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 | 43 | 35 | 29 | 30 | 32 | 26 | 16 | 16 | 13 | 10 | 10 | 35 | 6 | -18 | -64 | -39 | 9 | 20 | 21 | 13 | 12 | 10 | 5 | 3 | 1 | -2 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -3 | -1 | 1 | 0 | -4 | 0 | -2 | -2 | -3 | -4 | 7 | -9 | 4 | 8 | 79 | 66 | 15 | 7 | 4 | 9 | 19 | -11 | -2 | 2 | 2 | 1 |
Operating Cash Flow |
Loading...
|
M | 44 | 35 | 36 | 31 | 30 | 30 | 23 | 17 | 14 | 17 | 16 | 13 | 12 | 34 | 25 | 21 | 26 | 25 | 33 | 22 | 30 | 5 | -1 | 4 | 3 | -1 |
Capital Expenditures |
Loading...
|
M | 0 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -7 | -11 | -10 | -10 | -15 | -12 | -4 | -4 | -4 | -7 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 0 | -9 | 0 | 1 | 3 | 9 | -4 | 12 | 12 | 17 | 19 | 118 | 16 | 8 | 4 | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 0 | -9 | 0 | 1 | 3 | 9 | -4 | 12 | 12 | 17 | 19 | 118 | 16 | 8 | 4 | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -55 | -6 | 10 | -21 | -32 | 8 | -12 | 8 | -2 | -3 | -57 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 11 | 11 | 11 | 11 | 10 | 8 | 6 | 4 | 4 | 3 | 5 | 0 | 0 | - | 4 | 4 | 9 | 8 | 6 | 4 | 3 | 2 | 1 | 0 | - | - |
Other Financial Activities |
Loading...
|
M | -199 | 62 | 304 | 555 | 0 | 0 | 170 | 0 | 0 | 56 | 0 | 71 | -50 | -20 | -160 | 532 | 327 | 242 | 636 | 625 | 317 | 201 | 180 | 185 | 176 | 166 |
Financing Cash Flow |
Loading...
|
M | -199 | 62 | 304 | 555 | 0 | 0 | 170 | 0 | 0 | 56 | 0 | 71 | -50 | -20 | -160 | 532 | 327 | 242 | 636 | 625 | 317 | 201 | 180 | 185 | 176 | 166 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 755 | 1,152 | 784 | 272 | 171 | 161 | 90 | 181 | 129 | 157 | 226 | 243 | 236 | 79 | 68 | 50 | 40 | 49 | 32 | 60 | 48 | 34 | 26 | 21 | 18 | 7 |
Ending Cash |
Loading...
|
M | 450 | 755 | 1,152 | 784 | 272 | 171 | 161 | 90 | 181 | 129 | 157 | 226 | 243 | 236 | 79 | 68 | 50 | 40 | 49 | 32 | 60 | 48 | 34 | 26 | 21 | 18 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -830 | -833 | -1,179 | -1,189 | -1,569 | -1,470 | -1,563 | -1,421 | -1,351 | -1,267 | -1,152 | -1,167 | -1,124 | -1,228 | -60 | -61 | -98 | -89 | 90 | -42 | -33 | -29 | -571 | -428 | -288 | 17 |
Free Cash Flow |
Loading...
|
M | 43 | 34 | 35 | 28 | 29 | 28 | 22 | 16 | 13 | 15 | 14 | 13 | 11 | 33 | 24 | 19 | 18 | 15 | 23 | 12 | 15 | -7 | -5 | 1 | -1 | -7 |
StockViz Staff
September 20, 2024
Any question? Send us an email