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 | 379 | 1,281 | 2,380 | 1,557 | 825 | 884 | 1,274 | 733 | 438 | 513 | 575 | 585 | 533 | 572 | 556 | 465 | 477 | 432 | 386 | 363 | 321 | 255 | 180 | 112 | 65 | 69 | -107 | -154 | -4 | 30 | 113 | 41 | 104 | 83 | 65 |
Depreciation and Amortization |
Loading...
|
M | 581 | 634 | 745 | 625 | 577 | 552 | 533 | 499 | 458 | 246 | 230 | 230 | 231 | 204 | 195 | 180 | 163 | 155 | 150 | 139 | 136 | 102 | 104 | 90 | 85 | 84 | 87 | 85 | 72 | 44 | 32 | 27 | 22 | 18 | 13 |
Non-Cash Items (Other) |
Loading...
|
M | 679 | 482 | 171 | 746 | 201 | -174 | 26 | -6 | 46 | -16 | -6 | 8 | 13 | 16 | 13 | 25 | 47 | 11 | 6 | 24 | 23 | 43 | 24 | 5 | 6 | -7 | 5 | -8 | -5 | 6 | -15 | 144 | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,328 | 1,956 | 3,110 | 2,135 | 1,445 | 1,305 | 1,459 | 1,176 | 982 | 739 | 819 | 841 | 856 | 884 | 862 | 781 | 710 | 632 | 574 | 538 | 564 | 445 | 316 | 247 | 181 | 125 | 144 | -187 | 47 | 15 | 57 | 101 | 134 | 112 | 72 |
Capital Expenditures |
Loading...
|
M | -454 | -482 | -460 | -382 | -400 | -380 | -315 | -279 | -256 | -204 | -202 | -176 | -146 | -127 | -115 | -157 | -143 | -117 | -94 | -95 | -84 | -74 | -88 | -56 | -69 | -82 | -35 | -54 | -75 | -49 | -34 | -37 | -27 | -15 | -24 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -1,170 | -424 | 3 | 2 | 591 | -1,880 | -518 | -3,735 | -158 | -158 | -334 | -135 | -1,181 | -215 | - | 1 | 0 | - | - | - | - | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -1,170 | -424 | 3 | 2 | 591 | -1,880 | -518 | -3,735 | -158 | -158 | -334 | -135 | -1,181 | -215 | - | 1 | 0 | - | - | - | - | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -375 | -412 | 210 | -409 | 1,427 | -463 | 3,359 | -26 | 340 | 431 | 181 | 790 | -51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,000 | -1,100 | -1,669 | -100 | -450 | -700 | -338 | -44 | 99 | -269 | -1,016 | -517 | -644 | -338 | -273 | -334 | -921 | -477 | -584 | -368 | -155 | - | - | - | - | - | - | - | - | - | -154 | -132 | - | - | - |
Dividends Paid |
Loading...
|
M | 254 | 195 | 1,000 | 152 | 2,395 | 467 | 3,342 | 140 | 0 | 1 | 1,112 | 1,305 | 1,377 | 551 | 593 | 371 | - | - | - | - | - | - | - | 10 | 19 | 19 | 10 | - | 475 | 14 | 29 | 29 | 26 | 151 | - |
Other Financial Activities |
Loading...
|
M | 1,440 | 710 | 1,926 | 242 | 4,713 | 880 | 6,666 | 269 | 4,336 | -26 | 2,219 | 2,608 | 2,108 | 1,618 | 585 | 523 | 480 | 41 | 244 | -2 | 346 | -189 | 0 | -96 | -71 | -48 | -597 | 259 | 345 | 307 | 403 | 153 | -67 | 67 | -28 |
Financing Cash Flow |
Loading...
|
M | 1,440 | 710 | 1,926 | 242 | 4,713 | 880 | 6,666 | 269 | 4,336 | -26 | 2,219 | 2,608 | 2,108 | 1,618 | 585 | 523 | 480 | 41 | 244 | -2 | 346 | -189 | 0 | -96 | -71 | -48 | -597 | 259 | 345 | 307 | 403 | 153 | -67 | 67 | -28 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -12 | 21 | -13 | -36 | -12 | -4 | 1 | -2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 321 | 1,473 | 1,321 | 338 | 427 | 317 | 434 | 716 | 580 | 404 | 467 | 159 | 231 | 149 | 220 | 56 | 52 | 45 | 48 | 103 | 56 | 149 | 49 | 40 | 23 | 23 | 29 | 16 | 27 | 12 | 33 | 51 | 46 | 32 | 13 |
Ending Cash |
Loading...
|
M | 537 | 430 | 1,473 | 1,321 | 338 | 427 | 317 | 434 | 716 | 580 | 404 | 467 | 159 | 231 | 149 | 220 | 56 | 52 | 45 | 187 | 123 | 56 | 149 | 49 | 40 | -41 | -88 | 275 | 84 | 306 | 51 | -31 | -45 | -52 | -15 |
Stock-Based Compensation |
Loading...
|
M | 129 | 144 | 154 | 112 | 107 | 92 | 110 | 110 | 102 | 46 | 37 | 41 | 49 | 40 | 36 | 36 | -8 | 53 | 10 | - | - | - | - | - | - | -1 | - | 230 | 87 | 20 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,000 | -1,100 | -1,669 | -100 | -450 | -700 | -338 | -44 | 99 | -269 | -1,016 | -517 | -644 | -338 | -273 | -334 | -921 | -477 | -584 | -368 | -155 | - | - | - | - | - | - | - | - | - | -154 | -132 | - | - | - |
Capital Stock Change |
Loading...
|
M | 54 | 51 | 52 | 56 | 65 | 69 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 540 | 1,547 | 2,548 | 2,047 | 334 | 957 | 637 | 650 | 962 | 716 | 453 | 157 | -2,788 | -1,301 | -1,888 | 486 | -30 | -44 | -186 | 439 | -100 | 368 | 423 | 200 | 254 | 268 | 331 | 469 | 249 | 90 | 62 | 32 | 64 | 29 | 82 |
Free Cash Flow |
Loading...
|
M | 874 | 1,474 | 2,649 | 1,754 | 1,045 | 926 | 1,144 | 897 | 727 | 536 | 617 | 665 | 710 | 757 | 748 | 624 | 566 | 516 | 481 | 443 | 481 | 371 | 228 | 191 | 111 | 43 | 110 | -241 | -28 | -34 | 24 | 64 | 107 | 98 | 48 |
StockViz Staff
September 19, 2024
Any question? Send us an email