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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 488 | 425 | 437 | 188 | 463 | 184 | 303 | 562 | 458 | 469 | 490 | 486 | 627 | 596 | 13 | 165 | 288 | 402 | 293 | 326 | 268 | 181 | 48 | 169 | 200 | 188 | -580 |
Depreciation and Amortization |
Loading...
|
M | 378 | 363 | 394 | 371 | 351 | 397 | 426 | 383 | 319 | 305 | 286 | 273 | 268 | 282 | 314 | 347 | 321 | 303 | 309 | 298 | 279 | 249 | 304 | 269 | 253 | 228 | 163 |
Non-Cash Items (Other) |
Loading...
|
M | 342 | -93 | -14 | 13 | -220 | 29 | -27 | 2 | 25 | 41 | 43 | 10 | 27 | 58 | -42 | 29 | 4 | -4 | -7 | -10 | -10 | -4 | -6 | -4 | 5 | 3 | 770 |
Operating Cash Flow |
Loading...
|
M | 982 | 713 | 754 | 849 | 641 | 591 | 936 | 868 | 751 | 713 | 838 | 689 | 758 | 924 | 493 | 614 | 781 | 560 | 479 | 680 | 530 | 509 | 266 | 266 | 436 | 314 | 389 |
Capital Expenditures |
Loading...
|
M | -573 | -585 | -458 | -340 | -476 | -555 | -570 | -499 | -450 | -453 | -379 | -360 | -367 | -224 | -130 | -279 | -326 | -331 | -315 | -324 | -258 | -228 | -248 | -245 | -305 | -314 | -228 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 100 | 4 | 4 | 7 | -68 | -117 | -219 | -125 | 3 | 8 | 7 | 8 | -61 | 0 | - | 0 | - | 6 | 10 | 11 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 100 | 4 | 4 | 7 | -68 | -117 | -219 | -125 | 3 | 8 | 7 | 8 | -61 | 0 | - | 0 | - | 6 | 10 | 11 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -190 | -306 | 215 | -121 | 935 | -209 | -3 | -41 | 1,009 | -5 | -31 | - | -430 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -352 | -115 | 3 | 1 | 1 | 8 | -157 | 6 | -104 | -616 | -148 | -8 | 13 | 29 | 613 | -174 | -380 | -222 | -378 | -144 | -43 | -30 | 1 | -103 | 2 | 2 | -21 |
Dividends Paid |
Loading...
|
M | 225 | 224 | 165 | 54 | 217 | 214 | 209 | 203 | 196 | 195 | 191 | 178 | 155 | 58 | 15 | 115 | 121 | 112 | 110 | 70 | 51 | 43 | 43 | 45 | 45 | 45 | 43 |
Other Financial Activities |
Loading...
|
M | -1 | -137 | -284 | 1,177 | -121 | -31 | -201 | 3 | 2 | -4 | -2 | -2 | 158 | -22 | -8 | -326 | 230 | -3 | 795 | 1 | -6 | -1 | 52 | 538 | -129 | 0 | -64 |
Financing Cash Flow |
Loading...
|
M | -1 | -137 | -284 | 1,177 | -121 | -31 | -201 | 3 | 2 | -4 | -2 | -2 | 158 | -22 | -8 | -326 | 230 | -3 | 795 | 1 | -6 | -1 | 52 | 538 | -129 | 0 | -64 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 60 | -49 | -36 | -75 | -2 | -1 | - | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 594 | 969 | 1,178 | 445 | 616 | 960 | 1,227 | 1,334 | 1,529 | 1,118 | 978 | 739 | 588 | 473 | 489 | 154 | 168 | 296 | 229 | 94 | 102 | 84 | 82 | 119 | 119 | 152 | 132 |
Ending Cash |
Loading...
|
M | 498 | 594 | 969 | 1,178 | 445 | 616 | 960 | 1,227 | 1,334 | 1,529 | 1,118 | 978 | 739 | 588 | 473 | 489 | 154 | 168 | 296 | 229 | 94 | 102 | 84 | 82 | 119 | 119 | 152 |
Stock-Based Compensation |
Loading...
|
M | 14 | 4 | 20 | 24 | 16 | 207 | 281 | 25 | 0 | 1 | -35 | 32 | 6 | -18 | 63 | 12 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -352 | -115 | 3 | 1 | 1 | 8 | -157 | 6 | -104 | -616 | -148 | -8 | 13 | 29 | 613 | -174 | -380 | -222 | -378 | -144 | -43 | -30 | 1 | -103 | 2 | 2 | -21 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -61 | 72 | 854 | 1,122 | 592 | 420 | 1,550 | 1,543 | 1,812 | 1,998 | 1,272 | 1,439 | 914 | 854 | 486 | 706 | 432 | 567 | 398 | 392 | 473 | 364 | 451 | 93 | 77 | 69 | -25 |
Free Cash Flow |
Loading...
|
M | 409 | 128 | 296 | 509 | 165 | 36 | 366 | 370 | 301 | 259 | 459 | 328 | 391 | 700 | 362 | 335 | 455 | 229 | 164 | 356 | 272 | 281 | 18 | 21 | 132 | 28 | 161 |
StockViz Staff
September 19, 2024
Any question? Send us an email