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 | 113 | 101 | 48 | 35 | 54 | 46 | 38 | 31 | 11 | 17 | 18 | 20 | 13 | 6 | 4 | 7 | 18 | 22 | 20 | 18 | 16 | 19 | 12 | 11 | 11 | 10 | 9 | 8 | 6 | 6 | 5 | 5 | 4 |
Depreciation and Amortization |
Loading...
|
M | 19 | 17 | 25 | 26 | 18 | 18 | 18 | 19 | 19 | 13 | 16 | 19 | 17 | 16 | 4 | 6 | 7 | 9 | 10 | 8 | 7 | 3 | 5 | 5 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 12 | -8 | 76 | 13 | -2 | 10 | 1 | 1 | 6 | -1 | 8 | 2 | 7 | 25 | 29 | 23 | 5 | 0 | 3 | 3 | 5 | 3 | 5 | 1 | -1 | -1 | 2 | 1 | 2 | 1 | 1 | 4 | 1 |
Operating Cash Flow |
Loading...
|
M | 143 | 120 | 156 | 85 | 67 | 75 | 61 | 60 | 48 | 31 | 40 | 41 | 43 | 45 | 23 | 36 | 31 | 31 | 32 | 33 | 28 | 25 | 23 | 16 | 14 | 13 | 12 | 12 | 9 | 9 | 8 | 10 | 6 |
Capital Expenditures |
Loading...
|
M | -13 | -7 | -7 | -4 | -3 | -5 | -5 | -5 | -9 | -7 | -7 | -5 | -1 | -2 | -2 | -3 | -3 | -3 | -4 | -2 | -3 | -2 | -3 | -2 | -2 | -3 | -1 | -2 | -1 | -1 | -4 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -29 | 135 | -94 | 10 | 5 | -1 | -35 | 98 | 24 | 40 | -2 | 7 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -29 | 135 | -94 | 10 | 5 | -1 | -35 | 98 | 24 | 40 | -2 | 7 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 228 | 12 | -264 | -80 | 57 | -97 | 176 | 0 | -34 | 59 | -44 | -15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -5 | -7 | 1 | -29 | -1 | 86 | -1 | -5 | -1 | -1 | 0 | -1 | -39 | 0 | 0 | 196 | 76 | 197 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 52 | 42 | 31 | 27 | 26 | 21 | 15 | 11 | 10 | 7 | 5 | 4 | 5 | 6 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | 433 | 207 | 214 | 404 | 0 | -1 | 129 | 174 | 0 | -32 | 43 | 122 | -10 | -29 | 73 | 0 | 0 | 0 | 142 | -3 | 281 | 75 | 27 | 60 | 211 | 19 | 50 | -2 | 39 | 33 | -6 | 40 | 13 |
Financing Cash Flow |
Loading...
|
M | 433 | 207 | 214 | 404 | 0 | -1 | 129 | 174 | 0 | -32 | 43 | 122 | -10 | -29 | 73 | 0 | 0 | 0 | 142 | -3 | 281 | 75 | 27 | 60 | 211 | 19 | 50 | -2 | 39 | 33 | -6 | 40 | 13 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 154 | 416 | 152 | 115 | 78 | 72 | 66 | 71 | 61 | 54 | 63 | 39 | 75 | 42 | 36 | 45 | 40 | 40 | 31 | 73 | 56 | 33 | 28 | 44 | 40 | 39 | 29 | 21 | 25 | 28 | 48 | 24 | 30 |
Ending Cash |
Loading...
|
M | 427 | 154 | 416 | 152 | 115 | 78 | 72 | 66 | 71 | 61 | 54 | 63 | 39 | 75 | 42 | 36 | 45 | 40 | 40 | 31 | 73 | 56 | 33 | 28 | 44 | 29 | 69 | 13 | 59 | 56 | 39 | 62 | 39 |
Stock-Based Compensation |
Loading...
|
M | 6 | -2 | -2 | 20 | -2 | 3 | -1 | 2 | 13 | -1 | -7 | -7 | - | 0 | 0 | 0 | 5 | -1 | -1 | -142 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -5 | -7 | 1 | -29 | -1 | 86 | -1 | -5 | -1 | -1 | 0 | -1 | -39 | 0 | 0 | 196 | 76 | 197 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -5,478 | 1,231 | 1,648 | 832 | 734 | 2,596 | 2,418 | 2,142 | 2,111 | 1,690 | 1,200 | 1,098 | 985 | 1,055 | 1,135 | 1,103 | 1,040 | 1,039 | 1,035 | 1,076 | 931 | 916 | -847 | -857 | -780 | -714 | -612 | -503 | -448 | -401 | - | 50 | 28 |
Free Cash Flow |
Loading...
|
M | 129 | 113 | 150 | 81 | 64 | 71 | 56 | 55 | 38 | 24 | 34 | 37 | 42 | 43 | 21 | 33 | 28 | 28 | 28 | 31 | 25 | 23 | 20 | 14 | 12 | 10 | 11 | 10 | 8 | 8 | 4 | 7 | 5 |
StockViz Staff
September 20, 2024
Any question? Send us an email