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 | 1,240 | 1,377 | 1,377 | 1,034 | 673 | 606 | 464 | 296 | 305 | 268 | 206 | 169 | 139 | 76 | 35 | 69 | 72 | 73 | 53 | 39 | 28 | 19 | 12 | 14 | 15 | 11 | 10 | 6 | 5 | 10 | 8 | 9 | 0 |
Depreciation and Amortization |
Loading...
|
M | 324 | 276 | 276 | 260 | 261 | 230 | 206 | 190 | 165 | 146 | 127 | 111 | 91 | 80 | 95 | 87 | 80 | 68 | 56 | 45 | 38 | 31 | 30 | 27 | 25 | 22 | 17 | 16 | -14 | -12 | -10 | -9 | -7 |
Non-Cash Items (Other) |
Loading...
|
M | -4 | 13 | 13 | 14 | 13 | 0 | 1 | 0 | -18 | -14 | -23 | -13 | -16 | -22 | -6 | -8 | -13 | -11 | -6 | -1 | -6 | -2 | -3 | 0 | 0 | 0 | 0 | 0 | 27 | 23 | 20 | 17 | 14 |
Operating Cash Flow |
Loading...
|
M | 1,569 | 1,692 | 1,692 | 1,213 | 933 | 900 | 536 | 566 | 554 | 392 | 351 | 328 | 277 | 141 | 131 | 197 | 158 | 155 | 114 | 90 | 75 | 44 | 32 | 42 | 40 | 44 | 28 | 25 | 13 | 23 | 16 | 21 | 10 |
Capital Expenditures |
Loading...
|
M | -757 | -775 | -775 | -550 | -225 | -588 | -382 | -418 | -462 | -368 | -296 | -373 | -250 | -106 | -211 | -181 | -187 | -199 | -143 | -94 | -102 | -70 | -44 | -63 | -36 | -45 | -34 | -38 | -28 | -27 | -21 | -21 | -17 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 22 | 19 | 4 | 6 | 8 | 12 | 11 | 24 | 22 | 11 | 12 | 5 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 22 | 19 | 4 | 6 | 8 | 12 | 11 | 24 | 22 | 11 | 12 | 5 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 55 | 55 | -50 | -10 | -29 | -38 | -36 | -39 | -40 | 56 | -35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -454 | -1,277 | -1,277 | -536 | -364 | -163 | -8 | -130 | -114 | -6 | 0 | 0 | 48 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 30 |
Dividends Paid |
Loading...
|
M | 175 | 134 | 134 | 92 | 71 | 43 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
Other Financial Activities |
Loading...
|
M | -13 | -9 | -9 | -67 | -3 | -1 | 0 | 0 | 12 | -346 | -284 | 10 | 30 | 1 | 65 | -166 | -141 | 163 | 70 | 4 | 18 | 5 | 26 | 29 | 4 | 23 | 10 | 38 | 19 | 7 | 12 | 11 | 0 |
Financing Cash Flow |
Loading...
|
M | -13 | -9 | -9 | -67 | -3 | -1 | 0 | 0 | 12 | -346 | -284 | 10 | 30 | 1 | 65 | -166 | -141 | 163 | 70 | 4 | 18 | 5 | 26 | 29 | 4 | 23 | 10 | 38 | 19 | 7 | 12 | 11 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 186 | 463 | 463 | 401 | 404 | 127 | 10 | 11 | 35 | 30 | 13 | 76 | 5 | 4 | 24 | 6 | 3 | 1 | 1 | 1 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 9 | 3 | 1 |
Ending Cash |
Loading...
|
M | 434 | 186 | 186 | 463 | 401 | 190 | 127 | 10 | 11 | 35 | 30 | 13 | 76 | 5 | 4 | 24 | 6 | 3 | 1 | 1 | 1 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 14 | 5 | 10 | 8 | 5 |
Stock-Based Compensation |
Loading...
|
M | 11 | 16 | 16 | 15 | 11 | 5 | 3 | 1 | 15 | 14 | 18 | 14 | 18 | 22 | 6 | 6 | 11 | 11 | 8 | 1 | 6 | 5 | - | 0 | 0 | - | - | - | - | - | - | - | 0 |
Issuance/Purchase of Shares |
|
M | -454 | -1,277 | -1,277 | -536 | -364 | -163 | -8 | -130 | -114 | -6 | 0 | 0 | 48 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 30 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 599 | 404 | 404 | 920 | 870 | 349 | 234 | 94 | 96 | 178 | 101 | 50 | 127 | 53 | 26 | 67 | 89 | 135 | 39 | 29 | 23 | 51 | 23 | 17 | 5 | 15 | 21 | 20 | 19 | 13 | 12 | 8 | 8 |
Free Cash Flow |
Loading...
|
M | 812 | 916 | 916 | 663 | 708 | 312 | 154 | 148 | 92 | 24 | 55 | -45 | 27 | 35 | -80 | 15 | -29 | -44 | -29 | -4 | -27 | -26 | -11 | -21 | 4 | -1 | -6 | -14 | -15 | -5 | -5 | - | -6 |
StockViz Staff
September 20, 2024
Any question? Send us an email