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 | 1995-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,710 | 1,514 | 1,405 | 1,389 | 1,852 | 1,286 | 1,125 | 713 | 840 | 390 | 420 | 371 | 356 | 323 | 280 | 259 | 199 | 149 | 137 | 91 | 81 | 67 | 57 | 40 | 30 | 24 | 30 | 35 |
Depreciation and Amortization |
Loading...
|
M | 1,773 | 1,668 | 1,505 | 1,428 | 1,350 | 1,243 | 1,179 | 983 | 873 | 688 | 541 | 470 | 422 | 408 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 38 |
Non-Cash Items (Other) |
Loading...
|
M | -195 | 189 | -6 | 92 | -35 | 28 | -22 | 10 | -33 | -20 | -28 | 30 | 27 | 4 | 21 | 372 | 280 | 177 | 163 | 121 | 58 | 59 | 51 | 42 | 39 | 45 | 43 | 18 |
Operating Cash Flow |
Loading...
|
M | 3,545 | 3,074 | 2,907 | 2,701 | 2,663 | 2,604 | 2,756 | 1,884 | 1,673 | 982 | 899 | 976 | 904 | 732 | 637 | 663 | 373 | 263 | 303 | 271 | 161 | 134 | 94 | 100 | 85 | 74 | 64 | 61 |
Capital Expenditures |
Loading...
|
M | -4,169 | -3,865 | -3,386 | -4,039 | -3,720 | -3,218 | -3,024 | -2,061 | -2,243 | -1,725 | -1,175 | -1,130 | -1,174 | -1,073 | -1,024 | -904 | -803 | -500 | -509 | -279 | -208 | -229 | -149 | -158 | -67 | -64 | -50 | -42 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -94 | -102 | -93 | -43 | -34 | -1 | -39 | 907 | 90 | 24 | 26 | 0 | 21 | 15 | 44 | 69 | 24 | 37 | 0 | 0 | 0 | 0 | 2 | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -94 | -102 | -93 | -43 | -34 | -1 | -39 | 907 | 90 | 24 | 26 | 0 | 21 | 15 | 44 | 69 | 24 | 37 | 0 | 0 | 0 | 0 | 2 | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 1,790 | 1,138 | 2,155 | -665 | 1,184 | 375 | 5,646 | -8 | 2,573 | 679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 9,901 | - | 6,521 | 9,118 | 7,301 | 7,270 | 4,623 | -200 | 1,150 | 4,281 | -125 | 367 | 343 | 773 | 737 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | - | - | -50 | 83 |
Dividends Paid |
Loading...
|
M | 768 | 737 | 671 | 851 | 561 | 525 | 484 | 388 | 309 | 256 | 237 | 216 | 189 | 230 | 161 | 176 | 134 | 77 | 62 | 49 | 36 | 33 | 28 | 26 | 24 | 23 | 22 | 22 |
Other Financial Activities |
Loading...
|
M | -77 | 9,626 | -76 | -35 | -62 | -49 | -113 | 5,929 | -3 | 28 | 1,131 | 84 | -64 | 45 | -12 | -159 | 547 | 319 | 177 | 258 | 95 | 409 | 162 | 121 | 61 | 6 | 112 | 19 |
Financing Cash Flow |
Loading...
|
M | -77 | 9,626 | -76 | -35 | -62 | -49 | -113 | 5,929 | -3 | 28 | 1,131 | 84 | -64 | 45 | -12 | -159 | 547 | 319 | 177 | 258 | 95 | 409 | 162 | 121 | 61 | 6 | 112 | 19 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 209 | 131 | 249 | 370 | 332 | 327 | 269 | 242 | 230 | 72 | 154 | 87 | 109 | 85 | 66 | 58 | 41 | 33 | 37 | 65 | 26 | 14 | 18 | 11 | 7 | 12 | 8 | 10 |
Ending Cash |
Loading...
|
M | 625 | 209 | 131 | 249 | 370 | 332 | 327 | 269 | 242 | 230 | 72 | 154 | 89 | 109 | 85 | 66 | 58 | 41 | 33 | 37 | 65 | 26 | 14 | 18 | 11 | 7 | 12 | 5 |
Stock-Based Compensation |
Loading...
|
M | 66 | 41 | 100 | 78 | -583 | - | 27 | 58 | -212 | 25 | 17 | 10 | -3 | 2 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | -35 |
Issuance/Purchase of Shares |
|
M | 9,901 | - | 6,521 | 9,118 | 7,301 | 7,270 | 4,623 | -200 | 1,150 | 4,281 | -125 | 367 | 343 | 773 | 737 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | - | - | -50 | 83 |
Capital Stock Change |
Loading...
|
M | 41 | 53 | 60 | 58 | 1,442 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,939 | -2,348 | -2,074 | -1,536 | -1,602 | -991 | -1,297 | -1,778 | -781 | -721 | -788 | -215 | -200 | -313 | -468 | -547 | -740 | -156 | -111 | -281 | -85 | -154 | -138 | -96 | -137 | -56 | -94 | -81 |
Free Cash Flow |
Loading...
|
M | -624 | -791 | -479 | -1,338 | -1,057 | -614 | -268 | -177 | -570 | -743 | -276 | -154 | -270 | -341 | -387 | -241 | -430 | -237 | -205 | -7 | -47 | -94 | -55 | -57 | 18 | 10 | 15 | 19 |
StockViz Staff
September 20, 2024
Any question? Send us an email