 | 643 | 457 | 1,276 | 618 | 77 | 511 | 760 | 20 | 278 | 378 | 347 | 1,154 | 6 | 89 | -222 | 86 | 60 |
StockViz Staff
September 20, 2024
Any question? Send us an email