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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 322 | 747 | 31 | 95 | 457 | 247 | 718 | 440 | 646 | 711 | 550 | 174 | -496 | 87 | -152 | -999 | 47 | -34 | 265 | 128 | 56 | 14 | 41 | 52 | 65 | 50 | 41 | -5 | -8 | 31 | 22 | -30 | 12 | 16 |
Depreciation and Amortization |
Loading...
|
M | 420 | 403 | 381 | 337 | 287 | 280 | 278 | 181 | 159 | 156 | 151 | 147 | 209 | 231 | 236 | 240 | 205 | 135 | 135 | 114 | 74 | 71 | 55 | 36 | 35 | 33 | 30 | 28 | 26 | 25 | 26 | 24 | 20 | 17 |
Non-Cash Items (Other) |
Loading...
|
M | 29 | -9 | 30 | -4 | -68 | 23 | 3 | -6 | -6 | 39 | 10 | 3 | 29 | 25 | -21 | 515 | 10 | 4 | 1 | -1 | 1 | 0 | 2 | 1 | 0 | 1 | 0 | 3 | 1 | 3 | -1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 678 | 670 | 326 | 724 | 667 | 492 | 801 | 755 | 977 | 1,067 | 879 | 200 | -129 | 15 | 75 | -681 | 464 | 30 | 493 | 272 | 99 | 98 | 88 | 131 | 82 | 85 | 50 | 11 | 33 | 61 | 45 | -2 | 20 | 16 |
Capital Expenditures |
Loading...
|
M | -544 | -487 | -382 | -355 | -348 | -349 | -340 | -272 | -176 | -171 | -116 | -90 | -136 | -179 | -88 | -153 | -172 | -144 | -117 | -80 | -54 | -80 | -113 | -92 | -70 | -54 | -50 | -34 | -65 | -26 | -15 | -18 | -61 | -86 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 42 | -942 | 28 | -369 | 10 | -652 | 11 | -359 | 11 | 31 | 29 | 67 | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 42 | -942 | 28 | -369 | 10 | -652 | 11 | -359 | 11 | 31 | 29 | 67 | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -31 | 924 | -26 | -31 | -391 | 476 | -6 | 1,013 | -910 | -258 | -309 | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -202 | -1 | -110 | -3 | 0 | -15 | -118 | -99 | 0 | 0 | 198 | 0 | 800 | - | 177 | - | - | -482 | - | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | 1 | 0 | 0 | 700 | 1,498 | 15 | 0 | 0 | 0 | - | - | 6 | 6 | 73 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -35 | -5 | 2,908 | 405 | 258 | 733 | 1,863 | 10 | -6 | 4 | 508 | 851 | 1,009 | 2,368 | 1,252 | 627 | 636 | 34 | -17 | 101 | -37 | -19 | 257 | -19 | -18 | -31 | 2 | 29 | 42 | -28 | -40 | -3 | 36 | 66 |
Financing Cash Flow |
Loading...
|
M | -35 | -5 | 2,908 | 405 | 258 | 733 | 1,863 | 10 | -6 | 4 | 508 | 851 | 1,009 | 2,368 | 1,252 | 627 | 636 | 34 | -17 | 101 | -37 | -19 | 257 | -19 | -18 | -31 | 2 | 29 | 42 | -28 | -40 | -3 | 36 | 66 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -2 | 7 | 4 | 4 | 16 | - | - | -30 | -7 | -2 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 435 | 450 | 548 | 281 | 362 | 590 | 298 | 440 | 576 | 508 | 68 | 42 | 106 | 236 | 62 | 66 | 156 | 133 | 38 | 17 | 15 | 21 | 28 | 16 | 25 | 20 | 18 | 12 | 11 | 5 | 12 | 3 | 8 | 10 |
Ending Cash |
Loading...
|
M | 731 | 435 | 450 | 548 | 281 | 362 | 1,343 | 120 | 440 | 576 | 508 | 68 | 42 | 106 | 220 | 62 | 66 | 156 | 133 | 38 | 17 | 15 | 21 | 28 | 16 | 25 | 20 | 18 | 12 | 11 | 5 | 12 | 3 | 8 |
Stock-Based Compensation |
Loading...
|
M | 7 | 7 | 12 | 0 | 10 | 13 | 3 | 6 | 3 | 5 | 3 | 1 | 1 | 26 | - | -15 | 0 | 2 | 4 | 51 | - | - | - | - | 4 | - | 1 | - | 1 | -1 | 2 | 2 | 1 | 0 |
Issuance/Purchase of Shares |
|
M | -2 | -202 | -1 | -110 | -3 | 0 | -15 | -118 | -99 | 0 | 0 | 198 | 0 | 800 | - | 177 | - | - | -482 | - | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,709 | 1,321 | 915 | 965 | 950 | 938 | 1,064 | 454 | 899 | 1,140 | 846 | 813 | 747 | 972 | 858 | -1,262 | 379 | 529 | 405 | 384 | 211 | 179 | 203 | 125 | 154 | 147 | 134 | 89 | 88 | 100 | 73 | 11 | 45 | 54 |
Free Cash Flow |
Loading...
|
M | 134 | 183 | -55 | 369 | 318 | 143 | 461 | 483 | 801 | 895 | 762 | 109 | -265 | -165 | -13 | -833 | 292 | -114 | 376 | 193 | 45 | 18 | -25 | 131 | 12 | 32 | -1 | -23 | -32 | 35 | 30 | -20 | -41 | -70 |
StockViz Staff
September 20, 2024
Any question? Send us an email