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 | 59 | 75 | 62 | 52 | 58 | 61 | 43 | 43 | 42 | 44 | 40 | 38 | 33 | 29 | 28 | 34 | 39 | 45 | 59 | 57 | 53 | 49 | 46 | 42 | 38 | 35 | 32 | 29 | 26 | 23 | 24 | 18 | 13 | 11 | 9 |
Depreciation and Amortization |
Loading...
|
M | 11 | 11 | 11 | 10 | 10 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 4 | 3 | 2 | 2 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 3 | 2 | 0 | 8 | 2 | 5 | 7 | 8 | 10 | 2 | 7 | 11 | 21 | 21 | 126 | 352 | 3 | -4 | -6 | 0 | 1 | 1 | 5 | 6 | 5 | 5 | 6 | 7 | 9 | 11 | -51 | 7 | 7 | 3 | 2 |
Operating Cash Flow |
Loading...
|
M | 64 | 79 | 55 | 62 | 64 | 68 | 62 | 55 | 60 | 50 | 63 | 59 | 61 | 48 | 142 | 389 | 110 | 48 | 45 | 45 | 38 | 53 | 44 | 56 | 43 | 50 | 53 | 26 | 37 | 44 | -37 | 30 | 11 | 17 | 14 |
Capital Expenditures |
Loading...
|
M | -6 | -4 | -3 | -4 | -4 | -4 | -4 | -2 | -4 | -8 | -6 | -4 | -5 | -110 | -149 | -10 | -8 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -4 | -3 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 1 | 1 | 4 | 0 | 4 | 6 | 7 | -58 | 30 | 23 | 12 | -83 | 11 | 4 | 1 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 1 | 1 | 4 | 0 | 4 | 6 | 7 | -58 | 30 | 23 | 12 | -83 | 11 | 4 | 1 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -122 | 30 | 66 | -13 | -81 | 34 | 18 | 2 | -15 | 44 | 12 | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -7 | -3 | -3 | 0 | -1 | -5 | -1 | 0 | 0 | 3 | 3 | 70 | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 27 | 27 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 21 | 19 | 26 | 37 | 48 | 48 | 45 | 45 | 45 | 43 | 37 | 32 | 30 | 26 | 22 | 19 | 17 | 14 | 11 | 8 | 5 | 4 | 3 |
Other Financial Activities |
Loading...
|
M | 158 | -197 | 261 | 653 | 163 | 42 | 16 | 115 | 70 | 90 | 167 | 81 | 208 | 269 | 173 | 148 | 222 | 245 | 45 | 98 | 85 | 122 | 109 | 32 | -114 | 102 | 82 | 78 | 185 | -8 | 24 | 204 | 3 | 107 | 40 |
Financing Cash Flow |
Loading...
|
M | 158 | -197 | 261 | 653 | 163 | 42 | 16 | 115 | 70 | 90 | 167 | 81 | 208 | 269 | 173 | 148 | 222 | 245 | 45 | 98 | 85 | 122 | 109 | 32 | -114 | 102 | 82 | 78 | 185 | -8 | 24 | 204 | 3 | 107 | 40 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 651 | 1,219 | 1,107 | 457 | 504 | 613 | 707 | 718 | 671 | 583 | 544 | 533 | 444 | 146 | 250 | 345 | 291 | 313 | 696 | 412 | 606 | 399 | 345 | 331 | 425 | 438 | 356 | 290 | 316 | 200 | 191 | 97 | 94 | 118 | 104 |
Ending Cash |
Loading...
|
M | 578 | 651 | 1,219 | 1,107 | 457 | 504 | 613 | 707 | 718 | 671 | 583 | 544 | 533 | 444 | 146 | 250 | 345 | 291 | 313 | 696 | 412 | 606 | 399 | 345 | 331 | 514 | 415 | 349 | 480 | 178 | 199 | 275 | 92 | 222 | 140 |
Stock-Based Compensation |
Loading...
|
M | 0 | 3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | -7 | -15 | -11 | -7 | -5 | 5 | 4 | -2 | 0 | 5 | 0 | 9 | - | -3 | 0 | 2 | 1 |
Issuance/Purchase of Shares |
|
M | -2 | -7 | -3 | -3 | 0 | -1 | -5 | -1 | 0 | 0 | 3 | 3 | 70 | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -831 | 479 | 211 | 272 | 473 | 389 | 373 | 460 | 452 | 531 | 706 | 808 | -103 | -81 | -62 | -68 | -34 | -48 | -32 | -24 | -34 | -77 | -2,312 | -2,214 | -2,133 | -1,874 | -1,756 | -1,744 | -1,726 | -1,517 | 182 | 170 | 58 | 31 | 87 |
Free Cash Flow |
Loading...
|
M | 58 | 75 | 53 | 58 | 60 | 64 | 58 | 53 | 56 | 41 | 57 | 54 | 56 | -61 | -7 | 379 | 102 | 43 | 41 | 41 | 35 | 49 | 40 | 53 | 40 | 49 | 51 | 25 | 34 | 42 | -39 | 26 | 8 | 16 | 13 |
StockViz Staff
September 20, 2024
Any question? Send us an email