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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 182 | 561 | 788 | -1,326 | 91 | 562 | 669 | 685 | 68 | -386 | -738 | -874 | -1,376 | -1,337 | 453 | 166 | 2,391 | 2,378 | 2,114 | 1,307 | 630 | 520 | 1,000 | 1,000 | 978 | 803 | 762 | 1,042 |
Depreciation and Amortization |
Loading...
|
M | 1,233 | 1,120 | 1,127 | 1,117 | 1,045 | 818 | 814 | 779 | 890 | 981 | 1,110 | 1,339 | 1,260 | 1,498 | 1,553 | 1,517 | 1,617 | 1,192 | 1,092 | 857 | 826 | 765 | 489 | 489 | 436 | 393 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2,898 | 11 | 740 | 887 | 782 | 636 | 799 | 822 | 1,205 | 1,263 | 1,436 | 1,476 | 3,105 | 1,389 | 1,844 | 923 | -25 | 60 | -1 | 0 | 142 | 0 | 83 | 83 | 129 | 54 | 522 | 491 |
Operating Cash Flow |
Loading...
|
M | 2,159 | 1,475 | 1,855 | 1,578 | 1,353 | 1,351 | 1,584 | 1,886 | 1,106 | 814 | 97 | 438 | 1,624 | 1,771 | 2,656 | 2,273 | 4,178 | 4,084 | 3,422 | 2,228 | 1,568 | 1,662 | 1,736 | 1,736 | 1,550 | 1,217 | 1,267 | 1,629 |
Capital Expenditures |
Loading...
|
M | -1,283 | -1,060 | -993 | -591 | -767 | -776 | -629 | -286 | -566 | -478 | -520 | -470 | -230 | -288 | -1,154 | -1,688 | -2,123 | -1,596 | -786 | -434 | -394 | -424 | -398 | -398 | -267 | -580 | -335 | -242 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 349 | 586 | 51 | 5 | -1 | 4 | -913 | 78 | 38 | 13 | 259 | 122 | 231 | 947 | 685 | - | - | 1,215 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 349 | 586 | 51 | 5 | -1 | 4 | -913 | 78 | 38 | 13 | 259 | 122 | 231 | 947 | 685 | - | - | 1,215 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -783 | -1,365 | -1,294 | -282 | -1,140 | -2,431 | -48,795 | -13,059 | -12,238 | 5,363 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -764 | -111 | 994 | -83 | -50 | -77 | -3 | 459 | 475 | 475 | - | - | - | - | - | -131 | - | - | - | -71 | -654 | -438 | -13 | -13 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2,038 | 51 | 24 | 24 | 150 | 150 | 8 | 150 | - | - | - | - | - | - | - | 510 | 608 | 531 | 459 | 388 | 353 | 327 | 230 | 230 | 200 | 166 | - | 137 |
Other Financial Activities |
Loading...
|
M | 537 | 1,570 | 4,069 | 3,159 | -344 | -446 | -172 | -124 | -68 | 169 | 250 | -19 | -839 | -1,198 | -1,933 | -790 | 11,945 | -1,269 | 872 | -258 | 312 | 736 | 1,672 | 611 | -602 | -687 | -655 | -348 |
Financing Cash Flow |
Loading...
|
M | 537 | 1,570 | 4,069 | 3,159 | -344 | -446 | -172 | -124 | -68 | 169 | 250 | -19 | -839 | -1,198 | -1,933 | -790 | 11,945 | -1,269 | 872 | -258 | 312 | 736 | 1,672 | 611 | -602 | -687 | -655 | -348 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 495 | 613 | 950 | 788 | 309 | 699 | 591 | 738 | 729 | 1,030 | 958 | 1,256 | 600 | 1,144 | 986 | 630 | 1,694 | 645 | 345 | 312 | 369 | 413 | 330 | 330 | 426 | 390 | 426 | 474 |
Ending Cash |
Loading...
|
M | 624 | 495 | 613 | 950 | 788 | 309 | 700 | 558 | 885 | 855 | 1,165 | 972 | 1,158 | 677 | 1,078 | 989 | 794 | 1,579 | 602 | 342 | 292 | 361 | 308 | 308 | 328 | 407 | 381 | 436 |
Stock-Based Compensation |
Loading...
|
M | 1,036 | 916 | -801 | 577 | -825 | -838 | -1,134 | -1,081 | -1,394 | -1,422 | -1,874 | -1,818 | -2,408 | -153 | -187 | 1,290 | 77 | 66 | 173 | 164 | - | 35 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -764 | -111 | 994 | -83 | -50 | -77 | -3 | 459 | 475 | 475 | - | - | - | - | - | -131 | - | - | - | -71 | -654 | -438 | -13 | -13 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,781 | -1,020 | -1,155 | -1,117 | -830 | -1,165 | -2,078 | 479 | 63 | -629 | 728 | 742 | 335 | -45 | 577 | -6,146 | -2,028 | 724 | 53 | -461 | -1,004 | -1,001 | -1,916 | - | -119 | -155 | 267 | 161 |
Free Cash Flow |
Loading...
|
M | 876 | 415 | 862 | 987 | 586 | 574 | 955 | 1,600 | 539 | 336 | -422 | -32 | 1,394 | 1,483 | 1,502 | 585 | 2,055 | 2,488 | 2,636 | 1,794 | 1,174 | 1,239 | 1,338 | 1,338 | 1,282 | 638 | 932 | 1,387 |
StockViz Staff
September 19, 2024
Any question? Send us an email