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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,066 | 846 | 460 | 473 | 560 | 439 | 239 | 192 | 169 | 178 | 182 | 152 | 170 | -57 | 48 | 45 | 61 | 34 | 69 |
Depreciation and Amortization |
Loading...
|
M | 354 | 287 | 231 | 177 | 161 | 148 | 122 | 114 | 112 | 97 | 84 | 72 | 73 | 86 | 108 | 100 | 79 | 65 | 18 |
Non-Cash Items (Other) |
Loading...
|
M | 287 | 215 | 181 | 112 | 96 | 87 | 69 | 51 | 51 | 33 | 52 | -14 | -42 | -38 | 36 | 16 | 20 | 1 | 7 |
Operating Cash Flow |
Loading...
|
M | 513 | 1,946 | 453 | 790 | 624 | 582 | 444 | 275 | 279 | 232 | 160 | 254 | 442 | -23 | 271 | 89 | 10 | 139 | 118 |
Capital Expenditures |
Loading...
|
M | -403 | -307 | -216 | -156 | -156 | -161 | -272 | -128 | -73 | -99 | -78 | -55 | -36 | -23 | -8 | -63 | -75 | -23 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -64 | -246 | -31 | -26 | -28 | -165 | 1 | -2 | -2 | -3 | -38 | -28 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -64 | -246 | -31 | -26 | -28 | -165 | 1 | -2 | -2 | -3 | -38 | -28 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -103 | 437 | -56 | 16 | -15 | 198 | -18 | 574 | 94 | 210 | -39 | -54 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,140 | -325 | -90 | -150 | -500 | -418 | -114 | -25 | -391 | -275 | -219 | -199 | -89 | - | 0 | -4 | - | - | -1,337 |
Dividends Paid |
Loading...
|
M | 92 | 80 | 80 | 79 | 83 | 88 | 90 | 89 | 96 | 96 | 68 | 249 | 0 | - | - | 26 | - | - | 55 |
Other Financial Activities |
Loading...
|
M | 5 | 817 | -45 | -19 | -23 | -5 | -27 | -1 | -12 | 0 | 5 | 49 | 68 | 653 | 1 | 52 | 244 | 118 | -13 |
Financing Cash Flow |
Loading...
|
M | 5 | 817 | -45 | -19 | -23 | -5 | -27 | -1 | -12 | 0 | 5 | 49 | 68 | 653 | 1 | 52 | 244 | 118 | -13 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 3,137 | 2,072 | 1,799 | 1,472 | 1,562 | 1,626 | 748 | 725 | 412 | 517 | 466 | 721 | 419 | 379 | 219 | 188 | 245 | 135 | 113 |
Ending Cash |
Loading...
|
M | 2,581 | 3,137 | 2,072 | 1,799 | 1,472 | 1,562 | 811 | 748 | 725 | 412 | 517 | 466 | 721 | 419 | 379 | 219 | 188 | 245 | 135 |
Stock-Based Compensation |
Loading...
|
M | 69 | 53 | 44 | 34 | 33 | 29 | 29 | 25 | 29 | 28 | 25 | 21 | 18 | 237 | 8 | 5 | 2 | 3 | 9 |
Issuance/Purchase of Shares |
|
M | -1,140 | -325 | -90 | -150 | -500 | -418 | -114 | -25 | -391 | -275 | -219 | -199 | -89 | - | 0 | -4 | - | - | -1,337 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,328 | 1,547 | 1,114 | 982 | 806 | 1,210 | 1,502 | 1,449 | 1,322 | 917 | 951 | 982 | 1,043 | 785 | 435 | 512 | 332 | 385 | - |
Free Cash Flow |
Loading...
|
M | 109 | 1,639 | 237 | 634 | 467 | 421 | 172 | 147 | 207 | 134 | 82 | 199 | 406 | -46 | 263 | 26 | -65 | 116 | 99 |
StockViz Staff
September 20, 2024
Any question? Send us an email