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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -31 | -25 | -31 | -38 | -30 | -26 | -34 | -26 | -24 | -19 | -23 | -20 | -17 | -16 | -14 | -16 | -14 | -14 | -23 | -22 | -12 | -22 | -26 | -22 | -9 | -7 | -9 | -8 | -8 | -5 | -4 | -4 | -9 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 1 | 0 | 13 | 2 | 13 | 12 | 11 | 11 | 11 | 9 | 2 | 2 | 1 | -1 | -1 | -1 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | 4 | 9 | 10 | 15 | 15 | 14 | 14 | 10 | 9 | 8 | 7 | -14 | 0 | 4 | 7 | 6 | 3 | 18 | 4 | 2 | 4 | 3 | 0 | 0 | -11 | -4 | 0 | 0 | 0 | 2 | 1 | 4 |
Operating Cash Flow |
Loading...
|
M | -21 | -19 | -15 | -13 | -14 | -12 | -10 | -10 | -13 | -10 | -16 | -11 | -8 | -7 | -6 | -7 | -5 | -5 | -4 | -10 | -7 | -10 | -4 | -8 | -3 | -8 | 0 | -6 | -6 | -3 | -3 | -3 | -5 |
Capital Expenditures |
Loading...
|
M | -6 | -3 | -23 | -6 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -3 | -4 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | -2 | -1 | -5 | -7 | -2 | 0 | 0 | -2 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -1 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | - | 2 | - | - | 0 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -1 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | - | 2 | - | - | 0 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 0 | -27 | 0 | 0 | 0 | 12 | 8 | 0 | 0 | 26 | 5 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | - | 104 | 15 | 19 | 16 | 0 | 11 | 0 | 15 | 0 | 0 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 5 | 5 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | 0 | -4 | 0 | -3 | -4 | 47 | 19 | -1 | 0 | 26 | 5 | 2 | 5 | 0 | 0 | 0 | 9 | 0 | 14 | 0 | 14 | 8 | 10 | -13 | 12 | 116 | 11 | 11 | 5 | 14 | 5 | 5 |
Financing Cash Flow |
Loading...
|
M | -1 | 0 | -4 | 0 | -3 | -4 | 47 | 19 | -1 | 0 | 26 | 5 | 2 | 5 | 0 | 0 | 0 | 9 | 0 | 14 | 0 | 14 | 8 | 10 | -13 | 12 | 116 | 11 | 11 | 5 | 14 | 5 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 11 | 20 | 7 | 16 | 13 | 13 | 12 | 3 | 16 | 12 | 2 | 11 | 6 | 9 | 2 | 9 | 10 | 5 | 9 | 1 | 3 | 1 | 3 | 5 | 14 | 5 | 33 | 2 | 2 | 4 | 0 | 1 | 1 |
Ending Cash |
Loading...
|
M | 5 | 14 | 20 | 7 | 16 | 13 | 13 | 12 | 3 | 16 | 12 | 2 | 11 | 6 | 9 | 2 | 9 | 10 | 5 | 3 | 3 | 3 | 1 | 5 | 5 | 14 | 5 | 5 | 5 | 2 | 4 | 0 | 1 |
Stock-Based Compensation |
Loading...
|
M | 1 | 2 | 5 | 2 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 0 | 2 | 4 | 2 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | - | 104 | 15 | 19 | 16 | 0 | 11 | 0 | 15 | 0 | 0 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 48 | 22 | 87 | 15 | 19 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2 | 7 | 11 | 5 | 11 | 9 | 7 | 11 | 1 | 15 | 10 | 0 | 10 | 5 | 8 | 6 | 8 | 10 | 5 | -34 | 1 | -34 | -1 | 12 | 16 | 20 | 11 | 45 | 4 | 1 | 4 | -1 | 0 |
Free Cash Flow |
Loading...
|
M | -27 | -22 | -38 | -19 | -15 | -14 | -11 | -10 | -13 | -10 | -16 | -15 | -12 | -8 | -6 | -7 | -6 | -5 | -4 | -11 | -7 | -11 | -6 | -9 | -7 | -15 | -2 | -6 | -6 | -4 | -4 | -3 | -5 |
StockViz Staff
September 20, 2024
Any question? Send us an email