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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,331 | 1,410 | 1,299 | 1,201 | 1,135 | 1,061 | 1,205 | 940 | 640 | 588 | 577 | 546 | 526 | 457 | 382 | 359 | 336 | 316 | 304 | 122 | 244 | 167 | 219 | 154 | 209 | 188 | 61 | 218 | 234 | 181 |
Depreciation and Amortization |
Loading...
|
M | 1,264 | 1,123 | 1,074 | 976 | 926 | 846 | 799 | 763 | 584 | 419 | 400 | 372 | 336 | 317 | 349 | - | - | - | - | - | 383 | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2,526 | -411 | -159 | -110 | -45 | 213 | -318 | -83 | -341 | -112 | 49 | 60 | 526 | 152 | -339 | -2 | 516 | 438 | 391 | 500 | -19 | 500 | 382 | 304 | 315 | 278 | 291 | 255 | 196 | 259 |
Operating Cash Flow |
Loading...
|
M | 3,018 | 2,061 | 2,033 | 2,196 | 2,346 | 2,446 | 2,080 | 2,104 | 1,294 | 1,198 | 1,231 | 1,174 | 993 | 810 | 629 | 737 | 533 | 730 | 577 | 599 | 624 | 711 | 556 | 461 | 327 | 460 | 393 | 465 | 427 | 416 |
Capital Expenditures |
Loading...
|
M | -2,493 | -2,334 | -2,253 | -2,239 | -2,261 | -2,116 | -1,960 | -1,424 | -1,224 | -736 | -687 | -707 | -831 | -798 | -818 | -1,137 | -1,212 | -929 | -745 | -637 | -659 | -557 | -673 | -611 | -795 | -399 | -346 | -389 | -272 | -296 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -308 | 39 | -547 | -182 | -77 | -171 | 196 | -1,243 | -8 | -48 | -7 | -55 | 170 | 108 | 256 | 883 | 69 | 126 | 954 | 56 | 269 | 165 | 398 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -308 | 39 | -547 | -182 | -77 | -171 | 196 | -1,243 | -8 | -48 | -7 | -55 | 170 | 108 | 256 | 883 | 69 | 126 | 954 | 56 | 269 | 165 | 398 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 1,657 | 1,244 | 1,553 | 926 | 782 | 865 | -141 | 1,783 | 6 | -3 | -44 | 265 | 71 | 263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -17 | -69 | -33 | -99 | -140 | -72 | -71 | -108 | -127 | -19 | -126 | -153 | -140 | -157 | -13 | -23 | -68 | -48 | -75 | -153 | -7 | -52 | -134 | -101 | - | - | - | - | - | -5 |
Dividends Paid |
Loading...
|
M | 984 | 918 | 855 | 798 | 745 | 697 | 657 | 625 | 455 | 352 | 329 | 276 | 242 | 187 | 158 | 126 | 117 | 108 | 103 | 98 | 94 | 92 | 94 | 165 | 182 | 177 | 173 | 167 | 160 | 151 |
Other Financial Activities |
Loading...
|
M | 3,041 | 2,008 | -77 | -98 | -22 | -15 | -7 | -14 | -19 | 14 | 12 | 1 | 5 | 9 | 3 | 630 | 298 | 602 | 581 | -1 | 205 | -439 | 91 | 1,203 | 548 | 182 | 120 | 98 | 5 | 84 |
Financing Cash Flow |
Loading...
|
M | 3,041 | 2,008 | -77 | -98 | -22 | -15 | -7 | -14 | -19 | 14 | 12 | 1 | 5 | 9 | 3 | 630 | 298 | 602 | 581 | -1 | 205 | -439 | 91 | 1,203 | 548 | 182 | 120 | 98 | 5 | 84 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 55 | 88 | 73 | 82 | 146 | 59 | 38 | 50 | 62 | 26 | 36 | 14 | 25 | 20 | 33 | 27 | 37 | 73 | 36 | 28 | 44 | 47 | 41 | 74 | 17 | 20 | 11 | 24 | 9 | 21 |
Ending Cash |
Loading...
|
M | 43 | 182 | 88 | 73 | 82 | 146 | 39 | 38 | 50 | 62 | 26 | 36 | 14 | 25 | 21 | 33 | 27 | 37 | 73 | 36 | 54 | 44 | 47 | 41 | 74 | 17 | 20 | 11 | 24 | 9 |
Stock-Based Compensation |
Loading...
|
M | 10 | 35 | -25 | -29 | -3 | -19 | -5 | -47 | - | 112 | -49 | -100 | -804 | -209 | -138 | - | - | - | - | - | 49 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -17 | -69 | -33 | -99 | -140 | -72 | -71 | -108 | -127 | -19 | -126 | -153 | -140 | -157 | -13 | -23 | -68 | -48 | -75 | -153 | -7 | -52 | -134 | -101 | - | - | - | - | - | -5 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,319 | -1,423 | -1,096 | -2,065 | -1,089 | -1,084 | -1,656 | -263 | -502 | -133 | 55 | -129 | 62 | -390 | -420 | -42 | -653 | -660 | -270 | 184 | 48 | -286 | 108 | -345 | -93 | -127 | -136 | 39 | 95 | 5 |
Free Cash Flow |
Loading...
|
M | 526 | -273 | -220 | -43 | 85 | 330 | 120 | 680 | 70 | 462 | 544 | 467 | 163 | 12 | -189 | -400 | -679 | -199 | -168 | -38 | -36 | 155 | -117 | -150 | -468 | 61 | 47 | 76 | 155 | 121 |
StockViz Staff
September 20, 2024
Any question? Send us an email