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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -84 | -176 | 216 | 6 | 37 | 84 | 24 | 27 | 17 | -7 | -25 | 2 | 7 | 3 | -45 | -78 | -11 | -36 | -31 | -29 | -33 |
Depreciation and Amortization |
Loading...
|
M | 100 | 82 | 68 | 56 | 49 | 31 | 21 | 12 | 12 | 9 | 9 | 9 | 7 | 6 | 5 | 5 | 9 | 10 | 16 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 232 | 160 | -171 | 7 | 15 | -9 | 5 | 7 | -14 | 12 | 27 | 5 | -1 | -3 | 3 | 32 | -29 | 5 | 0 | 4 | 17 |
Operating Cash Flow |
Loading...
|
M | 34 | 203 | 122 | 45 | 42 | 156 | 11 | 67 | 16 | -4 | 7 | 12 | 10 | 1 | -22 | -41 | -32 | -9 | -2 | -19 | -14 |
Capital Expenditures |
Loading...
|
M | -216 | -181 | -119 | -99 | -32 | -28 | -18 | -10 | -11 | -5 | -5 | -10 | -8 | -2 | -2 | -4 | -4 | -3 | -4 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -6 | -5 | 209 | -79 | 148 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | -18 | 2 | 10 | 0 | 0 | -2 | 0 | 0 | - | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | - | - | - | - | - | 2 | 2 | 1 | 2 | 0 | - | - | 0 | 4 | - | 6 | 7 | - | - | - |
Other Financial Activities |
Loading...
|
M | -13 | 0 | 32 | 23 | 279 | 59 | 181 | 22 | -1 | -2 | 2 | 2 | 16 | 1 | 8 | -2 | 11 | 14 | 6 | 56 | 36 |
Financing Cash Flow |
Loading...
|
M | -13 | 0 | 32 | 23 | 279 | 59 | 181 | 22 | -1 | -2 | 2 | 2 | 16 | 1 | 8 | -2 | 11 | 14 | 6 | 56 | 36 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 415 | 699 | 423 | 277 | 109 | 67 | 84 | 44 | 49 | 46 | 39 | 18 | 21 | 33 | 55 | 38 | 58 | 52 | 15 | 1 | 4 |
Ending Cash |
Loading...
|
M | 511 | 415 | 699 | 423 | 277 | 109 | 67 | 84 | 44 | 49 | 46 | 39 | 18 | 21 | 33 | 55 | 38 | 79 | 52 | 4 | 1 |
Stock-Based Compensation |
Loading...
|
M | 10 | 10 | 8 | 5 | 4 | 4 | 3 | 4 | 4 | 1 | 1 | 2 | - | - | 1 | 2 | 1 | 1 | 1 | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | -18 | 2 | 10 | 0 | 0 | -2 | 0 | 0 | - | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 403 | 250 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 439 | 736 | 776 | 450 | 291 | 53 | -66 | 96 | 111 | 92 | 84 | 54 | 41 | 54 | 43 | 71 | 88 | 58 | 52 | 58 | 30 |
Free Cash Flow |
Loading...
|
M | -182 | 22 | 3 | -54 | 10 | 128 | -7 | 57 | 4 | -9 | 1 | 2 | 2 | -2 | -24 | -45 | -36 | -12 | -6 | -19 | -14 |
StockViz Staff
September 19, 2024
Any question? Send us an email