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 | 3,802 | 3,087 | 3,174 | 2,046 | 1,773 | 1,670 | 1,512 | 1,795 | 1,636 | 1,497 | 1,385 | 1,201 | 1,015 | 871 | 242 | -73 | 2,475 | 990 | 404 | 176 | 1,540 | 1,365 | 974 | 1,181 | 726 | 796 | 399 | 459 | 403 | 382 | 332 | 304 | 306 | 304 | 295 |
Depreciation and Amortization |
Loading...
|
M | 713 | 719 | 747 | 741 | 647 | 494 | 481 | 438 | 423 | 388 | 358 | 349 | 332 | 357 | 365 | 404 | 442 | 488 | 490 | 456 | 391 | 359 | 520 | 488 | 400 | 251 | 199 | 140 | 135 | 121 | 120 | 112 | 113 | 105 | 89 |
Non-Cash Items (Other) |
Loading...
|
M | 277 | 304 | -45 | 402 | 301 | 430 | -125 | -213 | -201 | 2 | -47 | -72 | 99 | -57 | 11 | 574 | 71 | 116 | -138 | -200 | -100 | -67 | -5 | -26 | -17 | -84 | 325 | -272 | -12 | -46 | -12 | -7 | -36 | -18 | 7 |
Operating Cash Flow |
Loading...
|
M | 4,258 | 3,465 | 3,516 | 3,382 | 2,361 | 2,428 | 1,893 | 2,007 | 1,888 | 2,112 | 1,341 | 1,322 | 1,705 | 722 | 640 | 837 | -231 | 878 | 399 | 2,069 | 1,867 | 1,280 | 1,377 | 1,364 | 1,000 | 1,133 | 415 | 317 | 318 | 369 | 238 | 345 | 481 | 374 | 448 |
Capital Expenditures |
Loading...
|
M | -416 | -470 | -406 | -348 | -421 | -314 | -302 | -253 | -325 | -368 | -401 | -320 | -280 | -271 | -305 | -386 | -378 | -307 | -345 | -376 | -436 | -423 | -433 | -512 | -715 | -599 | -675 | -157 | -137 | -149 | -99 | -83 | -81 | -155 | -161 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -380 | -758 | -573 | -5,342 | -779 | -641 | -805 | -875 | -556 | -138 | -283 | -239 | 715 | 16 | 56 | 3,358 | 363 | 208 | 161 | 136 | 224 | - | 81 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -380 | -758 | -573 | -5,342 | -779 | -641 | -805 | -875 | -556 | -138 | -283 | -239 | 715 | 16 | 56 | 3,358 | 363 | 208 | 161 | 136 | 224 | - | 81 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 619 | -273 | -778 | 4,773 | 293 | 672 | 385 | 1,030 | 297 | 13 | -11 | -187 | -559 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,150 | -2,022 | -1,159 | 1,605 | -574 | -742 | -949 | -839 | -1,449 | -864 | -629 | -327 | -361 | -86 | -33 | - | -1,300 | - | - | -536 | -1,195 | -1,184 | -763 | -49 | -13 | -242 | - | -230 | -138 | -143 | -50 | -28 | -226 | -78 | -47 |
Dividends Paid |
Loading...
|
M | 1,298 | 1,138 | 1,026 | 943 | 890 | 807 | 740 | 682 | 632 | 582 | 533 | 497 | 480 | 452 | 431 | 412 | 413 | 374 | 363 | 681 | 631 | 593 | 567 | 514 | 447 | 375 | 306 | 239 | 217 | 206 | 199 | 191 | 191 | 187 | 180 |
Other Financial Activities |
Loading...
|
M | 1,542 | 2,353 | 1,844 | -159 | 5,676 | 409 | 829 | 278 | 1,012 | 553 | 236 | 202 | 355 | -74 | 374 | -260 | -1,117 | -566 | 222 | 1,951 | -72 | 282 | 407 | -802 | -363 | 66 | 495 | 3 | 354 | 212 | 64 | 207 | -60 | 32 | -65 |
Financing Cash Flow |
Loading...
|
M | 1,542 | 2,353 | 1,844 | -159 | 5,676 | 409 | 829 | 278 | 1,012 | 553 | 236 | 202 | 355 | -74 | 374 | -260 | -1,117 | -566 | 222 | 1,951 | -72 | 282 | 407 | -802 | -363 | 66 | 495 | 3 | 354 | 212 | 64 | 207 | -60 | 32 | -65 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -168 | 251 | -232 | - | - | - | 82 | -22 | -10 | 152 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 12,102 | 11,374 | 10,674 | 1,155 | 1,066 | 1,205 | 1,026 | 1,374 | 1,958 | 2,303 | 2,301 | 2,113 | 1,894 | 1,777 | 1,685 | 2,133 | 2,089 | 2,033 | 1,396 | 665 | 546 | 537 | 240 | 428 | 610 | 424 | 300 | 328 | 295 | 332 | 371 | 349 | 305 | 293 | 252 |
Ending Cash |
Loading...
|
M | 14,152 | 12,102 | 11,374 | 2,089 | 1,155 | 1,066 | 1,205 | 1,026 | 1,374 | 1,958 | 2,303 | 2,301 | 2,113 | 1,894 | 1,777 | 1,685 | 2,133 | 2,089 | 2,033 | 1,396 | 665 | 546 | 537 | 240 | 428 | 610 | 424 | 300 | 328 | 295 | 332 | 371 | 349 | 305 | 293 |
Stock-Based Compensation |
Loading...
|
M | 363 | 367 | 348 | 290 | 252 | 193 | 149 | 109 | 88 | 93 | 18 | 26 | 21 | 18 | 379 | 72 | -2,009 | -440 | - | - | - | - | - | -358 | 231 | - | - | - | -107 | -112 | -251 | -108 | -40 | 9 | 37 |
Issuance/Purchase of Shares |
|
M | -1,150 | -2,022 | -1,159 | 1,605 | -574 | -742 | -949 | -839 | -1,449 | -864 | -629 | -327 | -361 | -86 | -33 | - | -1,300 | - | - | -536 | -1,195 | -1,184 | -763 | -49 | -13 | -242 | - | -230 | -138 | -143 | -50 | -28 | -226 | -78 | -47 |
Capital Stock Change |
Loading...
|
M | 202 | 126 | 161 | 132 | 158 | 93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,953 | 1,127 | 1,610 | 1,599 | 389 | 1,010 | 1,300 | 802 | 1,336 | 2,316 | 2,492 | 2,458 | 1,909 | 2,171 | 1,187 | 1,398 | 1,961 | 285 | 911 | 152 | -188 | -199 | -146 | -480 | -1,035 | -1,757 | 190 | 192 | 110 | 54 | 203 | 244 | 303 | 320 | 286 |
Free Cash Flow |
Loading...
|
M | 3,842 | 2,995 | 3,110 | 3,034 | 1,940 | 2,114 | 1,591 | 1,754 | 1,563 | 1,744 | 940 | 1,002 | 1,425 | 451 | 335 | 451 | -609 | 571 | 54 | 1,693 | 1,431 | 857 | 944 | 852 | 285 | 534 | -260 | 159 | 181 | 219 | 139 | 262 | 400 | 220 | 288 |
StockViz Staff
September 29, 2024
Any question? Send us an email