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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 35 | 34 | 43 | 35 | 36 | 30 | 20 | 18 | 18 | 15 | 13 | 8 | 8 | 7 | 9 | 13 | 21 | 19 | 16 | 13 | 10 | 9 | 7 | 5 | 6 | 5 |
Depreciation and Amortization |
Loading...
|
M | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 13 | 1 | 14 | 8 | 10 | 6 | 7 | 6 | 4 | 13 | 26 | 22 | 25 | 27 | 20 | 2 | 4 | 5 | 3 | 3 | 4 | 3 | 11 | -1 | 4 |
Operating Cash Flow |
Loading...
|
M | 53 | 34 | 53 | 40 | 47 | 30 | 41 | 18 | 30 | 29 | 35 | 39 | 35 | 35 | 31 | 31 | 35 | 29 | 29 | 12 | 15 | 16 | 13 | 16 | 6 | 11 |
Capital Expenditures |
Loading...
|
M | -2 | -1 | 0 | -3 | -1 | -3 | -2 | -4 | -3 | -2 | -1 | -3 | -3 | -2 | -3 | -4 | -3 | -4 | -4 | -5 | -3 | -5 | -2 | -3 | -4 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 66 | 106 | 112 | 101 | 105 | -1 | 2 | 93 | 85 | 111 | 120 | 2 | 10 | 2 | 3 | 0 | - | - | 1 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 66 | 106 | 112 | 101 | 105 | -1 | 2 | 93 | 85 | 111 | 120 | 2 | 10 | 2 | 3 | 0 | - | - | 1 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 127 | 17 | 113 | 9 | 8 | -67 | -16 | 2 | 1 | 5 | -2 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9 | -5 | -5 | -3 | -3 | 1 | 1 | -2 | -8 | -10 | 1 | 0 | 1 | -73 | 64 | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 14 | 14 | 13 | 12 | 11 | 10 | 8 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 4 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | -85 | 286 | 174 | 593 | 26 | 171 | -31 | 86 | 153 | 103 | -35 | 96 | 40 | 0 | 0 | 88 | 24 | 180 | 70 | 185 | 93 | 43 | 35 | 62 | 52 | 34 |
Financing Cash Flow |
Loading...
|
M | -85 | 286 | 174 | 593 | 26 | 171 | -31 | 86 | 153 | 103 | -35 | 96 | 40 | 0 | 0 | 88 | 24 | 180 | 70 | 185 | 93 | 43 | 35 | 62 | 52 | 34 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 77 | 258 | 71 | 80 | 74 | 70 | 120 | 49 | 50 | 78 | 62 | 63 | 43 | 66 | 52 | 44 | 59 | 50 | 37 | 53 | 56 | 40 | 43 | 31 | 25 | 27 |
Ending Cash |
Loading...
|
M | 79 | 77 | 258 | 71 | 80 | 74 | 70 | 120 | 49 | 50 | 78 | 62 | 63 | 43 | 66 | 52 | 44 | 59 | 50 | 37 | 53 | 56 | 40 | 43 | 31 | 59 |
Stock-Based Compensation |
Loading...
|
M | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 |
Issuance/Purchase of Shares |
|
M | -9 | -5 | -5 | -3 | -3 | 1 | 1 | -2 | -8 | -10 | 1 | 0 | 1 | -73 | 64 | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,073 | 811 | -1,138 | 489 | 669 | 1,834 | 1,686 | 1,390 | 1,178 | 1,070 | 947 | 983 | 886 | 914 | 1,022 | 974 | 817 | 806 | 768 | 706 | 660 | 575 | 41 | 566 | 20 | - |
Free Cash Flow |
Loading...
|
M | 52 | 32 | 52 | 37 | 46 | 27 | 39 | 14 | 27 | 26 | 34 | 35 | 32 | 32 | 27 | 27 | 32 | 25 | 25 | 8 | 12 | 11 | 11 | 13 | 2 | 7 |
StockViz Staff
September 21, 2024
Any question? Send us an email