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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -48 | 147 | -1 | 233 | 229 | 130 | 134 | 108 | 173 | 43 | 99 | 93 | 225 | 121 | 75 | 131 | 134 | 133 | 329 | 210 | 121 | 60 |
Depreciation and Amortization |
Loading...
|
M | 236 | 215 | 199 | 195 | 178 | 166 | 193 | 202 | 196 | 195 | 168 | 162 | 168 | 148 | 162 | 162 | 174 | 168 | 157 | 161 | 117 | 40 |
Non-Cash Items (Other) |
Loading...
|
M | 285 | -125 | 3 | 2 | 0 | 0 | 2 | 2 | 2 | 0 | 4 | 5 | -1 | 10 | -2 | 5 | 5 | -16 | -168 | -182 | -4,579 | -5 |
Operating Cash Flow |
Loading...
|
M | 210 | 215 | 242 | 193 | 208 | 203 | 243 | 236 | 217 | 216 | 215 | 223 | 270 | 276 | 282 | 297 | 283 | 279 | 271 | 329 | 247 | 112 |
Capital Expenditures |
Loading...
|
M | -158 | -121 | -123 | -113 | -104 | -72 | -80 | -110 | -119 | -169 | -176 | -108 | -216 | -114 | 0 | 0 | 0 | -111 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 391 | -143 | 219 | 461 | -100 | 265 | 230 | 688 | -156 | -129 | 43 | 246 | - | - | - | - | - | - | 19 | - | - |
Investing Cash Flow |
Loading...
|
M | - | 391 | -143 | 219 | 461 | -100 | 265 | 230 | 688 | -156 | -129 | 43 | 246 | - | - | - | - | - | - | 19 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -94 | 253 | 138 | 0 | 1 | 0 | 0 | 1 | 1 | 5 | -59 | 3 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -4 | -23 | -33 | -20 | -301 | -60 | -8 | -159 | -55 | -174 | -89 | -3 | -3 | -108 | -234 | -114 | -179 | -215 | 85 | 2,494 | 1,325 |
Dividends Paid |
Loading...
|
M | 93 | 104 | 104 | 106 | 106 | 184 | 122 | 92 | 127 | 125 | 132 | 136 | 220 | 217 | 199 | 279 | 283 | 273 | 295 | 326 | 219 | 105 |
Other Financial Activities |
Loading...
|
M | -2 | 803 | -1 | -1 | -1 | 976 | 176 | 692 | 1,301 | -1 | 1,081 | 406 | 826 | 24 | 181 | 734 | 286 | 598 | -443 | 152 | -285 | 8 |
Financing Cash Flow |
Loading...
|
M | -2 | 803 | -1 | -1 | -1 | 976 | 176 | 692 | 1,301 | -1 | 1,081 | 406 | 826 | 24 | 181 | 734 | 286 | 598 | -443 | 152 | -285 | 8 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 20 | 9 | 9 | 15 | 6 | 9 | 8 | 5 | 12 | 7 | 13 | 140 | 57 | 10 | 20 | 65 | 44 | 49 | 40 | 65 | - | 5 |
Ending Cash |
Loading...
|
M | 4 | 20 | 9 | 9 | 15 | 6 | 9 | 7 | 5 | 12 | 7 | 13 | 140 | 57 | 10 | 20 | 65 | 44 | 49 | 51 | 19 | -26 |
Stock-Based Compensation |
Loading...
|
M | 8 | 9 | 11 | 10 | 15 | 10 | 9 | 8 | 7 | 4 | 2 | 2 | 5 | 4 | 3 | 4 | 4 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -4 | -23 | -33 | -20 | -301 | -60 | -8 | -159 | -55 | -174 | -89 | -3 | -3 | -108 | -234 | -114 | -179 | -215 | 85 | 2,494 | 1,325 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -41 | 18 | 80 | 113 | -4 | 42 | -15 | 7 | 79 | 60 | -323 | -467 | 166 | 164 | -1,395 | -1,419 | -1,201 | -1,160 | -934 | 4,489 | 4,349 | -239 |
Free Cash Flow |
Loading...
|
M | 52 | 94 | 120 | 81 | 105 | 131 | 163 | 126 | 99 | 47 | 39 | 115 | 55 | 162 | 282 | 297 | 283 | 390 | 271 | 329 | 247 | 112 |
StockViz Staff
September 20, 2024
Any question? Send us an email