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 | -97 | 926 | 1,969 | 808 | 738 | 883 | 1,161 | 868 | 964 | 1,001 | 983 | 587 | 622 | 637 | 209 | 482 | 674 | 490 | 425 | -209 | 137 | 239 | 472 | 480 | 293 | 224 | 193 |
Depreciation and Amortization |
Loading...
|
M | 183 | 195 | 205 | 204 | 178 | 142 | 117 | 101 | 94 | 89 | 88 | 95 | 117 | 97 | 78 | 48 | 64 | 216 | 94 | 390 | 357 | 338 | 299 | 165 | 167 | 79 | 30 |
Non-Cash Items (Other) |
Loading...
|
M | 1,398 | -159 | -448 | 170 | -112 | -346 | -382 | -510 | 2 | -28 | -36 | -8 | 78 | 63 | 42 | -61 | 48 | -4 | -202 | -33 | -262 | -135 | -263 | 73 | 103 | 2 | 114 |
Operating Cash Flow |
Loading...
|
M | 1,301 | 696 | 1,078 | 1,230 | 1,117 | 829 | 1,371 | 129 | 1,054 | 1,200 | 780 | 819 | 965 | 379 | 363 | 496 | 914 | 507 | 469 | 214 | 270 | 450 | 487 | 654 | 450 | 127 | 387 |
Capital Expenditures |
Loading...
|
M | -164 | -193 | -109 | -115 | -124 | -103 | -112 | -148 | -125 | -133 | -88 | -99 | -107 | -90 | -40 | -84 | -37 | -38 | -38 | -100 | -65 | -88 | -99 | -93 | -92 | -301 | -597 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -369 | -848 | -740 | -1,221 | -2,702 | -849 | -839 | -490 | -1,634 | 99 | 95 | 505 | -252 | -19 | - | 2 | 2 | 54 | 19 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -369 | -848 | -740 | -1,221 | -2,702 | -849 | -839 | -490 | -1,634 | 99 | 95 | 505 | -252 | -19 | - | 2 | 2 | 54 | 19 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -600 | -321 | -213 | -351 | 315 | -42 | 16 | 484 | 1,239 | 395 | -103 | -31 | 570 | -409 | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -188 | -245 | -61 | -47 | -470 | -52 | -64 | -535 | -549 | -270 | -471 | -265 | -437 | -192 | 80 | -313 | -716 | -156 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 595 | 572 | 545 | 594 | 653 | 491 | 472 | 460 | 455 | 424 | 380 | 289 | 221 | 198 | 169 | 207 | 155 | 144 | 134 | 142 | 167 | 151 | 123 | 95 | 88 | 74 | 43 |
Other Financial Activities |
Loading...
|
M | -54 | 455 | -192 | -122 | 125 | 333 | 331 | 280 | 9 | 306 | -148 | -244 | -133 | 667 | -56 | -109 | 70 | 49 | -160 | 7 | 25 | -177 | 147 | -181 | -124 | 227 | 373 |
Financing Cash Flow |
Loading...
|
M | -54 | 455 | -192 | -122 | 125 | 333 | 331 | 280 | 9 | 306 | -148 | -244 | -133 | 667 | -56 | -109 | 70 | 49 | -160 | 7 | 25 | -177 | 147 | -181 | -124 | 227 | 373 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -32 | 28 | 18 | -44 | 100 | -132 | -75 | -53 | 15 | 17 | -4 | 3 | 17 | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,434 | 2,147 | 1,839 | 1,701 | 1,805 | 2,518 | 1,328 | 1,851 | 1,514 | 1,331 | 836 | 727 | 741 | 762 | 585 | 916 | 779 | 716 | 547 | 569 | 540 | 572 | 560 | 572 | 147 | 243 | 12 |
Ending Cash |
Loading...
|
M | 1,932 | 1,434 | 2,147 | 1,839 | 1,701 | 1,805 | 2,006 | 1,328 | 1,851 | 1,514 | 1,331 | 836 | 727 | 741 | 762 | 585 | 916 | 790 | 755 | 546 | 568 | 572 | 511 | 511 | 307 | 199 | 346 |
Stock-Based Compensation |
Loading...
|
M | 115 | 106 | 140 | 189 | 208 | 172 | 175 | 160 | 150 | 138 | 133 | 136 | 115 | 118 | 91 | 98 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -188 | -245 | -61 | -47 | -470 | -52 | -64 | -535 | -549 | -270 | -471 | -265 | -437 | -192 | 80 | -313 | -716 | -156 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,629 | 765 | 255 | -5,861 | 10,520 | 1,028 | 1,932 | 1,550 | 1,837 | 1,641 | 1,302 | 1,195 | 860 | 1,010 | 823 | 276 | 554 | -86 | 183 | 252 | 405 | 17 | 333 | 581 | 355 | 223 | 121 |
Free Cash Flow |
Loading...
|
M | 1,137 | 503 | 969 | 1,115 | 992 | 726 | 1,259 | -18 | 929 | 1,067 | 692 | 720 | 858 | 290 | 323 | 412 | 877 | 469 | 431 | 114 | 205 | 362 | 388 | 562 | 358 | -175 | -211 |
StockViz Staff
September 20, 2024
Any question? Send us an email