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 | 3,923 | 3,517 | 2,852 | 2,444 | 2,440 | 1,951 | 2,405 | 1,599 | 1,352 | 1,476 | 875 | 484 | 570 | 651 | 555 | 619 | 946 | 796 | 587 | 394 | 627 | 496 | 410 | 532 | 67 | 362 | 469 |
Depreciation and Amortization |
Loading...
|
M | 1,543 | 853 | 811 | 779 | 662 | 647 | 606 | 577 | 526 | 482 | 481 | 461 | 490 | 490 | 497 | 491 | 472 | 464 | 465 | 432 | 402 | 368 | 377 | 333 | 316 | 305 | 250 |
Non-Cash Items (Other) |
Loading...
|
M | 60 | -303 | -366 | -736 | -445 | 114 | -829 | -87 | 581 | 165 | 594 | 383 | -759 | -833 | -38 | 19 | -62 | -96 | -154 | -95 | -721 | -179 | -206 | -299 | 316 | -195 | -175 |
Operating Cash Flow |
Loading...
|
M | 4,137 | 4,142 | 3,688 | 2,802 | 2,990 | 2,712 | 2,182 | 2,089 | 2,459 | 2,123 | 1,950 | 1,328 | 512 | 502 | 472 | 1,079 | 1,315 | 1,051 | 1,051 | 786 | 326 | 784 | 759 | 677 | 673 | 680 | 748 |
Capital Expenditures |
Loading...
|
M | -2,499 | -1,557 | -1,532 | -1,671 | -1,647 | -1,551 | -1,340 | -1,182 | -1,522 | -1,449 | -1,236 | -1,148 | -1,104 | -726 | -724 | -892 | -893 | -794 | -884 | -674 | -687 | -576 | -593 | -586 | -267 | -72 | -863 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 3 | 5 | -2 | -8 | 15 | 3 | -3 | 399 | 248 | 47 | 138 | 59 | 91 | 239 | 22 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 3 | 5 | -2 | -8 | 15 | 3 | -3 | 399 | 248 | 47 | 138 | 59 | 91 | 239 | 22 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -1,622 | 10,493 | 1,149 | 421 | -115 | -32 | -46 | 207 | 506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 1,095 | 725 | 11,306 | -1,509 | -1,134 | -1,103 | -381 | -1,210 | -2,787 | -2,050 | 0 | 71 | 785 | 364 | 873 | -31 | -231 | -286 | -81 | 0 | 0 | 0 | 2,396 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | 707 | 707 | 507 | 467 | 412 | 348 | 310 | 255 | 226 | 244 | 244 | 223 | 193 | 175 | 163 | 149 | 133 | 112 | 90 | 82 | 81 | 81 | 150 | 181 | 150 | - | 722 |
Other Financial Activities |
Loading...
|
M | -17 | -725 | -75 | 1,244 | 909 | 638 | -22 | -3 | 3,411 | 785 | -3 | 1 | -3 | 223 | 34 | 989 | 1,975 | 3 | -869 | 194 | 700 | -572 | -758 | 122 | 563 | -74 | 1,172 |
Financing Cash Flow |
Loading...
|
M | -17 | -725 | -75 | 1,244 | 909 | 638 | -22 | -3 | 3,411 | 785 | -3 | 1 | -3 | 223 | 34 | 989 | 1,975 | 3 | -869 | 194 | 700 | -572 | -758 | 122 | 563 | -74 | 1,172 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 451 | 82 | 147 | 133 | 61 | 338 | 164 | 650 | 226 | 476 | 333 | 47 | 361 | 679 | 118 | 378 | 124 | 122 | 353 | 135 | 285 | 557 | 120 | 40 | 50 | 462 | 244 |
Ending Cash |
Loading...
|
M | 464 | 451 | 82 | 147 | 133 | 61 | 338 | 164 | 650 | 226 | 476 | 333 | 47 | 361 | 679 | 118 | 378 | 124 | 122 | 353 | 135 | 285 | 557 | 120 | 40 | 50 | 462 |
Stock-Based Compensation |
Loading...
|
M | 122 | 113 | 131 | 170 | 133 | 75 | 35 | 51 | 66 | 110 | 92 | 64 | - | - | -781 | -79 | -131 | -87 | -81 | -110 | 39 | -11 | 38 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 1,095 | 725 | 11,306 | -1,509 | -1,134 | -1,103 | -381 | -1,210 | -2,787 | -2,050 | 0 | 71 | 785 | 364 | 873 | -31 | -231 | -286 | -81 | 0 | 0 | 0 | 2,396 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | 64 | 32 | 25 | 52 | 26 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,708 | -1,324 | -1,807 | -1,332 | -1,082 | -838 | -710 | -338 | 90 | -134 | 651 | 99 | -354 | -86 | 36 | -186 | -177 | -234 | -223 | -296 | -230 | -589 | 25 | -355 | -468 | -759 | -278 |
Free Cash Flow |
Loading...
|
M | 1,638 | 2,585 | 2,156 | 1,131 | 1,343 | 1,161 | 842 | 907 | 937 | 674 | 714 | 180 | -592 | -224 | -253 | 187 | 421 | 257 | 166 | 112 | -361 | 209 | 165 | 91 | 406 | 608 | -115 |
StockViz Staff
September 19, 2024
Any question? Send us an email