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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -103 | 627 | 165 | 264 | -379 | 169 | 205 | 237 | -47 | 195 | 215 | 220 | -490 | -36 | 198 | 252 | 1,341 | -28 | -622 | 172 | -991 | 9 | 361 | -270 | 299 | 122 | 272 | 191 | 169 | 78 | 18 | 97 | -130 |
Depreciation and Amortization |
Loading...
|
M | 483 | 465 | 463 | 482 | 509 | 507 | 501 | 491 | 424 | 448 | 397 | 412 | 422 | 391 | 396 | 460 | 461 | 509 | 524 | 475 | 525 | 481 | 544 | 550 | 545 | 464 | 344 | 272 | 238 | 234 | 232 | 251 | 165 |
Non-Cash Items (Other) |
Loading...
|
M | 536 | -1,088 | 114 | 67 | -114 | 5 | -128 | -139 | 116 | -170 | 13 | -91 | 236 | 579 | 469 | 361 | -132 | 8 | -270 | -197 | 1,096 | 629 | -522 | 445 | -269 | 229 | -58 | -165 | -34 | -176 | -267 | -184 | 319 |
Operating Cash Flow |
Loading...
|
M | 796 | 154 | 687 | 457 | 405 | 791 | 721 | 751 | 608 | 675 | 682 | 575 | 503 | 592 | 800 | 708 | 636 | 150 | 504 | 610 | 353 | 603 | 538 | 365 | 563 | 647 | 445 | 318 | 253 | 227 | 232 | 214 | 284 |
Capital Expenditures |
Loading...
|
M | -688 | -539 | -398 | -311 | -426 | -536 | -441 | -454 | -402 | -369 | -361 | -290 | -285 | -503 | -428 | -362 | -293 | -320 | -404 | -462 | -432 | -496 | -532 | -481 | -684 | -4,274 | -471 | -831 | -284 | -286 | -266 | -251 | -216 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 442 | -2 | -37 | 11 | -164 | 90 | 29 | -2,346 | -95 | -25 | 90 | -141 | -814 | 8 | - | 1,747 | 142 | 167 | 1,406 | 67 | 39 | 605 | 94 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 442 | -2 | -37 | 11 | -164 | 90 | 29 | -2,346 | -95 | -25 | 90 | -141 | -814 | 8 | - | 1,747 | 142 | 167 | 1,406 | 67 | 39 | 605 | 94 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -58 | -184 | -681 | 130 | 127 | -370 | -217 | 2,268 | -4 | -271 | -322 | -271 | 747 | 155 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -40 | -40 | -40 | -3 | -42 | -163 | -5 | 5 | -100 | -32 | -33 | -27 | 1,465 | -199 | 1,080 | 686 | - | - | - | - | - | - | -5 | -17 | -226 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 27 | 16 | 8 | 31 | 2,493 | 17 | 16 | 4,589 | 1,108 | 776 | 81 | 35 | 1,392 | 62 | 5 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -46 | 104 | 955 | -74 | -74 | 4,951 | 1,377 | 1,220 | 9,066 | 2,166 | 1,504 | 167 | -41 | 2,745 | 14 | -45 | -2,009 | 5 | -273 | -844 | -105 | -143 | -88 | 59 | 60 | 2,562 | -322 | 551 | 77 | 172 | -634 | 112 | -1,307 |
Financing Cash Flow |
Loading...
|
M | -46 | 104 | 955 | -74 | -74 | 4,951 | 1,377 | 1,220 | 9,066 | 2,166 | 1,504 | 167 | -41 | 2,745 | 14 | -45 | -2,009 | 5 | -273 | -844 | -105 | -143 | -88 | 59 | 60 | 2,562 | -322 | 551 | 77 | 172 | -634 | 112 | -1,307 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -29 | 19 | 3 | -20 | 22 | -13 | -30 | -21 | -7 | 16 | 6 | 3 | -64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 773 | 725 | 563 | 551 | 512 | 492 | 492 | 399 | 512 | 383 | 431 | 400 | 640 | 812 | 380 | 388 | 223 | 247 | 278 | 163 | 126 | 156 | 230 | 257 | 271 | 218 | 161 | 109 | 109 | 67 | 81 | 67 | 94 |
Ending Cash |
Loading...
|
M | 913 | 773 | 725 | 563 | 551 | 512 | 492 | 492 | 399 | 512 | 383 | 431 | 400 | 640 | 812 | 380 | 388 | 223 | 247 | 278 | 163 | 126 | 156 | 230 | 257 | 271 | 218 | 161 | 109 | 109 | 67 | 81 | 67 |
Stock-Based Compensation |
Loading...
|
M | 43 | 33 | 8 | -170 | 558 | 104 | 244 | 76 | 15 | 34 | 86 | 31 | 484 | -134 | -300 | -90 | -980 | 150 | 928 | 99 | - | -470 | -4 | - | -1 | -14 | -105 | - | -110 | 100 | 571 | - | - |
Issuance/Purchase of Shares |
|
M | -40 | -40 | -40 | -3 | -42 | -163 | -5 | 5 | -100 | -32 | -33 | -27 | 1,465 | -199 | 1,080 | 686 | - | - | - | - | - | - | -5 | -17 | -226 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 538 | 246 | 673 | 399 | 493 | 150 | 140 | 194 | 212 | 68 | 296 | 486 | 449 | 659 | 762 | 441 | 165 | 67 | 460 | 494 | 758 | 590 | 756 | 764 | 837 | 850 | 605 | 380 | 328 | 171 | 234 | 245 | 195 |
Free Cash Flow |
Loading...
|
M | 108 | -385 | 289 | 146 | -21 | 255 | 280 | 297 | 206 | 306 | 321 | 285 | 218 | 89 | 372 | 346 | 344 | -170 | 100 | 148 | -78 | 107 | 6 | -117 | -121 | -3,626 | -26 | -514 | -31 | -59 | -35 | -36 | 68 |
StockViz Staff
September 19, 2024
Any question? Send us an email