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 | 175 | 256 | 271 | 255 | 238 | 216 | 93 | 97 | 74 | 36 | 23 | 28 | 25 | 37 | 25 | 27 | 27 | 27 | 27 | 24 | 24 | 22 | 17 | 19 | 17 | 14 | 12 | 10 | 10 | 10 | 9 | 8 | 5 |
Depreciation and Amortization |
Loading...
|
M | 48 | 49 | 47 | 49 | 36 | 28 | 21 | 17 | 14 | 8 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 5 | 5 | 7 | 7 | 6 | 6 | 6 | 4 | 4 | 1 | 2 | 3 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 59 | -3 | 4 | -131 | -86 | -19 | -15 | -18 | -22 | -9 | -4 | -4 | 6 | -10 | 9 | 4 | 3 | 2 | 7 | 8 | 9 | 10 | 10 | 8 | 7 | 5 | 4 | 2 | -13 | 41 | -24 | -4 | 5 |
Operating Cash Flow |
Loading...
|
M | 541 | 322 | 278 | 203 | 266 | 261 | 115 | 91 | 89 | 12 | 36 | 36 | 30 | 39 | 30 | 35 | 36 | 42 | 37 | 39 | 53 | 32 | 17 | 33 | 24 | 29 | 30 | 28 | 0 | 60 | -14 | 7 | 5 |
Capital Expenditures |
Loading...
|
M | -33 | -35 | -48 | -13 | -68 | -30 | -34 | -17 | -9 | -11 | -5 | -2 | -14 | -4 | -4 | -8 | -12 | -9 | -10 | -10 | -4 | -5 | -4 | -5 | -6 | -6 | -3 | -8 | -8 | -4 | -2 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 7 | 2,097 | 1,522 | 200 | -30 | -17 | 121 | 177 | 146 | 156 | 195 | 125 | 139 | 4 | 5 | 3 | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 7 | 2,097 | 1,522 | 200 | -30 | -17 | 121 | 177 | 146 | 156 | 195 | 125 | 139 | 4 | 5 | 3 | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -598 | -198 | 188 | -175 | 151 | 448 | 109 | -171 | -22 | -5 | -51 | -39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -40 | -111 | -133 | -113 | -52 | 2 | 3 | -31 | 4 | 2 | -11 | -18 | -3 | 2 | - | 0 | - | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 101 | 94 | 79 | 75 | 64 | 56 | 35 | 29 | 27 | 15 | 14 | 13 | 13 | 13 | 11 | 11 | 10 | 10 | 9 | 8 | 7 | 7 | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -264 | 438 | 732 | 1,279 | -340 | 1,608 | 574 | 253 | -132 | -199 | -9 | -205 | 51 | -257 | 98 | 231 | 30 | 114 | 99 | 39 | 125 | -63 | 101 | 127 | 17 | 38 | 128 | 39 | 68 | -27 | 119 | 136 | 134 |
Financing Cash Flow |
Loading...
|
M | -264 | 438 | 732 | 1,279 | -340 | 1,608 | 574 | 253 | -132 | -199 | -9 | -205 | 51 | -257 | 98 | 231 | 30 | 114 | 99 | 39 | 125 | -63 | 101 | 127 | 17 | 38 | 128 | 39 | 68 | -27 | 119 | 136 | 134 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 682 | 1,651 | 3,472 | 997 | 833 | 598 | 286 | 252 | 336 | 539 | 538 | 570 | 452 | 354 | 140 | 110 | 151 | 102 | 154 | 202 | 192 | 195 | 111 | 81 | 139 | 132 | 69 | 73 | 74 | 49 | 64 | 109 | 109 |
Ending Cash |
Loading...
|
M | 614 | 682 | 1,651 | 3,472 | 997 | 833 | 598 | 286 | 252 | 336 | 539 | 538 | 570 | 452 | 354 | 140 | 110 | 151 | 102 | 154 | 202 | 192 | 195 | 111 | 81 | 139 | 132 | 69 | 73 | 74 | 49 | 64 | 109 |
Stock-Based Compensation |
Loading...
|
M | 12 | 15 | 16 | 13 | 13 | 10 | 11 | 3 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 0 | - | 0 | 0 | 0 | - | - | 0 | - | 0 | - | - | - | 0 | 0 |
Issuance/Purchase of Shares |
|
M | -40 | -111 | -133 | -113 | -52 | 2 | 3 | -31 | 4 | 2 | -11 | -18 | -3 | 2 | - | 0 | - | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -4,128 | 8,915 | 8,637 | 6,803 | 4,352 | -53 | -109 | -37 | -49 | -26 | -20 | -19 | -11 | -19 | 14 | 20 | -5 | -7 | -7 | -3 | -9 | -7 | -4 | -6 | -5 | -10 | -7 | -2 | -5 | 5 | 1 | -6 | 3 |
Free Cash Flow |
Loading...
|
M | 508 | 287 | 230 | 189 | 199 | 231 | 80 | 74 | 80 | 0 | 31 | 34 | 15 | 35 | 25 | 27 | 24 | 32 | 27 | 29 | 50 | 27 | 14 | 28 | 18 | 22 | 27 | 21 | -8 | 56 | -16 | 5 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email