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 | 1988-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 674 | 907 | 1,129 | 539 | 816 | 884 | 592 | 469 | 309 | 398 | 263 | 348 | 323 | -296 | -1,222 | -266 | 494 | 583 | 480 | 406 | 338 | 256 | 283 | 162 | 194 | 147 | 122 | 101 | 81 | 64 | 51 | 43 | 29 | 27 | 14 | -18 |
Depreciation and Amortization |
Loading...
|
M | 140 | 110 | -14 | 86 | 188 | 193 | 179 | 123 | 151 | 129 | 131 | 215 | 300 | 373 | 213 | 140 | 125 | 134 | 101 | 95 | 95 | 87 | 120 | 115 | 91 | 52 | 32 | 22 | 18 | 18 | 17 | 16 | 5 | 5 | 5 | 12 |
Non-Cash Items (Other) |
Loading...
|
M | 195 | 76 | -388 | 385 | 21 | -25 | -26 | 3 | -14 | -31 | 1 | -26 | -2 | -34 | 2,603 | 1,300 | 157 | 39 | 286 | 51 | 100 | -53 | 434 | 66 | -273 | -286 | -92 | 6 | 123 | -112 | 74 | -73 | 2 | 42 | 32 | 3 |
Operating Cash Flow |
Loading...
|
M | 903 | 1,470 | 629 | 719 | 697 | 1,176 | 928 | 596 | 535 | 454 | 877 | 766 | 1,097 | 1,461 | 1,058 | 1,174 | 733 | 1,047 | 754 | 662 | 440 | 276 | 843 | 349 | 1 | -63 | 23 | 152 | 210 | -53 | 123 | -22 | 46 | 79 | 54 | 41 |
Capital Expenditures |
Loading...
|
M | -113 | -190 | -206 | -171 | -117 | -129 | -169 | -196 | -157 | -176 | -89 | -69 | -78 | -79 | -103 | -114 | -103 | -122 | -68 | -72 | -83 | -98 | -92 | -82 | -94 | -64 | -39 | -21 | -18 | -12 | -14 | -10 | -5 | -6 | -5 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 47 | 94 | 121 | -2 | 20 | -89 | 6 | 74 | 89 | 133 | -597 | 382 | 2,539 | 297 | 73 | 90 | 40 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 47 | 94 | 121 | -2 | 20 | -89 | 6 | 74 | 89 | 133 | -597 | 382 | 2,539 | 297 | 73 | 90 | 40 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 9,224 | -955 | -910 | 3,600 | 3,012 | 1,996 | 200 | -188 | -1,355 | -244 | 14 | - | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -51 | -202 | -926 | -76 | -1,102 | -684 | -476 | -223 | -176 | 1,389 | -799 | -1,543 | 2,047 | -753 | -49 | -3 | -322 | -26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 282 | 269 | 261 | 259 | 260 | 236 | 129 | 108 | 108 | 96 | 120 | 134 | 156 | 109 | 96 | 196 | 196 | 161 | 130 | 115 | 92 | 73 | 74 | 77 | 57 | 42 | 28 | 25 | 21 | 17 | 12 | 9 | 9 | 9 | 9 | 9 |
Other Financial Activities |
Loading...
|
M | 3,300 | -2,061 | 13,123 | 12,560 | 3,967 | 4,658 | 6,635 | 3,365 | 2,621 | -39 | 807 | 3,667 | -4 | -3 | -1,473 | 1,523 | 4,982 | 4,165 | 2,666 | 2,603 | 2,203 | 2,000 | -209 | 1,858 | 2,196 | 879 | 1,606 | 664 | 594 | 41 | -16 | 143 | 74 | 635 | -2 | -82 |
Financing Cash Flow |
Loading...
|
M | 3,300 | -2,061 | 13,123 | 12,560 | 3,967 | 4,658 | 6,635 | 3,365 | 2,621 | -39 | 807 | 3,667 | -4 | -3 | -1,473 | 1,523 | 4,982 | 4,165 | 2,666 | 2,603 | 2,203 | 2,000 | -209 | 1,858 | 2,196 | 879 | 1,606 | 664 | 594 | 41 | -16 | 143 | 74 | 635 | -2 | -82 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 657 | 595 | 543 | 705 | 614 | 548 | 737 | 798 | 842 | 1,175 | 1,842 | 1,224 | 924 | 1,370 | 1,476 | 1,855 | 1,939 | 1,707 | 851 | 1,119 | 1,087 | 979 | 1,047 | 898 | 923 | 710 | 454 | 418 | 317 | 339 | 270 | 236 | 288 | 323 | 275 | - |
Ending Cash |
Loading...
|
M | 716 | 657 | 595 | 543 | 705 | 614 | 548 | 737 | 798 | 846 | 1,175 | 1,842 | 1,224 | 924 | 1,370 | 1,476 | 1,855 | 1,939 | 1,707 | 851 | 1,119 | 1,087 | 979 | 1,047 | 898 | 1,359 | 1,970 | 1,035 | 872 | 295 | 94 | 337 | 343 | 946 | 262 | 9 |
Stock-Based Compensation |
Loading...
|
M | 33 | 30 | 28 | 26 | 27 | 26 | 25 | 83 | 175 | -62 | 177 | 140 | 159 | 1,043 | 30 | 32 | 28 | 24 | -50 | 199 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -51 | -202 | -926 | -76 | -1,102 | -684 | -476 | -223 | -176 | 1,389 | -799 | -1,543 | 2,047 | -753 | -49 | -3 | -322 | -26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 3 | 9 | 21 | 8 | 14 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -10,240 | 4,906 | 34,451 | 15,780 | 14,507 | 46,150 | 44,130 | 45,458 | 48,648 | 49,910 | 49,073 | 49,001 | 46,332 | 43,091 | 43,634 | 47,060 | 42,940 | 37,288 | 33,885 | 25,060 | 22,394 | 21,708 | 3,060 | 1,229 | 1,156 | -1 | -9,158 | -5,860 | -4,599 | -4,071 | -3,947 | -2,912 | -2,777 | -2,787 | -2,270 | - |
Free Cash Flow |
Loading...
|
M | 790 | 1,280 | 423 | 548 | 580 | 1,047 | 759 | 400 | 378 | 278 | 788 | 697 | 1,019 | 1,382 | 955 | 1,060 | 630 | 925 | 686 | 590 | 357 | 178 | 751 | 267 | -92 | -127 | -16 | 131 | 193 | -65 | 109 | -32 | 41 | 73 | 49 | 37 |
StockViz Staff
September 20, 2024
Any question? Send us an email