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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 40 | 38 | 36 | 24 | 24 | 22 | 13 | 13 | 10 | 6 | 5 | 4 | 3 | 2 | -1 | 2 | 5 | 6 | 6 | 5 | 5 | 4 | 2 | -6 | -3 | 2 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 1 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | -16 | 14 | 5 | 14 | -3 | -6 | -8 | 3 | 3 | 6 | 10 | 12 | 9 | 6 | 3 | 0 | -5 | 3 | -1 | 9 | -5 | 1 | 2 | -6 | -1 | -1 |
Operating Cash Flow |
Loading...
|
M | 47 | 43 | 23 | 34 | 33 | 39 | 14 | 9 | 3 | 12 | 11 | 13 | 16 | 17 | 4 | 4 | -4 | 7 | 2 | 9 | 4 | 9 | -4 | -3 | -7 | -8 | 1 | 0 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -10 | -1 | -1 | -5 | -2 | -2 | 0 | 0 | -1 | -2 | -2 | -3 | -2 | -1 | -1 | 0 | -1 | -5 | -1 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 42 | 74 | 4 | 1 | 1 | -17 | -1 | -110 | 4 | -1 | 4 | 4 | 6 | 2 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 42 | 74 | 4 | 1 | 1 | -17 | -1 | -110 | 4 | -1 | 4 | 4 | 6 | 2 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 343 | -160 | -83 | 73 | -65 | 154 | 26 | -33 | 18 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -16 | 0 | -4 | -7 | 0 | 1 | 1 | 15 | 0 | 6 | -21 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Other Financial Activities |
Loading...
|
M | 137 | 398 | 0 | 0 | 326 | 375 | 318 | 128 | 147 | 106 | 119 | 5 | -10 | -103 | 73 | 178 | 63 | 85 | 78 | 45 | 33 | 50 | 21 | -29 | 183 | 39 | 39 | 50 |
Financing Cash Flow |
Loading...
|
M | 137 | 398 | 0 | 0 | 326 | 375 | 318 | 128 | 147 | 106 | 119 | 5 | -10 | -103 | 73 | 178 | 63 | 85 | 78 | 45 | 33 | 50 | 21 | -29 | 183 | 39 | 39 | 50 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 115 | 245 | 219 | 158 | 146 | 150 | 106 | 88 | 130 | 99 | 94 | 83 | 44 | 74 | 34 | 36 | 55 | 39 | 23 | 26 | 30 | 17 | 45 | 15 | 33 | 33 | 33 | 25 |
Ending Cash |
Loading...
|
M | 195 | 115 | 245 | 219 | 158 | 146 | 150 | 106 | 88 | 130 | 99 | 94 | 83 | 44 | 74 | 34 | 36 | 55 | 39 | 23 | 26 | 30 | 17 | 45 | 15 | 71 | 72 | 74 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | - | - | - | 13 | -354 | -1 | -3 | -3 | - | - |
Issuance/Purchase of Shares |
|
M | -16 | 0 | -4 | -7 | 0 | 1 | 1 | 15 | 0 | 6 | -21 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,403 | 128 | 92 | 80 | 92 | 1,490 | 82 | 67 | 79 | 92 | 108 | 116 | 21 | 47 | 27 | 23 | 18 | 19 | 15 | 15 | 14 | 15 | 19 | 16 | 17 | 33 | 33 | 34 |
Free Cash Flow |
Loading...
|
M | 46 | 41 | 22 | 33 | 32 | 37 | 13 | -1 | 2 | 11 | 7 | 11 | 15 | 17 | 4 | 3 | -5 | 5 | -1 | 7 | 3 | 8 | -4 | -4 | -12 | -9 | -1 | -2 |
StockViz Staff
September 20, 2024
Any question? Send us an email