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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 5,625 | 5,118 | 4,899 | 3,562 | 4,216 | 4,328 | 5,484 | 3,640 | 3,538 | 3,167 | 2,612 | 2,680 | 2,457 | 2,104 | 1,854 | 1,895 | 2,158 | 2,087 | 1,556 | 1,258 | 1,014 | 800 | 1,040 | 937 | 748 | 222 | 421 | 124 | -1,091 |
Depreciation and Amortization |
Loading...
|
M | 1,817 | 1,729 | 1,598 | 1,589 | 1,562 | 1,329 | 1,281 | 1,225 | 1,158 | 1,050 | 980 | 924 | 884 | 834 | 790 | 725 | 678 | 653 | 630 | 602 | 560 | 591 | 538 | 533 | -498 | -317 | -202 | -196 | -234 |
Non-Cash Items (Other) |
Loading...
|
M | 411 | -173 | 265 | 146 | 424 | -110 | -197 | -256 | -112 | -67 | -68 | -780 | -540 | -152 | -221 | -274 | -1 | 5 | 7 | 106 | -34 | 201 | -246 | -394 | 1,013 | 608 | 341 | 843 | 1,935 |
Operating Cash Flow |
Loading...
|
M | 6,965 | 6,667 | 6,971 | 6,165 | 5,923 | 5,918 | 5,516 | 5,202 | 5,140 | 4,381 | 3,548 | 3,060 | 2,976 | 2,999 | 2,279 | 2,031 | 2,417 | 2,950 | 2,705 | 2,139 | 1,976 | 1,612 | 1,621 | 1,506 | 1,282 | 1,227 | 643 | 567 | 134 |
Capital Expenditures |
Loading...
|
M | -3,187 | -2,750 | -2,891 | -2,863 | -3,865 | -3,531 | -2,673 | -2,695 | -2,706 | -2,297 | -1,973 | -1,731 | -1,625 | -1,586 | -1,402 | -1,424 | -1,387 | -1,298 | -1,186 | -1,072 | -1,043 | -938 | -1,058 | -958 | -939 | -738 | -578 | -496 | -326 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 240 | 926 | -75 | -66 | -67 | -65 | -72 | -121 | -45 | 0 | 21 | 25 | 35 | 102 | 61 | 404 | 28 | 90 | 160 | 0 | 60 | 70 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 240 | 926 | -75 | -66 | -67 | -65 | -72 | -121 | -45 | 0 | 21 | 25 | 35 | 102 | 61 | 404 | 28 | 90 | 160 | 0 | 60 | 70 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 2,079 | -392 | -705 | 1,392 | 974 | 454 | 691 | 77 | -66 | 0 | 0 | 0 | 0 | 0 | 568 | 595 | 161 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4,583 | -4,814 | -1,608 | -393 | -1,733 | -2,038 | -2,071 | -2,052 | -1,842 | -1,505 | -1,400 | -1,400 | -1,420 | -913 | 0 | -1,021 | -1,584 | -1,483 | -1,418 | -273 | -656 | -203 | 4,015 | -529 | - | 4,553 | - | - | -271 |
Dividends Paid |
Loading...
|
M | 2,071 | 2,004 | 1,740 | 1,634 | 1,544 | 1,333 | 1,239 | 1,159 | 996 | 818 | 724 | 652 | 585 | 503 | 474 | 436 | 418 | 340 | 275 | 222 | 191 | 170 | 150 | 136 | 118 | 98 | 78 | 68 | 3 |
Other Financial Activities |
Loading...
|
M | -13 | 2,534 | -142 | -22 | -84 | 2 | -72 | -65 | 1,367 | 775 | 1,881 | 2,471 | 1,438 | -1,383 | 1,626 | 4,433 | 4,171 | 3,308 | 3,003 | 8,499 | 4,300 | 3,316 | 150 | 996 | 457 | 0 | 213 | 213 | -27 |
Financing Cash Flow |
Loading...
|
M | -13 | 2,534 | -142 | -22 | -84 | 2 | -72 | -65 | 1,367 | 775 | 1,881 | 2,471 | 1,438 | -1,383 | 1,626 | 4,433 | 4,171 | 3,308 | 3,003 | 8,499 | 4,300 | 3,316 | 150 | 996 | 457 | 0 | 213 | 213 | -27 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 834 | 1,341 | 1,100 | 588 | 759 | 553 | 672 | 153 | 52 | 214 | 155 | 101 | 490 | 352 | 413 | 310 | 179 | 62 | 147 | 130 | 25 | 53 | 15 | 305 | 317 | 361 | 106 | 119 | 255 |
Ending Cash |
Loading...
|
M | 924 | 834 | 1,341 | 1,100 | 588 | 759 | 553 | 176 | 153 | 52 | 214 | 155 | 101 | 490 | 352 | 413 | 310 | 179 | 62 | 147 | 130 | 25 | 53 | 15 | 306 | 263 | 365 | 106 | 119 |
Stock-Based Compensation |
Loading...
|
M | 64 | 63 | -451 | 252 | -288 | -338 | - | -76 | - | -80 | -69 | -281 | -348 | - | -226 | - | -270 | - | -4 | 4 | - | - | - | - | -1 | 507 | -23 | - | - |
Issuance/Purchase of Shares |
|
M | -4,583 | -4,814 | -1,608 | -393 | -1,733 | -2,038 | -2,071 | -2,052 | -1,842 | -1,505 | -1,400 | -1,400 | -1,420 | -913 | 0 | -1,021 | -1,584 | -1,483 | -1,418 | -273 | -656 | -203 | 4,015 | -529 | - | 4,553 | - | - | -271 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,946 | -625 | 306 | -172 | -1,457 | -772 | -1,793 | -901 | -845 | -135 | -521 | -334 | 133 | -316 | 253 | -136 | -542 | -778 | -809 | -549 | -795 | -942 | -505 | -797 | -250 | -339 | 344 | -176 | -274 |
Free Cash Flow |
Loading...
|
M | 3,778 | 3,917 | 4,080 | 3,302 | 2,058 | 2,387 | 2,843 | 2,507 | 2,434 | 2,084 | 1,575 | 1,329 | 1,351 | 1,413 | 877 | 607 | 1,030 | 1,652 | 1,519 | 1,067 | 933 | 674 | 563 | 548 | 343 | 489 | 65 | 71 | -192 |
StockViz Staff
September 19, 2024
Any question? Send us an email