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 | -305 | -286 | 30 | 147 | 85 | 88 | 51 | 42 | 44 | 38 | 28 | 17 | 40 | 26 | 3 | 1 | 9 | 4 | 3 | 0 | - |
Depreciation and Amortization |
Loading...
|
M | 33 | 48 | 33 | 35 | 37 | 37 | 25 | 14 | 15 | 13 | 12 | 12 | 10 | 8 | 8 | 7 | 5 | 6 | 3 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 19 | -24 | -37 | -1 | 2 | -1 | -5 | -4 | -3 | 0 | 0 | -6 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -115 | -90 | -32 | 232 | 130 | 72 | 76 | 116 | 27 | 41 | 42 | 38 | 56 | 49 | 41 | 19 | -16 | 1 | -9 | 9 | - |
Capital Expenditures |
Loading...
|
M | -3 | -12 | -30 | -32 | -35 | -32 | -23 | -11 | -9 | -14 | -7 | -7 | -13 | -13 | -5 | -15 | -10 | -7 | -6 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -3 | -82 | -4 | 2 | -2 | -2 | -2 | 7 | 0 | -1 | -81 | 0 | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -3 | -82 | -4 | 2 | -2 | -2 | -2 | 7 | 0 | -1 | -81 | 0 | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -2 | -155 | -27 | -7 | -50 | 11 | -97 | -37 | -2 | 14 | 4 | 13 | 7 | 1 | 1 | 1 | 1 | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 374 | -2 | 7 | 6 | -21 | 7 | 8 | 11 | 7 | 10 | 15 | 5 | 19 | 9 | 3 | 2 | 0 | 0 | 70 | -1 | - |
Financing Cash Flow |
Loading...
|
M | 374 | -2 | 7 | 6 | -21 | 7 | 8 | 11 | 7 | 10 | 15 | 5 | 19 | 9 | 3 | 2 | 0 | 0 | 70 | -1 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | -3 | 5 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 118 | 201 | 433 | 239 | 130 | 129 | 215 | 180 | 186 | 165 | 127 | 166 | 108 | 72 | 41 | 27 | 6 | 76 | 19 | 5 | - |
Ending Cash |
Loading...
|
M | 185 | 118 | 201 | 433 | 239 | 130 | 129 | 215 | 180 | 186 | 165 | 127 | 166 | 108 | 72 | 41 | 27 | 6 | 76 | 19 | 5 |
Stock-Based Compensation |
Loading...
|
M | 36 | 32 | 22 | 30 | 24 | 26 | 20 | 16 | 14 | 14 | 13 | 11 | 9 | 8 | 8 | 6 | 5 | 3 | 1 | - | - |
Issuance/Purchase of Shares |
|
M | -3 | -2 | -155 | -27 | -7 | -50 | 11 | -97 | -37 | -2 | 14 | 4 | 13 | 7 | 1 | 1 | 1 | 1 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 178 | 232 | 394 | 574 | 392 | 301 | 237 | 271 | 293 | 276 | 220 | 160 | 199 | 131 | 97 | 84 | 88 | 84 | 81 | 10 | -21 |
Free Cash Flow |
Loading...
|
M | -118 | -102 | -62 | 200 | 95 | 39 | 53 | 106 | 17 | 27 | 35 | 31 | 43 | 37 | 36 | 4 | -26 | -7 | -14 | 6 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email