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 | 1988-12-31 | 1987-12-31 | 1986-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2,160 | 4,366 | 1,960 | 1,361 | 1,526 | 1,717 | 1,448 | 1,460 | 1,318 | 1,150 | 1,058 | 943 | 836 | 696 | 790 | 935 | 458 | 314 | 456 | 368 | 337 | 329 | 324 | 297 | 288 | 227 | 179 | 154 | 70 | 42 | 28 | 15 | 12 | 12 | 12 | 12 | 11 | 10 |
Depreciation and Amortization |
Loading...
|
M | 970 | 888 | 713 | 553 | 513 | 484 | 455 | 433 | 426 | 437 | 387 | 358 | 359 | 354 | 342 | 414 | 622 | 438 | 196 | 183 | 214 | 207 | 193 | 149 | 157 | 121 | 91 | 65 | 41 | 28 | 24 | 14 | 9 | 4 | 2 | 2 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 21 | 6 | -189 | 95 | 3 | -209 | 35 | 14 | -11 | 20 | -15 | -15 | 8 | 43 | -20 | -267 | -67 | 40 | 39 | 96 | 44 | 53 | 21 | 56 | 14 | 20 | 23 | 27 | 12 | 9 | 7 | 3 | 2 | -1 | -1 | -9 | -3 | 2 |
Operating Cash Flow |
Loading...
|
M | 3,247 | 3,117 | 2,544 | 2,043 | 2,068 | 2,062 | 1,976 | 1,945 | 1,733 | 1,607 | 1,430 | 1,286 | 1,203 | 1,093 | 1,113 | 1,059 | 1,013 | 792 | 692 | 647 | 594 | 589 | 539 | 502 | 459 | 369 | 293 | 245 | 123 | 79 | 60 | 33 | 23 | 16 | 12 | 13 | 15 | 13 |
Capital Expenditures |
Loading...
|
M | -461 | -460 | -270 | -170 | -187 | -479 | -461 | -351 | -294 | -230 | -173 | -78 | -70 | -78 | -77 | -183 | -266 | -199 | -367 | -176 | -133 | -158 | -223 | -96 | -165 | -157 | -100 | -219 | -120 | -101 | -73 | -12 | -1 | -2 | -2 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -760 | -533 | -327 | -460 | 92 | 6 | 50 | 16 | 6 | 16 | 13 | 1 | 17 | 0 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -760 | -533 | -327 | -460 | 92 | 6 | 50 | 16 | 6 | 16 | 13 | 1 | 17 | 0 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -513 | 5,037 | 543 | 495 | -2 | 990 | 77 | 247 | -795 | 365 | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -53 | 280 | -1,175 | -1,220 | -1,050 | -12 | -923 | -863 | -270 | 739 | 1,402 | -1,979 | -1,147 | -478 | -18 | -186 | 706 | -826 | -117 | -337 | -94 | -196 | -718 | -78 | -109 | -72 | 152 | 260 | 275 | 58 | 144 | 44 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2,305 | 3,908 | 1,589 | 1,606 | 1,609 | 1,613 | 1,630 | 1,506 | 1,371 | 1,201 | 1,091 | 959 | 836 | 261 | 652 | 755 | 598 | 553 | 455 | 433 | 394 | 392 | 342 | 343 | 208 | 179 | 175 | 136 | 69 | 38 | 26 | 14 | 12 | 8 | 15 | 15 | 15 | 16 |
Other Financial Activities |
Loading...
|
M | 2,201 | 193 | 6,168 | 1,740 | 1,506 | -5 | 1,520 | 1,230 | 253 | -7 | -13 | 1,757 | 692 | -358 | -162 | 27 | -615 | 1,761 | 537 | 463 | 194 | 380 | 809 | 407 | 314 | 15 | -11 | -22 | -62 | -22 | -14 | -54 | -2 | 6 | 11 | 13 | 3 | 44 |
Financing Cash Flow |
Loading...
|
M | 2,201 | 193 | 6,168 | 1,740 | 1,506 | -5 | 1,520 | 1,230 | 253 | -7 | -13 | 1,757 | 692 | -358 | -162 | 27 | -615 | 1,761 | 537 | 463 | 194 | 380 | 809 | 407 | 314 | 15 | -11 | -22 | -62 | -22 | -14 | -54 | -2 | 6 | 11 | 13 | 3 | 44 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 805 | 761 | 283 | 434 | 384 | 456 | 213 | 104 | 188 | 19 | 17 | 139 | 456 | 764 | 681 | 245 | 536 | 494 | 366 | 205 | 103 | 49 | 89 | 55 | 51 | 41 | 27 | 80 | 20 | 11 | 8 | 2 | 1 | 5 | 12 | 1 | 1 | 31 |
Ending Cash |
Loading...
|
M | 400 | 805 | 761 | 283 | 434 | 384 | 456 | 184 | 104 | 188 | 19 | 17 | 139 | 456 | 764 | 681 | 245 | 556 | 494 | 366 | 205 | 103 | 49 | 89 | 55 | 51 | 41 | 27 | 80 | 20 | 90 | -11 | -16 | -7 | -9 | 12 | 1 | 1 |
Stock-Based Compensation |
Loading...
|
M | 42 | 57 | 60 | 33 | 26 | 70 | 38 | 37 | - | - | - | - | - | - | - | -23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -53 | 280 | -1,175 | -1,220 | -1,050 | -12 | -923 | -863 | -270 | 739 | 1,402 | -1,979 | -1,147 | -478 | -18 | -186 | 706 | -826 | -117 | -337 | -94 | -196 | -718 | -78 | -109 | -72 | 152 | 260 | 275 | 58 | 144 | 44 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 38 | 278 | 1,243 | 1,221 | 1,093 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -229 | 261 | 253 | -137 | 26 | -10 | 96 | -114 | -157 | -59 | 179 | 94 | -470 | -216 | 126 | 468 | -296 | -666 | 380 | 237 | -252 | -442 | 89 | -10 | 232 | 362 | -9 | 267 | 390 | -138 | -233 | -16 | 60 | 128 | 126 | -11 | -30 | -35 |
Free Cash Flow |
Loading...
|
M | 2,786 | 2,657 | 2,273 | 1,873 | 1,880 | 1,583 | 1,515 | 1,594 | 1,439 | 1,377 | 1,258 | 1,208 | 1,134 | 1,016 | 1,036 | 877 | 747 | 593 | 325 | 472 | 462 | 431 | 315 | 406 | 294 | 212 | 193 | 26 | 4 | -22 | -14 | 21 | 22 | 13 | 10 | 13 | 15 | 13 |
StockViz Staff
September 20, 2024
Any question? Send us an email