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 | -51 | -33 | 14 | -7 | 0 | -41 | -61 | -98 | -98 | -150 | -185 | -99 | -46 | -34 | -37 | -19 | -10 | -10 | -14 | -22 | -29 | -33 | -29 | -18 | -7 | -4 | -2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 13 | 12 | 14 | 14 | 16 | 17 | 15 | 16 | 14 | 19 | 16 | 11 | 6 | 4 | 2 | 2 | 2 | 1 | 2 | 5 | 5 | 5 | 4 | 2 | 1 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 14 | -10 | -36 | -19 | -24 | -4 | -12 | -3 | 3 | 22 | 19 | -14 | 6 | 1 | 7 | -7 | 0 | 2 | 5 | 5 | 4 | 2 | 3 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -13 | -32 | -44 | -35 | -16 | -27 | -47 | -80 | -69 | -107 | -117 | -86 | -36 | -24 | -22 | -7 | -15 | -12 | -10 | -12 | -21 | -27 | -22 | -13 | -7 | -3 | -2 | -1 |
Capital Expenditures |
Loading...
|
M | -16 | -15 | -14 | -7 | -9 | -10 | -25 | -9 | -5 | -10 | -26 | -31 | -13 | -4 | 0 | -5 | -2 | -1 | 0 | 0 | -2 | -3 | -5 | -8 | -2 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 22 | 21 | 25 | 37 | 94 | 13 | 21 | 3 | 8 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 22 | 21 | 25 | 37 | 94 | 13 | 21 | 3 | 8 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -17 | -9 | 32 | -9 | -5 | -29 | 31 | -3 | 8 | -14 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | 26 | 29 | 29 | 0 | 153 | 275 | 2 | 135 | 0 | 12 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 4 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 36 | 67 | 79 | 19 | 10 | 31 | 44 | 5 | 16 | -4 | -3 | -33 | -6 | -5 | -5 | 3 | 23 | -1 | -1 | 0 | -2 | 2 | 0 | 0 | 0 | 2 | 1 |
Financing Cash Flow |
Loading...
|
M | 0 | 36 | 67 | 79 | 19 | 10 | 31 | 44 | 5 | 16 | -4 | -3 | -33 | -6 | -5 | -5 | 3 | 23 | -1 | -1 | 0 | -2 | 2 | 0 | 0 | 0 | 2 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 86 | 125 | 64 | 46 | 61 | 72 | 61 | 27 | 93 | 179 | 189 | 63 | 149 | 70 | 38 | 6 | 2 | 1 | 0 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 0 | 0 |
Ending Cash |
Loading...
|
M | 55 | 86 | 125 | 64 | 46 | 61 | 72 | 60 | 27 | 93 | 179 | 189 | 70 | 148 | 70 | 31 | 7 | 1 | 1 | 0 | 2 | 2 | 1 | 2 | 0 | 0 | 1 | 0 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 1 | 3 | 7 | 10 | 15 | 10 | 14 | 12 | - | 5 | 5 | 2 | -4 | 0 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | 26 | 29 | 29 | 0 | 153 | 275 | 2 | 135 | 0 | 12 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 121 | 14 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 82 | 142 | 192 | 71 | 54 | 63 | 81 | 54 | 32 | 105 | 195 | 238 | 73 | 181 | 113 | 69 | 22 | 18 | 1 | 13 | 12 | 14 | 41 | 23 | 21 | 4 | 1 | 0 |
Free Cash Flow |
Loading...
|
M | -29 | -46 | -58 | -42 | -25 | -38 | -73 | -89 | -74 | -117 | -143 | -117 | -49 | -28 | -22 | -12 | -17 | -14 | -10 | -12 | -23 | -30 | -27 | -21 | -9 | -4 | -3 | -1 |
StockViz Staff
September 19, 2024
Any question? Send us an email