All values in millions of USD

Cash Flow Overview - 2024

Operating Activities

Net Income: $7,153.0
Depreciation & Amortization: $5,368.0
Other Adjustments: $3,125.0
Working Capital Changes: $81.0
Net Cash from Operations: $14,923.0

Investing Activities

Capital Expenditures: $-11,342.0
Acquisitions: $0.0
Investments: $28,510.0
Other Investing: -
Net Cash from Investing: $-18,787.0

Financing Activities

Debt Issuance/Payments: $-2,881.0
Dividends Paid: -
Share Repurchases: -
Other Financing: $-251.0
Net Cash from Financing: $3,853.0
Beginning Cash $17,189.0
Net Change in Cash $-11.0
FX Effect on Cash -
Ending Cash $17,037.0

Cash Flow Composition (Sankey)

All values in millions USD

Cash Flow Visualization

Cash Flow Statement

Item 2024 2023 2022 2021 2020
Operating Activities
Net Income $7,153.0 $14,974.0 $12,587.0 $5,644.0 -
Depreciation & Amortization $5,368.0 $4,667.0 $3,747.0 $2,911.0 -
Change in Working Capital $81.0 $-2,248.0 $-3,712.0 $667.0 -
Net Cash from Operating Activities $14,923.0 $13,256.0 $14,724.0 $11,497.0 -
Investing Activities
Capital Expenditures $-11,342.0 $-8,899.0 $-7,163.0 $-6,514.0 -
Acquisitions $0.0 $-64.0 $0.0 $0.0 -
Change in Investments $28,510.0 $12,491.0 $22.0 $0.0 -
Net Cash from Investing Activities $-18,787.0 $-15,584.0 $-11,973.0 $-7,868.0 -
Financing Activities
Debt Issuance (Repayment) $-2,881.0 $-1,815.0 $-3,866.0 $-14,615.0 -
Dividends Paid - - - - -
Stock Repurchase - - - - -
Net Cash from Financing Activities $3,853.0 $2,589.0 $-3,527.0 $-5,203.0 -
Cash Summary
Net Change in Cash $-11.0 $261.0 $-776.0 $-1,574.0 -
Beginning Cash Position $17,189.0 $16,924.0 $18,144.0 $19,901.0 -
FX Effect on Cash - - - - -
Ending Cash Position $17,037.0 $17,189.0 $16,924.0 $18,144.0 -