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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 944 | 820 | 1,263 | 709 | 621 | 565 | 426 | 468 | 476 | 423 | 369 | 358 | 310 | 268 | -233 | -562 | -343 | -162 | - | 161 | 161 | 139 | 131 | 119 | 102 | 92 | 79 | 75 | 68 | 74 | 57 | 48 |
Depreciation and Amortization |
Loading...
|
M | 704 | 649 | 636 | 604 | 582 | 545 | 492 | 470 | 440 | 424 | 408 | 382 | 352 | 355 | 335 | 271 | - | - | - | -201 | -177 | -166 | -130 | -113 | -102 | -87 | -81 | -75 | -58 | -52 | -47 | -40 |
Non-Cash Items (Other) |
Loading...
|
M | -76 | -86 | -63 | -59 | -72 | -2 | -102 | -89 | -110 | -22 | -6 | -7 | 116 | 76 | -14 | 807 | 758 | 548 | - | 402 | 353 | 331 | 260 | 225 | 204 | 174 | 161 | 150 | 119 | 100 | 90 | 79 |
Operating Cash Flow |
Loading...
|
M | 1,874 | 1,108 | 1,441 | 1,426 | 1,383 | 1,386 | 1,449 | 1,276 | 1,179 | 1,097 | 896 | 956 | 808 | 775 | 596 | 552 | 474 | 324 | 525 | 328 | 303 | 329 | 270 | 267 | 209 | 179 | 177 | 140 | 143 | 127 | 96 | 105 |
Capital Expenditures |
Loading...
|
M | -2,734 | -2,420 | -1,873 | -1,928 | -1,758 | -1,673 | -1,510 | -1,395 | -1,267 | -1,034 | -1,045 | -986 | -978 | -809 | -815 | -1,034 | -768 | -709 | -553 | -397 | -392 | -483 | -391 | -352 | -274 | -331 | -266 | -193 | -198 | -183 | -199 | -210 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 170 | 228 | -239 | -291 | -450 | -76 | -84 | -305 | -1,014 | -73 | 546 | 12 | 19 | 130 | - | 16 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 170 | 228 | -239 | -291 | -450 | -76 | -84 | -305 | -1,014 | -73 | 546 | 12 | 19 | 130 | - | 16 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 1,391 | 522 | 1,015 | 883 | 913 | 554 | 630 | 634 | 103 | 267 | -410 | 228 | 99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 268 | - | 1 | -9 | -36 | -45 | -54 | -65 | -126 | -2 | -3 | -4 | -2 | 0 | 0 | 0 | -1,750 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 532 | 467 | 428 | 389 | 353 | 319 | 289 | 261 | 239 | 216 | 149 | 213 | 158 | 150 | 137 | 64 | - | - | - | 94 | 92 | 83 | 70 | 64 | 55 | 47 | 38 | 33 | 30 | 28 | 24 | 23 |
Other Financial Activities |
Loading...
|
M | 46 | 1,482 | 955 | 1,856 | 11 | 1,433 | 1,420 | 772 | 824 | 604 | 779 | 99 | 321 | -37 | 564 | 593 | 1,040 | 333 | 49 | 341 | 190 | 265 | 266 | 154 | 401 | 163 | 129 | 177 | 115 | 78 | 124 | 112 |
Financing Cash Flow |
Loading...
|
M | 46 | 1,482 | 955 | 1,856 | 11 | 1,433 | 1,420 | 772 | 824 | 604 | 779 | 99 | 321 | -37 | 564 | 593 | 1,040 | 333 | 49 | 341 | 190 | 265 | 266 | 154 | 401 | 163 | 129 | 177 | 115 | 78 | 124 | 112 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 117 | 136 | 576 | 91 | 159 | 83 | 99 | 45 | 23 | 27 | 24 | 14 | 13 | 22 | 10 | 13 | 30 | 65 | 20 | 29 | 43 | 40 | 13 | 13 | 24 | 30 | 53 | 29 | 10 | 14 | 12 | 19 |
Ending Cash |
Loading...
|
M | 364 | 117 | 136 | 576 | 91 | 159 | 83 | 75 | 45 | 23 | 27 | 24 | 14 | 13 | 22 | 10 | 13 | 30 | 65 | 20 | 29 | 43 | 39 | 13 | 13 | 23 | 30 | 53 | 96 | 63 | 112 | 107 |
Stock-Based Compensation |
Loading...
|
M | 25 | 28 | -751 | 20 | 79 | 93 | 70 | 71 | 90 | 13 | 12 | 11 | 10 | 10 | 555 | 40 | - | - | - | -47 | -14 | -1 | -14 | - | -10 | -17 | -10 | -3 | 5 | 3 | -3 | 1 |
Issuance/Purchase of Shares |
|
M | 268 | - | 1 | -9 | -36 | -45 | -54 | -65 | -126 | -2 | -3 | -4 | -2 | 0 | 0 | 0 | -1,750 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 1,688 | 0 | 0 | 0 | 0 | 183 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -762 | -1,561 | -587 | -975 | -760 | -1,313 | -1,605 | -1,608 | -876 | -580 | -685 | -495 | -639 | -240 | -108 | -687 | -344 | -951 | - | -494 | -496 | -213 | -90 | -134 | -168 | -157 | -106 | -113 | -175 | -83 | -211 | -121 |
Free Cash Flow |
Loading...
|
M | -860 | -1,312 | -432 | -502 | -375 | -287 | -61 | -119 | -88 | 63 | -149 | -30 | -170 | -34 | -219 | -481 | -295 | -386 | - | -70 | -88 | -153 | -121 | -85 | -65 | -152 | -88 | -53 | -55 | -55 | -103 | -106 |
StockViz Staff
September 20, 2024
Any question? Send us an email