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 | 1990-12-31 | 1989-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 211 | 118 | 58 | 38 | 15 | 59 | 171 | 305 | 116 | 101 | 62 | 409 | 89 | 154 | 87 | 26 | 20 | 225 | 55 | 0 | 34 | 3 | -19 | 6 | 27 | 37 | -34 | -12 | 35 | -14 | -35 | -23 | -6 | -12 | -19 |
Depreciation and Amortization |
Loading...
|
M | 78 | 79 | 78 | 81 | 77 | 66 | 57 | 53 | 48 | 42 | 33 | 26 | 24 | 22 | 23 | 29 | 22 | 15 | 11 | 10 | 10 | 12 | 9 | 7 | 5 | 5 | 5 | 4 | 2 | 2 | 3 | 4 | 3 | 3 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | -75 | 77 | -21 | 45 | -1 | 32 | -24 | 218 | -28 | 121 | 38 | -186 | 8 | -201 | 405 | -43 | 72 | 147 | 4 | 9 | 1 | 17 | 16 | -13 | -3 | 5 | -3 | -2 | 4 | 6 | 8 | 16 | -4 | 1 | 2 |
Operating Cash Flow |
Loading...
|
M | 214 | 286 | 129 | 163 | 89 | 147 | 316 | 431 | 114 | 242 | 218 | 178 | -34 | 134 | 321 | 86 | 153 | 315 | 34 | 48 | 60 | -3 | 10 | 5 | 24 | 30 | -24 | -13 | 49 | -15 | -29 | -14 | 0 | -3 | -22 |
Capital Expenditures |
Loading...
|
M | -45 | -43 | -38 | -42 | -38 | -37 | -37 | -43 | -53 | -65 | -64 | -47 | -31 | -30 | -36 | -41 | -62 | -33 | -5 | -4 | -4 | -7 | -8 | -7 | -2 | -2 | -4 | -4 | -2 | -1 | -2 | -3 | 0 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -40 | -34 | -25 | -24 | -184 | -40 | -88 | -62 | -58 | -59 | -44 | -27 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -40 | -34 | -25 | -24 | -184 | -40 | -88 | -62 | -58 | -59 | -44 | -27 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 168 | 178 | -95 | 160 | 179 | 179 | -230 | 247 | 316 | - | 0 | 179 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -340 | -74 | -30 | 0 | -196 | -111 | -8 | -65 | -96 | -153 | -29 | -153 | 36 | 0 | -25 | -82 | -183 | -185 | -34 | -17 | -35 | - | - | -2 | -5 | 0 | 0 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 39 | 42 | 43 | 43 | 45 | 48 | 43 | 31 | 29 | 24 | 12 | 83 | 18 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Other Financial Activities |
Loading...
|
M | -10 | 418 | -1 | 4 | -64 | -2 | -16 | 7 | 306 | 6 | 9 | 1 | 220 | 29 | 4 | 2 | 4 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | 0 | 1 | 19 | 0 | 0 | 7 |
Financing Cash Flow |
Loading...
|
M | -10 | 418 | -1 | 4 | -64 | -2 | -16 | 7 | 306 | 6 | 9 | 1 | 220 | 29 | 4 | 2 | 4 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | 0 | 1 | 19 | 0 | 0 | 7 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 703 | 713 | 478 | 757 | 489 | 433 | 404 | 510 | 429 | 498 | 350 | 342 | 542 | 211 | 100 | 92 | 166 | 28 | 16 | 21 | 22 | 18 | 12 | 15 | 20 | 18 | 12 | 9 | 6 | 8 | 10 | 6 | 5 | 7 | 5 |
Ending Cash |
Loading...
|
M | 443 | 703 | 713 | 478 | 757 | 489 | 433 | 404 | 510 | 429 | 498 | 350 | 678 | 215 | 211 | 100 | 92 | 166 | 28 | 16 | 21 | 22 | 18 | 12 | 15 | 20 | 18 | 12 | 9 | 6 | 8 | 10 | 6 | 5 | 7 |
Stock-Based Compensation |
Loading...
|
M | 36 | 22 | 29 | 10 | 8 | 7 | 18 | 22 | 15 | 18 | 16 | 6 | 8 | 6 | 10 | 5 | 10 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -340 | -74 | -30 | 0 | -196 | -111 | -8 | -65 | -96 | -153 | -29 | -153 | 36 | 0 | -25 | -82 | -183 | -185 | -34 | -17 | -35 | - | - | -2 | -5 | 0 | 0 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 286 | 1,073 | 679 | 731 | 711 | 845 | 1,019 | 796 | 611 | 638 | 731 | 641 | 596 | 441 | 450 | 114 | 214 | 333 | 125 | 107 | 112 | 112 | 88 | 91 | 95 | 55 | 23 | 57 | 59 | 10 | 5 | 10 | -6 | 2 | 0 |
Free Cash Flow |
Loading...
|
M | 169 | 243 | 91 | 121 | 51 | 110 | 279 | 387 | 61 | 177 | 155 | 130 | -65 | 104 | 284 | 45 | 91 | 282 | 28 | 44 | 56 | -9 | 2 | -2 | 22 | 28 | -27 | -17 | 47 | -16 | -31 | -17 | -1 | -3 | -22 |
StockViz Staff
September 20, 2024
Any question? Send us an email