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 | -282 | 1,063 | 1,688 | 1,235 | 958 | 646 | 1,226 | 965 | 882 | 761 | 489 | 883 | 691 | 619 | 198 | 313 | 337 | 290 | 270 | 367 | 108 | 185 | 158 | 194 | 150 | 138 | -42 | 97 | 59 | 125 | 93 | 98 | 95 | 107 | 118 |
Depreciation and Amortization |
Loading...
|
M | 625 | 572 | 577 | 578 | 560 | 507 | 461 | 408 | 414 | 450 | 441 | 445 | 410 | 335 | 349 | 183 | 162 | 121 | 97 | 95 | 87 | 71 | 83 | 83 | 86 | 80 | 72 | 75 | 81 | 82 | 81 | 79 | 75 | 74 | 70 |
Non-Cash Items (Other) |
Loading...
|
M | 434 | -1,209 | 158 | 473 | -198 | 79 | 18 | 0 | -82 | -14 | -7 | -456 | -232 | 32 | -38 | -59 | 61 | 63 | 50 | -133 | 127 | 36 | 90 | 42 | 36 | 33 | 221 | 86 | 118 | 18 | -15 | -10 | 10 | 1 | 3 |
Operating Cash Flow |
Loading...
|
M | 1,191 | -1,460 | 663 | 2,022 | 1,506 | 1,261 | 1,419 | 1,485 | 1,182 | 1,282 | 868 | 966 | 999 | 1,121 | 739 | 560 | 544 | 439 | 362 | 372 | 464 | 285 | 222 | 236 | 222 | 56 | 241 | 260 | 178 | 129 | 147 | 185 | 180 | 208 | 182 |
Capital Expenditures |
Loading...
|
M | -339 | -530 | -519 | -348 | -425 | -492 | -442 | -347 | -311 | -291 | -366 | -386 | -302 | -186 | -186 | -141 | -87 | -81 | -53 | -55 | -39 | -37 | -56 | -60 | -78 | -157 | -73 | -79 | -67 | -66 | -70 | -171 | -116 | -78 | -118 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 5,120 | -55 | -1,251 | 77 | 3 | -1,823 | -42 | -31 | 8 | 101 | 563 | 17 | 435 | - | 205 | - | 5 | - | 212 | 10 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 5,120 | -55 | -1,251 | 77 | 3 | -1,823 | -42 | -31 | 8 | 101 | 563 | 17 | 435 | - | 205 | - | 5 | - | 212 | 10 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 855 | 2,223 | 677 | 1,150 | 978 | -77 | 2 | -15 | -471 | - | 1,422 | - | 223 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -16 | -3,073 | -784 | -26 | -28 | -527 | -29 | -374 | -650 | -28 | -39 | -1,074 | -11 | -13 | -13 | -103 | -207 | -202 | - | 28 | 4 | 17 | -11 | -109 | -21 | -42 | -83 | -66 | -13 | -16 | -42 | -25 | -37 | -65 | -107 |
Dividends Paid |
Loading...
|
M | 483 | 472 | 494 | 451 | 402 | 385 | 363 | 331 | 320 | 321 | 313 | 304 | 276 | 202 | 202 | 99 | 100 | 96 | 95 | 89 | 86 | 86 | 81 | 78 | 78 | 74 | 69 | 68 | 75 | 62 | 61 | 58 | 52 | 36 | 44 |
Other Financial Activities |
Loading...
|
M | -37 | 4,148 | 2,063 | 1,344 | 1,126 | 1,294 | 1,243 | -127 | -34 | -480 | 614 | 1,340 | 360 | 1,374 | 911 | -287 | 915 | 6 | 474 | -135 | -257 | 183 | 43 | 27 | 14 | 148 | 71 | -96 | -3 | 38 | -33 | 56 | -199 | -6 | -28 |
Financing Cash Flow |
Loading...
|
M | -37 | 4,148 | 2,063 | 1,344 | 1,126 | 1,294 | 1,243 | -127 | -34 | -480 | 614 | 1,340 | 360 | 1,374 | 911 | -287 | 915 | 6 | 474 | -135 | -257 | 183 | 43 | 27 | 14 | 148 | 71 | -96 | -3 | 38 | -33 | 56 | -199 | -6 | -28 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -62 | 23 | -1 | -54 | 81 | -102 | -133 | -147 | - | -2 | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 405 | 295 | 1,398 | 315 | 311 | 655 | 1,132 | 465 | 497 | 496 | 716 | 907 | 1,743 | 401 | 401 | 240 | 177 | 658 | 250 | 204 | 122 | 115 | 94 | 88 | 110 | 152 | 84 | 75 | 69 | 44 | 81 | 58 | 95 | 55 | 37 |
Ending Cash |
Loading...
|
M | 455 | 405 | 295 | 1,398 | 315 | 311 | 638 | 1,132 | 465 | 497 | 496 | 716 | 907 | 2,127 | 1,745 | 212 | 240 | 177 | 658 | 250 | 204 | 122 | 115 | 94 | 88 | 110 | 152 | 84 | 75 | 69 | 44 | 81 | 58 | 95 | -43 |
Stock-Based Compensation |
Loading...
|
M | 84 | 91 | 118 | 109 | 89 | 77 | 79 | 81 | 68 | 57 | 66 | 90 | 69 | 85 | 85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -16 | -3,073 | -784 | -26 | -28 | -527 | -29 | -374 | -650 | -28 | -39 | -1,074 | -11 | -13 | -13 | -103 | -207 | -202 | - | 28 | 4 | 17 | -11 | -109 | -21 | -42 | -83 | -66 | -13 | -16 | -42 | -25 | -37 | -65 | -107 |
Capital Stock Change |
Loading...
|
M | 777 | 789 | 131 | 897 | 881 | 39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,134 | 1,415 | -234 | 1,478 | 51 | 619 | 204 | 1,981 | 860 | 1,117 | 733 | 1,178 | 1,054 | 2,073 | 2,073 | 305 | 491 | 387 | 950 | 553 | 447 | 510 | 316 | 387 | 398 | 384 | 383 | 529 | 527 | 467 | 402 | 449 | 435 | 462 | 476 |
Free Cash Flow |
Loading...
|
M | 853 | -1,990 | 144 | 1,674 | 1,081 | 769 | 976 | 1,138 | 871 | 991 | 502 | 580 | 697 | 935 | 554 | 419 | 457 | 359 | 309 | 317 | 425 | 248 | 166 | 176 | 144 | -101 | 168 | 181 | 112 | 62 | 77 | 14 | 64 | 130 | 64 |
StockViz Staff
September 20, 2024
Any question? Send us an email