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 | 839 | 1,880 | 2,607 | 797 | -76 | 748 | 582 | 1,027 | 506 | 1,826 | 563 | 384 | 331 | 1,283 | -568 | -1,176 | 790 | 453 | 733 | 1,283 | 277 | 241 | 354 | 840 | 616 | 294 | 342 | 463 | 799 | 589 | 527 | 372 | -101 | 394 | 341 |
Depreciation and Amortization |
Loading...
|
M | 500 | 480 | 577 | 757 | 1,206 | 904 | 736 | -229 | 479 | -673 | 894 | 386 | 212 | 259 | 508 | 789 | 974 | 1,283 | 1,337 | 1,322 | 1,318 | 1,225 | 876 | 859 | 640 | 616 | 628 | 617 | 621 | 534 | 487 | 503 | 501 | 468 | 481 |
Non-Cash Items (Other) |
Loading...
|
M | 77 | 581 | -122 | 123 | -91 | -427 | -171 | -93 | 537 | -150 | -159 | -136 | 32 | 68 | 192 | -26 | -473 | 791 | -175 | -132 | -246 | 84 | -58 | -82 | 3 | -42 | 18 | -5 | 345 | 327 | -195 | 32 | 384 | -123 | 95 |
Operating Cash Flow |
Loading...
|
M | 1,433 | 2,832 | 3,159 | 1,529 | 966 | 1,112 | 1,201 | 735 | 1,064 | 1,088 | 1,004 | 581 | 291 | 744 | -162 | -1,334 | 633 | 1,609 | 1,748 | 2,200 | 1,814 | 1,510 | 1,118 | 1,429 | 1,501 | 1,122 | 1,045 | 1,298 | 1,556 | 1,648 | 861 | 1,034 | 1,253 | 1,531 | 802 |
Capital Expenditures |
Loading...
|
M | -680 | -763 | -590 | -706 | -384 | -427 | -419 | -520 | -479 | -354 | -261 | -256 | -241 | -286 | -239 | -608 | -880 | -874 | -893 | -592 | -737 | -1,019 | -660 | -848 | -566 | -1,109 | -669 | -1,327 | -1,073 | -1,102 | -968 | -616 | -663 | -906 | -887 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -291 | 4 | 304 | -9 | -13 | 786 | 3,079 | 32 | 756 | -1,536 | 93 | 363 | 344 | 414 | - | 1,745 | 295 | 1,250 | 48 | - | 27 | - | 78 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -291 | 4 | 304 | -9 | -13 | 786 | 3,079 | 32 | 756 | -1,536 | 93 | 363 | 344 | 414 | - | 1,745 | 295 | 1,250 | 48 | - | 27 | - | 78 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -322 | -375 | -990 | -270 | 572 | -606 | -725 | -725 | -17 | -516 | -219 | - | -680 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -131 | -543 | -100 | 33 | -60 | -366 | 128 | -2,003 | -518 | -203 | 1,882 | 112 | -37 | 0 | -2 | - | -473 | -672 | -11 | 1,134 | 60 | 67 | 30 | -808 | 97 | -42 | -22 | -45 | - | 16 | - | - | -1 | -228 | - |
Dividends Paid |
Loading...
|
M | 1,216 | 1,617 | 884 | 381 | 1,013 | 995 | 941 | 954 | 663 | 607 | 481 | 334 | 323 | 608 | 127 | 507 | 531 | 538 | 466 | 372 | 355 | 353 | 351 | 363 | 321 | 319 | 317 | 317 | 379 | 247 | 246 | 244 | 242 | 258 | 268 |
Other Financial Activities |
Loading...
|
M | -9 | 872 | -22 | 1,295 | -18 | -7 | 452 | 52 | 36 | 106 | 31 | 77 | -24 | 1 | -4 | -13 | 711 | 21 | 221 | -808 | -248 | 13,833 | 343 | -23 | 893 | -14 | 23 | 391 | -537 | -2 | -411 | 464 | 436 | 428 | 122 |
Financing Cash Flow |
Loading...
|
M | -9 | 872 | -22 | 1,295 | -18 | -7 | 452 | 52 | 36 | 106 | 31 | 77 | -24 | 1 | -4 | -13 | 711 | 21 | 221 | -808 | -248 | 13,833 | 343 | -23 | 893 | -14 | 23 | 391 | -537 | -2 | -411 | 464 | 436 | 428 | 122 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,581 | 1,999 | 495 | 139 | 334 | 824 | 676 | 1,012 | 1,580 | 835 | 898 | 953 | 1,467 | 1,869 | 2,294 | 114 | 243 | 1,104 | 1,197 | 202 | 122 | 204 | 123 | 1,643 | 35 | 122 | 71 | 84 | 263 | 160 | 524 | 616 | 215 | 261 | 38 |
Ending Cash |
Loading...
|
M | 1,164 | 1,581 | 1,999 | 495 | 139 | 334 | 824 | 676 | 1,012 | 1,580 | 835 | 898 | 953 | 1,467 | 1,869 | 2,294 | 114 | 243 | 1,104 | 1,197 | 202 | 122 | 204 | 123 | 1,643 | 13 | 84 | 21 | 84 | 112 | -112 | 863 | 409 | 203 | -68 |
Stock-Based Compensation |
Loading...
|
M | 36 | 33 | 30 | 30 | 30 | 42 | 40 | 60 | 31 | 40 | 42 | 37 | 25 | 24 | 26 | 47 | 41 | -119 | 495 | -138 | 330 | 6 | - | -102 | -48 | -10 | 36 | 1 | - | 10 | -128 | -38 | -52 | -36 | -178 |
Issuance/Purchase of Shares |
|
M | -131 | -543 | -100 | 33 | -60 | -366 | 128 | -2,003 | -518 | -203 | 1,882 | 112 | -37 | 0 | -2 | - | -473 | -672 | -11 | 1,134 | 60 | 67 | 30 | -808 | 97 | -42 | -22 | -45 | - | 16 | - | - | -1 | -228 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,525 | 1,006 | 2,181 | 659 | 605 | -337 | 550 | 416 | 1,299 | 2,115 | 1,330 | 982 | 1,124 | 1,515 | 4,582 | 2,401 | 491 | 1,156 | 1,942 | 2,144 | 1,495 | 908 | 1,271 | 673 | 1,706 | 195 | 994 | 767 | 591 | 556 | 756 | 1,417 | 1,359 | 1,473 | 487 |
Free Cash Flow |
Loading...
|
M | 753 | 2,069 | 2,569 | 823 | 582 | 685 | 782 | 215 | 585 | 734 | 743 | 325 | 50 | 458 | -401 | -1,942 | -247 | 735 | 855 | 1,608 | 1,077 | 491 | 458 | 581 | 935 | 13 | 376 | -29 | 483 | 546 | -106 | 418 | 590 | 625 | -85 |
StockViz Staff
September 20, 2024
Any question? Send us an email