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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 43 | 28 | 8 | -5 | 37 | 35 | 39 | 27 | 25 | 19 | 23 | 21 | 21 | 24 | 24 | 19 | 14 | 8 | 6 | 3 | 2 | 1 | 1 | 1 | 2 | 2 | -1 | 2 | 2 | 2 | 1 | 1 | -5 | 2 |
Depreciation and Amortization |
Loading...
|
M | 23 | 26 | 26 | 24 | 27 | 25 | 26 | 26 | 26 | 19 | 20 | 21 | 15 | 9 | 8 | 5 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -2 | 1 | 24 | 36 | 2 | -2 | -32 | -1 | 0 | 3 | 1 | 5 | -2 | 0 | -1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -2 |
Operating Cash Flow |
Loading...
|
M | -22 | 8 | -18 | 36 | 18 | 19 | 50 | 47 | 38 | 50 | 57 | 59 | 34 | 18 | 24 | 23 | 8 | 2 | 16 | -9 | 6 | 5 | 1 | 2 | 4 | 3 | 8 | -4 | 0 | 6 | 1 | 3 | 2 | 9 |
Capital Expenditures |
Loading...
|
M | -19 | -11 | -11 | -4 | -10 | -3 | -4 | -7 | -11 | -3 | -4 | -21 | -7 | -5 | -9 | -10 | -9 | -6 | -2 | -3 | -1 | -1 | -2 | 0 | -1 | -2 | -2 | -3 | -2 | -1 | -1 | -1 | -1 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 9 | -54 | 25 | -113 | 2 | 1 | 0 | -195 | 0 | 0 | -5 | -176 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 9 | -54 | 25 | -113 | 2 | 1 | 0 | -195 | 0 | 0 | -5 | -176 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 1 | 32 | -20 | 110 | -14 | -43 | -20 | 185 | -42 | -51 | -25 | 145 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 1 | 492 | -1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 0 | - | - | - | - | - | 0 | -1 |
Dividends Paid |
Loading...
|
M | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -4 | 517 | -1 | 400 | 751 | 537 | 348 | 303 | 505 | 293 | 290 | 263 | 470 | 175 | 206 | 247 | 2 | 0 | -2 | 2 | -1 | 0 | 0 | -1 | -3 | 0 | -5 | 7 | 5 | -3 | 0 | -1 | -7 | -11 |
Financing Cash Flow |
Loading...
|
M | -4 | 517 | -1 | 400 | 751 | 537 | 348 | 303 | 505 | 293 | 290 | 263 | 470 | 175 | 206 | 247 | 2 | 0 | -2 | 2 | -1 | 0 | 0 | -1 | -3 | 0 | -5 | 7 | 5 | -3 | 0 | -1 | -7 | -11 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 2 | 0 | 6 | 8 | 1 | 0 | 9 | 13 | 0 | 10 | 4 | 0 | 1 | 0 | - | 0 | 1 | 1 | 3 | 1 | 1 | 0 | 1 | 3 |
Ending Cash |
Loading...
|
M | 8 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 2 | 0 | 6 | 8 | 1 | 0 | 9 | 13 | 0 | 10 | 4 | 0 | 1 | 0 | - | 0 | 0 | 1 | 3 | 1 | 1 | 0 | 2 |
Stock-Based Compensation |
Loading...
|
M | 8 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | - | 0 | - | - | - | - | - | - | 1 | 0 | - | - | - | - | - | 0 | - | 0 |
Issuance/Purchase of Shares |
|
M | -1 | 1 | 492 | -1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 0 | - | - | - | - | - | 0 | -1 |
Capital Stock Change |
Loading...
|
M | 130 | 1 | 52 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 487 | 324 | 284 | 216 | 191 | 176 | 135 | 110 | 104 | 35 | 48 | 65 | 71 | 55 | 46 | 24 | 25 | 26 | 22 | 16 | 13 | 11 | 9 | 8 | 7 | 10 | 10 | 17 | 10 | 8 | 9 | 8 | 14 | 3 |
Free Cash Flow |
Loading...
|
M | -40 | -3 | -28 | 31 | 8 | 16 | 47 | 41 | 27 | 46 | 52 | 39 | 28 | 13 | 16 | 13 | 0 | -4 | 14 | -11 | 6 | 4 | -1 | 2 | 3 | 2 | 6 | -7 | -3 | 5 | 0 | 2 | 1 | 6 |
StockViz Staff
September 20, 2024
Any question? Send us an email