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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,029 | 143 | 988 | 605 | 469 | 485 | 494 | 290 | 309 | 270 | 239 | 218 | 228 | 219 | 37 | 163 | 143 | 126 | 93 | 62 | 53 | 24 | 24 | 24 | 33 |
Depreciation and Amortization |
Loading...
|
M | 1,777 | 1,662 | 1,691 | 1,614 | 878 | 523 | 451 | 188 | 138 | 122 | 112 | 99 | 82 | 69 | 66 | 44 | 40 | 40 | 45 | 36 | 32 | 30 | 22 | 22 | 20 |
Non-Cash Items (Other) |
Loading...
|
M | 397 | 1,329 | 278 | 201 | 218 | 87 | 138 | 36 | 18 | 19 | 17 | 20 | 18 | 52 | 214 | 35 | 34 | 29 | 22 | 23 | 25 | 41 | 19 | 19 | 7 |
Operating Cash Flow |
Loading...
|
M | 2,249 | 2,244 | 2,781 | 2,314 | 1,391 | 1,106 | 512 | 585 | 425 | 194 | 241 | -173 | 710 | 466 | 383 | 272 | 191 | 235 | 230 | 92 | 36 | 160 | 79 | 79 | 41 |
Capital Expenditures |
Loading...
|
M | -658 | -616 | -493 | -436 | -308 | -213 | -182 | -92 | -93 | -81 | -99 | -110 | -99 | -56 | -41 | -45 | -35 | -25 | -34 | -25 | -18 | -22 | -14 | -14 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -60 | 11 | -2 | -609 | -1,260 | -525 | -3 | -2,036 | -359 | -427 | -434 | -150 | -171 | 60 | 7 | - | - | - | - | - | - | - | 4 | - |
Investing Cash Flow |
Loading...
|
M | - | -60 | 11 | -2 | -609 | -1,260 | -525 | -3 | -2,036 | -359 | -427 | -434 | -150 | -171 | 60 | 7 | - | - | - | - | - | - | - | 4 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 1,852 | 2,380 | -82 | 439 | 524 | 425 | -106 | 2,117 | 547 | 682 | 621 | -93 | 117 | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -459 | -2,921 | -2,534 | -631 | -311 | -208 | -35 | -136 | -372 | -447 | -175 | -104 | -15 | -98 | 209 | -87 | -87 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 260 | 274 | 260 | 233 | 87 | 6 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 1 | 1 | 4 |
Other Financial Activities |
Loading...
|
M | 1,624 | 9,714 | 49 | -612 | -75 | -22 | -19 | -70 | -35 | -36 | -260 | -26 | 19 | 361 | -33 | 1 | -2 | -72 | -161 | 45 | 2 | -61 | -41 | -41 | -15 |
Financing Cash Flow |
Loading...
|
M | 1,624 | 9,714 | 49 | -612 | -75 | -22 | -19 | -70 | -35 | -36 | -260 | -26 | 19 | 361 | -33 | 1 | -2 | -72 | -161 | 45 | 2 | -61 | -41 | -41 | -15 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -42 | 44 | - | -29 | -56 | -10 | 4 | -31 | 27 | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,216 | 2,123 | 2,090 | 1,678 | 1,211 | 1,336 | 1,163 | 651 | 582 | 680 | 781 | 1,354 | 770 | 427 | 456 | 309 | 218 | 49 | 34 | 38 | 19 | 6 | 3 | 3 | 1 |
Ending Cash |
Loading...
|
M | 2,257 | 2,216 | 2,123 | 2,090 | 1,678 | 1,211 | 1,336 | 1,045 | 651 | 582 | 680 | 781 | 1,354 | 770 | 427 | 456 | 309 | 218 | 49 | 34 | 38 | 19 | 6 | 6 | 3 |
Stock-Based Compensation |
Loading...
|
M | 209 | 163 | 181 | 149 | 90 | 58 | 39 | 31 | 21 | 30 | 18 | 16 | 16 | 18 | 15 | 14 | 15 | 8 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -459 | -2,921 | -2,534 | -631 | -311 | -208 | -35 | -136 | -372 | -447 | -175 | -104 | -15 | -98 | 209 | -87 | -87 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -52 | -585 | 248 | 43 | 787 | 108 | 488 | 421 | 286 | 432 | 510 | 411 | 404 | 296 | 259 | 400 | 302 | 199 | 7 | -83 | 65 | -18 | 4 | 4 | -57 |
Free Cash Flow |
Loading...
|
M | 1,591 | 1,628 | 2,288 | 1,878 | 1,083 | 893 | 330 | 493 | 332 | 113 | 142 | -283 | 611 | 410 | 342 | 227 | 156 | 210 | 195 | 68 | 18 | 138 | 65 | 65 | 35 |
StockViz Staff
September 20, 2024
Any question? Send us an email