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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 192 | 666 | 323 | 117 | 440 | 444 | 360 | 85 | -192 | -64 | -49 | -20 | 1 | 5 | 2 | 3 | 2 | 4 | -6 | -3 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 432 | 392 | 476 | 766 | 739 | 716 | 658 | 643 | 365 | 98 | 21 | 3 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 48 | -384 | 69 | -28 | -54 | -2 | 116 | 54 | 17 | 19 | 33 | 11 | 1 | -1 | -713 | 3 | 2 | 0 | 4 | 0 | 0 | 0 | -1 |
Operating Cash Flow |
Loading...
|
M | 682 | 832 | 721 | 885 | 791 | 1,102 | 799 | 625 | 91 | -21 | -66 | -24 | 7 | 2 | 0 | 7 | 4 | 4 | 1 | -3 | 0 | 0 | -1 |
Capital Expenditures |
Loading...
|
M | -1,533 | -521 | -313 | -526 | -601 | -551 | -504 | -483 | -249 | -45 | -12 | -7 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 116 | -95 | 169 | 254 | 151 | 8 | 8 | -3,827 | -814 | -459 | -58 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | 0 | - |
Investing Cash Flow |
Loading...
|
M | - | 116 | -95 | 169 | 254 | 151 | 8 | 8 | -3,827 | -814 | -459 | -58 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -20 | -3,073 | 1,333 | 1,726 | 845 | -604 | -649 | 2,881 | 415 | 73 | 134 | -4 | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -19 | -27 | -28 | -140 | -1,347 | -536 | 1,811 | -1 | 4,140 | 983 | 239 | 139 | 1 | - | - | - | - | - | 0 | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | 384 | 22 | 8 | 8 | 7 | 5 | 3 | 3 | 3 | 3 | 0 | - | - | - | - | - | 1 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,949 | 589 | 867 | -37 | -291 | 294 | -41 | 1,695 | -536 | -7 | 69 | -1 | 0 | 6 | 4 | 6 | -1 | -110 | 1 | 0 | 7 | 1 | 2 |
Financing Cash Flow |
Loading...
|
M | 2,949 | 589 | 867 | -37 | -291 | 294 | -41 | 1,695 | -536 | -7 | 69 | -1 | 0 | 6 | 4 | 6 | -1 | -110 | 1 | 0 | 7 | 1 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 16 | -3 | -5 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 470 | 273 | 2,065 | 387 | 514 | 449 | 373 | 290 | 644 | 22 | 252 | 74 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 419 | 470 | 273 | 2,065 | 387 | 514 | 397 | 373 | 290 | 644 | 22 | 252 | 74 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 78 | 77 | 31 | 37 | 67 | 49 | 79 | 55 | 28 | 8 | 5 | 4 | 1 | 0 | 0 | 0 | 178 | - | - | - | 0 | - | - |
Issuance/Purchase of Shares |
|
M | -19 | -27 | -28 | -140 | -1,347 | -536 | 1,811 | -1 | 4,140 | 983 | 239 | 139 | 1 | - | - | - | - | - | 0 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 384 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3 | 123 | 139 | 217 | 84 | 375 | 591 | 342 | 263 | 852 | 73 | 272 | 83 | 12 | 1 | 4 | 4 | 2 | 1 | 4 | 3 | 1 | 0 |
Free Cash Flow |
Loading...
|
M | -851 | 311 | 408 | 359 | 190 | 551 | 295 | 142 | -158 | -66 | -78 | -31 | 6 | 1 | 0 | 6 | 3 | 3 | 1 | -4 | -1 | 0 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email