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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 30,425 | -2,722 | 33,364 | 21,331 | 11,588 | 10,073 | 3,033 | 2,371 | 596 | -241 | 274 | -39 | 631 | 1,152 | 902 | 645 | 476 | 190 | 359 | 588 | 35 | -149 | -567 | -1,411 | -720 | -125 | -28 | -6 |
Depreciation and Amortization |
Loading...
|
M | 48,663 | 41,921 | 34,296 | 25,251 | 21,789 | 15,341 | 11,478 | 8,116 | 6,281 | 4,746 | 3,253 | 2,159 | 1,083 | 568 | 378 | 287 | 246 | 205 | 121 | 76 | 78 | 88 | 266 | 406 | 252 | 10 | 5 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -748 | 16,966 | -14,169 | -2,653 | -85 | 493 | -90 | -10,665 | -5,823 | -3,510 | -2,089 | -1,552 | -989 | -1,139 | -610 | -563 | -446 | -280 | -206 | -110 | 109 | 60 | 10 | 589 | 147 | 73 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 84,946 | 46,752 | 46,327 | 66,064 | 38,514 | 30,723 | 18,434 | 16,443 | 11,920 | 6,842 | 5,475 | 4,180 | 3,903 | 3,495 | 3,293 | 1,697 | 1,405 | 702 | 733 | 567 | 392 | 174 | -120 | -130 | -91 | 31 | 4 | -2 |
Capital Expenditures |
Loading...
|
M | -52,729 | -63,645 | -61,053 | -40,140 | -16,861 | -13,427 | -11,955 | -6,737 | -4,589 | -4,893 | -3,444 | -3,785 | -1,811 | -979 | -373 | -333 | -224 | -216 | -204 | -89 | -46 | -39 | -50 | -135 | -287 | -28 | -7 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -2,992 | 3,672 | 2,771 | 1,711 | -82 | -12,075 | -116 | -795 | -979 | -312 | -745 | -705 | -352 | -40 | - | - | - | - | - | 5 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -2,992 | 3,672 | 2,771 | 1,711 | -82 | -12,075 | -116 | -795 | -979 | -312 | -745 | -705 | -352 | -40 | - | - | - | - | - | 5 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 19,908 | 6,291 | 8,972 | -411 | -7,349 | 10,060 | -3,593 | -3,761 | 4,561 | -617 | 2,790 | -267 | -78 | -385 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -6,000 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | -960 | -277 | 0 | 0 | -100 | -248 | -252 | 66 | 60 | 163 | 122 | 116 | 45 | 64 | 14 | 50 | 8 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 17,858 | 3,999 | 26,797 | 17,321 | 2,273 | 768 | 16,231 | 1,450 | 472 | 6,365 | 472 | 3,807 | 239 | 402 | 192 | 257 | 372 | 235 | 11 | -318 | 237 | -122 | 27 | 665 | 1,228 | 324 | 73 | -1 |
Financing Cash Flow |
Loading...
|
M | 17,858 | 3,999 | 26,797 | 17,321 | 2,273 | 768 | 16,231 | 1,450 | 472 | 6,365 | 472 | 3,807 | 239 | 402 | 192 | 257 | 372 | 235 | 11 | -318 | 237 | -122 | 27 | 665 | 1,228 | 324 | 73 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -364 | 618 | 70 | -351 | 713 | -212 | -374 | -310 | -86 | -29 | 1 | 17 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 54,253 | 36,477 | 42,377 | 36,410 | 32,173 | 21,856 | 19,334 | 15,890 | 14,557 | 8,658 | 8,084 | 5,269 | 3,777 | 3,444 | 2,769 | 2,539 | 1,022 | 1,013 | 1,303 | 1,102 | 738 | 540 | 822 | 133 | 26 | 2 | 6 | 1 |
Ending Cash |
Loading...
|
M | 73,890 | 54,253 | 36,477 | 42,377 | 36,410 | 32,173 | 20,522 | 19,334 | 15,890 | 14,557 | 8,658 | 8,084 | 5,269 | 3,777 | 3,444 | 2,769 | 2,539 | 1,022 | 1,013 | 1,303 | 1,102 | 738 | 540 | 822 | 117 | 26 | 129 | 9 |
Stock-Based Compensation |
Loading...
|
M | 24,023 | 19,621 | 12,757 | 9,208 | 6,864 | 5,418 | 4,215 | 2,975 | 2,119 | 1,497 | 1,134 | 833 | 557 | 424 | 341 | 275 | 185 | 101 | 87 | 58 | 88 | 69 | 5 | 25 | 31 | 2 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -6,000 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | -960 | -277 | 0 | 0 | -100 | -248 | -252 | 66 | 60 | 163 | 122 | 116 | 45 | 64 | 14 | 50 | 8 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 7,434 | -8,602 | 19,314 | 6,348 | 8,522 | 6,710 | 2,314 | 1,965 | 2,575 | 3,238 | 1,645 | 2,294 | 2,594 | 3,375 | 2,433 | 1,411 | 1,450 | 841 | 1,000 | 919 | 568 | 550 | 287 | 386 | 273 | 263 | 94 | 2 |
Free Cash Flow |
Loading...
|
M | 32,217 | -16,893 | -14,726 | 25,924 | 21,653 | 17,296 | 6,479 | 9,706 | 7,331 | 1,949 | 2,031 | 395 | 2,092 | 2,516 | 2,920 | 1,364 | 1,181 | 486 | 529 | 477 | 346 | 135 | -170 | -265 | -378 | 3 | -4 | -3 |
StockViz Staff
September 16, 2024
Any question? Send us an email