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 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,057 | 1,065 | 1,124 | 683 | 678 | 570 | 812 | 509 | 870 | 775 | 1,003 | 811 | 846 | 708 | 372 | 695 | 661 | 562 | 510 | 413 | 293 | -121 | 249 | 520 | 929 | 379 | 405 | 390 | 278 | 202 | 158 | 129 | 128 | 156 | 144 |
Depreciation and Amortization |
Loading...
|
M | 317 | 308 | 290 | 279 | 272 | 283 | 394 | 361 | 327 | 307 | 422 | 358 | 303 | 268 | 258 | 261 | 245 | 202 | 176 | 161 | 151 | 161 | 220 | 203 | 183 | 168 | 171 | 125 | 108 | 96 | 77 | 78 | 85 | 78 | 79 |
Non-Cash Items (Other) |
Loading...
|
M | -20 | 15 | -172 | 1 | 61 | 30 | -53 | -43 | -290 | 13 | -36 | -8 | -70 | -143 | -63 | -89 | -35 | 107 | -53 | 29 | 30 | 3 | 9 | -247 | 646 | -64 | -9 | 0 | 0 | 0 | -3 | -2 | -3 | 9 | 0 |
Operating Cash Flow |
Loading...
|
M | 1,336 | 806 | 1,116 | 1,105 | 945 | 789 | 822 | 862 | 949 | 953 | 1,179 | 1,261 | 1,058 | 951 | 795 | 1,010 | 875 | 895 | 676 | 597 | 594 | 420 | 976 | 239 | 1,609 | 477 | 462 | 412 | 304 | 314 | 225 | 172 | 214 | 220 | 208 |
Capital Expenditures |
Loading...
|
M | -193 | -221 | -171 | -166 | -187 | -171 | -197 | -165 | -154 | -166 | -237 | -297 | -272 | -183 | -120 | -176 | -174 | -195 | -152 | -107 | -96 | -102 | -167 | -198 | -705 | -676 | -146 | -126 | -104 | -85 | -49 | -48 | -50 | -53 | -70 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -320 | 9 | -316 | -198 | -98 | 373 | -1,339 | 135 | -636 | -232 | -1,056 | 494 | -82 | 3 | 91 | 87 | 446 | 156 | 74 | - | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -320 | 9 | -316 | -198 | -98 | 373 | -1,339 | 135 | -636 | -232 | -1,056 | 494 | -82 | 3 | 91 | 87 | 446 | 156 | 74 | - | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 630 | 105 | -85 | -93 | -361 | -183 | 909 | -233 | 245 | 20 | 604 | - | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -12 | -585 | -22 | -106 | -143 | -895 | -105 | 8 | -600 | -601 | -458 | -749 | -242 | -124 | 0 | -467 | -596 | -48 | -52 | -5 | -4 | -16 | -32 | -6 | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 284 | 288 | 287 | 284 | 282 | 284 | 284 | 268 | 258 | 258 | 248 | 241 | 219 | 200 | 190 | 169 | 154 | 145 | 134 | 126 | 116 | 109 | 106 | 97 | 92 | 89 | 80 | 72 | 64 | 56 | 51 | 50 | 61 | 46 | 44 |
Other Financial Activities |
Loading...
|
M | -16 | 612 | 59 | -31 | -39 | 641 | -206 | 904 | -5 | 360 | 30 | 651 | 814 | 95 | 27 | 594 | 351 | 229 | 697 | 17 | 10 | -22 | -412 | 505 | -147 | 338 | -64 | 62 | 138 | 83 | 182 | 82 | -165 | 31 | 86 |
Financing Cash Flow |
Loading...
|
M | -16 | 612 | 59 | -31 | -39 | 641 | -206 | 904 | -5 | 360 | 30 | 651 | 814 | 95 | 27 | 594 | 351 | 229 | 697 | 17 | 10 | -22 | -412 | 505 | -147 | 338 | -64 | 62 | 138 | 83 | 182 | 82 | -165 | 31 | 86 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | -1 | -2 | 11 | 2 | -5 | -26 | -40 | -3 | 16 | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 381 | 386 | 513 | 397 | 396 | 754 | 349 | 362 | 682 | 804 | 800 | 1,207 | 1,189 | 714 | 547 | 606 | 375 | 186 | 329 | 374 | 294 | 175 | 181 | 138 | 97 | 103 | 200 | 122 | 90 | 64 | 72 | 82 | 109 | 135 | 62 |
Ending Cash |
Loading...
|
M | 416 | 381 | 386 | 513 | 397 | 396 | 754 | 349 | 362 | 682 | 804 | 800 | 1,207 | 1,187 | 714 | 547 | 602 | 374 | 191 | 358 | 370 | 294 | 176 | 181 | 138 | 97 | 125 | 200 | 122 | 90 | 204 | 114 | -115 | 123 | 105 |
Stock-Based Compensation |
Loading...
|
M | 31 | 31 | 31 | 25 | 30 | 24 | 27 | 21 | 31 | 32 | 30 | 31 | 26 | 22 | 18 | 25 | 26 | 26 | 26 | - | - | 379 | 202 | - | - | - | - | -66 | 13 | 7 | -5 | -21 | -32 | 4 | -3 |
Issuance/Purchase of Shares |
|
M | -12 | -585 | -22 | -106 | -143 | -895 | -105 | 8 | -600 | -601 | -458 | -749 | -242 | -124 | 0 | -467 | -596 | -48 | -52 | -5 | -4 | -16 | -32 | -6 | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 890 | 650 | 811 | 880 | 799 | 676 | 909 | 649 | 1,054 | 857 | 1,625 | 1,041 | 2,194 | 1,122 | 688 | 1,377 | 863 | 838 | 768 | 794 | 939 | 961 | 836 | 370 | 277 | 315 | 395 | 351 | 303 | 361 | 308 | 202 | 281 | 207 | 246 |
Free Cash Flow |
Loading...
|
M | 1,144 | 585 | 944 | 939 | 759 | 618 | 625 | 697 | 795 | 787 | 942 | 964 | 786 | 767 | 675 | 835 | 701 | 700 | 524 | 490 | 497 | 318 | 809 | 41 | 904 | -199 | 316 | 286 | 200 | 229 | 176 | 124 | 164 | 167 | 138 |
StockViz Staff
September 19, 2024
Any question? Send us an email