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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 603 | 997 | 532 | 254 | 184 | 168 | 139 | 167 | 169 | 112 | 109 | 82 | 68 | 38 | 13 | -338 | 51 | 61 | 61 | 50 | 15 | 38 | 44 | 29 |
Depreciation and Amortization |
Loading...
|
M | 68 | 69 | 42 | 39 | 36 | 34 | 32 | 31 | 30 | 26 | 24 | 23 | 31 | 21 | 31 | 32 | 28 | 23 | 23 | 22 | 27 | 28 | 31 | - |
Non-Cash Items (Other) |
Loading...
|
M | 161 | -148 | 33 | 26 | 43 | 29 | 32 | -17 | -16 | 46 | 12 | 13 | -32 | 29 | 15 | 527 | 28 | 9 | 5 | 6 | 42 | 1 | 3 | - |
Operating Cash Flow |
Loading...
|
M | 313 | 696 | 1,164 | 653 | 350 | 10 | 266 | 142 | 155 | 84 | 51 | -21 | -181 | 10 | 111 | 529 | 69 | 129 | -40 | -10 | 97 | 68 | 97 | 63 |
Capital Expenditures |
Loading...
|
M | -142 | -108 | -82 | -49 | -67 | -58 | -48 | -92 | -102 | -58 | -51 | -57 | -71 | -30 | -8 | -277 | -57 | -45 | -78 | -69 | -55 | -57 | -50 | -36 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 611 | -3,909 | -819 | -156 | -87 | -74 | 117 | 40 | -152 | -28 | -26 | 105 | 22 | 24 | 27 | 19 | 54 | 72 | 53 | 12 | 7 | 2 | 6 |
Investing Cash Flow |
Loading...
|
M | - | 611 | -3,909 | -819 | -156 | -87 | -74 | 117 | 40 | -152 | -28 | -26 | 105 | 22 | 24 | 27 | 19 | 54 | 72 | 53 | 12 | 7 | 2 | 6 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -276 | 2,375 | 255 | 47 | 29 | -52 | -18 | 280 | 154 | 78 | 6 | -101 | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -279 | -297 | -10 | -5 | -21 | -110 | -40 | -216 | -312 | -168 | -35 | -25 | -49 | 0 | 0 | -1 | -57 | - | - | - | -10 | -5 | -4 | - |
Dividends Paid |
Loading...
|
M | - | - | 7,970 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 22 | 28 | 13 | - | - | 3 | 12 | 23 | 13 |
Other Financial Activities |
Loading...
|
M | 8,970 | -533 | 15,914 | 6,322 | 4,469 | 4,664 | 3,875 | 3,864 | 4,443 | 4,235 | 3,429 | 3,063 | 1,215 | 641 | 332 | -3 | 279 | -60 | 97 | 45 | 247 | -8 | 41 | 21 |
Financing Cash Flow |
Loading...
|
M | 8,970 | -533 | 15,914 | 6,322 | 4,469 | 4,664 | 3,875 | 3,864 | 4,443 | 4,235 | 3,429 | 3,063 | 1,215 | 641 | 332 | -3 | 279 | -60 | 97 | 45 | 247 | -8 | 41 | 21 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 235 | 179 | 1 | 4 | 8 | 5 | 3 | 3 | 3 | 5 | 6 | 11 | 21 | 85 | 92 | 53 | 129 | 57 | 28 | 107 | 23 | 61 | 47 | - |
Ending Cash |
Loading...
|
M | 46 | 235 | 179 | 1 | 4 | 8 | 5 | 3 | 3 | 3 | 5 | 6 | 11 | 21 | 85 | 92 | 53 | 129 | 57 | 28 | 107 | 23 | 61 | 47 |
Stock-Based Compensation |
Loading...
|
M | 24 | 21 | 16 | 13 | 13 | 11 | 14 | 12 | 10 | 9 | 9 | 7 | 9 | 5 | 3 | 2 | 6 | 5 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -279 | -297 | -10 | -5 | -21 | -110 | -40 | -216 | -312 | -168 | -35 | -25 | -49 | 0 | 0 | -1 | -57 | - | - | - | -10 | -5 | -4 | - |
Capital Stock Change |
Loading...
|
M | 0 | 1 | 667 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 181 | 876 | 454 | 182 | 356 | 275 | 244 | 228 | 335 | 236 | 274 | 207 | 156 | 242 | 217 | 165 | 321 | 412 | 347 | 296 | 255 | 157 | 143 | -70 |
Free Cash Flow |
Loading...
|
M | 171 | 588 | 1,082 | 604 | 283 | -48 | 218 | 50 | 53 | 26 | -1 | -78 | -252 | -20 | 103 | 252 | 12 | 83 | -119 | -80 | 42 | 11 | 46 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email