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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 4 | 50 | 29 | -20 | 2 | 48 | 36 | 45 | -2 | -16 | 2 | 2 | 5 | -9 | -48 | 0 | 35 | 20 | 16 | 12 | 14 | 13 | 11 | 8 | 12 | 14 | 7 | 2 | 3 | 0 | -4 | -9 | -10 |
Depreciation and Amortization |
Loading...
|
M | 28 | 25 | 8 | 7 | 6 | 39 | 32 | 26 | 23 | 18 | 9 | 3 | 1 | 1 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 72 | -65 | 0 | 12 | -1 | -66 | -50 | -58 | -14 | 0 | -9 | -6 | -5 | 4 | 40 | 1 | -10 | -9 | -1 | -4 | -6 | -2 | -2 | -2 | -7 | -9 | -2 | 0 | -3 | 4 | 5 | 8 | 12 |
Operating Cash Flow |
Loading...
|
M | 45 | 15 | -1 | -2 | 9 | 39 | 13 | 10 | 8 | -5 | 1 | -7 | 1 | -6 | -7 | 3 | 21 | 20 | 14 | 11 | 9 | 11 | 8 | 5 | 6 | 4 | 7 | 2 | 1 | 3 | 4 | -4 | -1 |
Capital Expenditures |
Loading...
|
M | -10 | -6 | -1 | -1 | -2 | -17 | -9 | -47 | -59 | -43 | -34 | -133 | -6 | -4 | -5 | -4 | 0 | 0 | -2 | -1 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -2 | -8 | -2 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 22 | 30 | 6 | 34 | 163 | 168 | 196 | -3 | -6 | 28 | -166 | 5 | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 22 | 30 | 6 | 34 | 163 | 168 | 196 | -3 | -6 | 28 | -166 | 5 | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -3 | 40 | -3 | -24 | 26 | 51 | 130 | 54 | 169 | 142 | 155 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -14 | 11 | 90 | -1 | 0 | 0 | 0 | -2 | -2 | 22 | 16 | -1 | -1 | -2 | -17 | -1 | 145 | 255 | 216 | - | 15 | 10 | 2 | - | - | -10 | -2 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 19 | 18 | 16 | 15 | 13 | 11 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 29 | 23 | 16 | 15 | 13 | 7 | 8 | 3 | - | - | 6 | - | - | - | - | - | - | 1 |
Other Financial Activities |
Loading...
|
M | 0 | 62 | 0 | 5 | 14 | 108 | -5 | 1 | -4 | 192 | 165 | 24 | 2 | 4 | -1 | 66 | 6 | 58 | 1 | 179 | -10 | 13 | 3 | -17 | 15 | 1 | -2 | 7 | 26 | -6 | 0 | 0 | 7 |
Financing Cash Flow |
Loading...
|
M | 0 | 62 | 0 | 5 | 14 | 108 | -5 | 1 | -4 | 192 | 165 | 24 | 2 | 4 | -1 | 66 | 6 | 58 | 1 | 179 | -10 | 13 | 3 | -17 | 15 | 1 | -2 | 7 | 26 | -6 | 0 | 0 | 7 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 21 | 39 | 29 | 32 | 32 | 12 | 27 | 16 | 23 | 57 | 78 | 44 | 58 | 26 | 36 | 17 | 8 | 6 | 6 | 22 | 5 | 4 | 16 | 29 | 14 | 10 | 6 | 7 | 1 | 2 | 3 | 12 | 9 |
Ending Cash |
Loading...
|
M | 24 | 21 | 39 | 29 | 32 | 27 | 12 | 27 | 16 | 23 | 60 | 78 | 44 | 58 | 26 | 36 | 17 | 8 | 6 | 6 | 22 | 5 | 4 | 16 | 29 | 14 | 10 | 6 | 7 | 1 | 2 | 3 | 12 |
Stock-Based Compensation |
Loading...
|
M | 5 | 4 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -14 | 11 | 90 | -1 | 0 | 0 | 0 | -2 | -2 | 22 | 16 | -1 | -1 | -2 | -17 | -1 | 145 | 255 | 216 | - | 15 | 10 | 2 | - | - | -10 | -2 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 10 | 10 | 12 | 8 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2 | -1 | 24 | 8 | 16 | 50 | 11 | 41 | 16 | 40 | 112 | -43 | 34 | 53 | -27 | -37 | 53 | 55 | 48 | 38 | 52 | 33 | 25 | 32 | 33 | 3 | 4 | -20 | 37 | 48 | - | - | - |
Free Cash Flow |
Loading...
|
M | 36 | 9 | -2 | -3 | 7 | 22 | 4 | -37 | -51 | -48 | -33 | -140 | -5 | -10 | -12 | -1 | 21 | 20 | 12 | 10 | 8 | 10 | 7 | 4 | 6 | 3 | 7 | 0 | -7 | 1 | 4 | -4 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email