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 | 112 | 246 | 261 | 169 | 167 | 168 | 203 | 79 | 124 | 99 | 87 | 103 | 103 | 80 | 57 | 68 | 75 | 99 | 99 | 87 | 74 | 62 | 48 | 48 | 60 | 57 | 48 | 41 | 36 | 37 | 31 | 24 | 20 | 18 | 17 |
Depreciation and Amortization |
Loading...
|
M | 300 | 280 | 268 | 263 | 250 | 230 | 218 | 210 | 193 | 177 | 173 | 167 | 159 | 152 | 155 | 167 | 167 | 168 | 162 | 145 | 135 | 122 | 116 | 109 | 100 | 83 | 73 | 65 | 61 | 54 | -45 | -40 | -38 | -37 | -29 |
Non-Cash Items (Other) |
Loading...
|
M | -54 | -106 | -98 | 6 | -11 | -3 | -24 | -31 | -12 | -27 | -11 | -17 | -14 | -6 | -11 | 1 | 14 | 5 | 14 | 7 | -6 | 17 | -6 | -6 | -13 | -10 | -7 | -4 | -2 | -3 | 89 | 87 | 78 | 80 | 62 |
Operating Cash Flow |
Loading...
|
M | 474 | 449 | 333 | 446 | 427 | 418 | 282 | 312 | 370 | 207 | 232 | 255 | 264 | 228 | 194 | 259 | 228 | 284 | 172 | 227 | 207 | 226 | 227 | 170 | 132 | 138 | 126 | 104 | 94 | 99 | 73 | 71 | 70 | 63 | 52 |
Capital Expenditures |
Loading...
|
M | -599 | -507 | -371 | -413 | -421 | -520 | -316 | -538 | -454 | -297 | -211 | -285 | -302 | -176 | -178 | -206 | -133 | -401 | -414 | -294 | -158 | -310 | -171 | -169 | -255 | -259 | -216 | -118 | -132 | -145 | -123 | -85 | -47 | -34 | -76 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 8 | 8 | 142 | 137 | 171 | 117 | 108 | 119 | 79 | 60 | 60 | 70 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 8 | 8 | 142 | 137 | 171 | 117 | 108 | 119 | 79 | 60 | 60 | 70 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 266 | 228 | -100 | 175 | 28 | -83 | 102 | -3 | 35 | -10 | 83 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -6 | -110 | -104 | -57 | -42 | -72 | 2 | 0 | -6 | -31 | -20 | 6 | 3 | 8 | - | -4 | -123 | -85 | -2 | -22 | -13 | -4 | - | -3 | -4 | -9 | -2 | - | -1 | -3 | - | - | -2 | -4 | - |
Dividends Paid |
Loading...
|
M | 34 | 32 | 29 | 25 | 286 | 23 | 19 | 17 | 15 | 14 | 15 | 124 | 51 | 131 | 104 | 164 | 14 | 13 | 12 | 10 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | - | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -8 | 364 | -4 | -5 | -2 | -23 | 22 | 164 | -1 | -1 | -1 | 249 | 60 | 61 | 24 | 50 | 23 | 162 | 120 | -193 | -102 | 10 | 5 | 10 | 60 | 60 | 50 | -86 | 10 | 30 | 20 | 10 | 0 | -33 | 35 |
Financing Cash Flow |
Loading...
|
M | -8 | 364 | -4 | -5 | -2 | -23 | 22 | 164 | -1 | -1 | -1 | 249 | 60 | 61 | 24 | 50 | 23 | 162 | 120 | -193 | -102 | 10 | 5 | 10 | 60 | 60 | 50 | -86 | 10 | 30 | 20 | 10 | 0 | -33 | 35 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 107 | 54 | 29 | 33 | 34 | 15 | 17 | 32 | 23 | 24 | 15 | 12 | 14 | 18 | 49 | 25 | 32 | 37 | 109 | 101 | 30 | 74 | 25 | 15 | 16 | 22 | 22 | 16 | 12 | 10 | 6 | 13 | 11 | 5 | 3 |
Ending Cash |
Loading...
|
M | 62 | 107 | 54 | 29 | 33 | 34 | 14 | 17 | 32 | 23 | 24 | 15 | 12 | 14 | 18 | 49 | 25 | 32 | 37 | 109 | 101 | 30 | 74 | 25 | 15 | 16 | 22 | 22 | 16 | 12 | 11 | 7 | 13 | 11 | 5 |
Stock-Based Compensation |
Loading...
|
M | 12 | 12 | 11 | 9 | 8 | 7 | 5 | 2 | 4 | 6 | 5 | 5 | 3 | 1 | 1 | 1 | -23 | -28 | 1 | - | 20 | 9 | 12 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -6 | -110 | -104 | -57 | -42 | -72 | 2 | 0 | -6 | -31 | -20 | 6 | 3 | 8 | - | -4 | -123 | -85 | -2 | -22 | -13 | -4 | - | -3 | -4 | -9 | -2 | - | -1 | -3 | - | - | -2 | -4 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 304 | 453 | 348 | 183 | 157 | 146 | 168 | 158 | 224 | 240 | 182 | 143 | 143 | 129 | 138 | 131 | 162 | 170 | 150 | 194 | 163 | 54 | 84 | 105 | 68 | 53 | 54 | 57 | 47 | 31 | 27 | 13 | 17 | 21 | 14 |
Free Cash Flow |
Loading...
|
M | -124 | -59 | -38 | 33 | 6 | -102 | -35 | -225 | -84 | -90 | 21 | -30 | -38 | 52 | 17 | 53 | 95 | -116 | -242 | -68 | 49 | -83 | 56 | 1 | -123 | -121 | -90 | -14 | -38 | -46 | -50 | -14 | 23 | 30 | -24 |
StockViz Staff
September 20, 2024
Any question? Send us an email