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 | 204 | 411 | 394 | 181 | 133 | 336 | 172 | 123 | 229 | 193 | 220 | 217 | 27 | 154 | 134 | 135 | -62 | 166 | 136 | -105 | 104 | -11 | 89 | 124 | 115 | 138 | 113 | 92 | 76 | 56 | 49 | 24 | 45 | 63 | 56 |
Depreciation and Amortization |
Loading...
|
M | 39 | 119 | 120 | 128 | 114 | 120 | 73 | 67 | 67 | 76 | 55 | 57 | 63 | 60 | 58 | 57 | 61 | 54 | 56 | 56 | 54 | 50 | 75 | 55 | 61 | 62 | 55 | 49 | 49 | 45 | 29 | 29 | 28 | 30 | 21 |
Non-Cash Items (Other) |
Loading...
|
M | -5 | -689 | -80 | -78 | 196 | -126 | -107 | 104 | -116 | -87 | -91 | -114 | 132 | -114 | -83 | 2 | 339 | -58 | 2 | -8 | -15 | -10 | 2 | -30 | -25 | -7 | -7 | -9 | -7 | 2 | -5 | 2 | -6 | -3 | 16 |
Operating Cash Flow |
Loading...
|
M | 194 | -152 | 499 | 310 | 394 | 414 | 318 | 318 | 229 | 264 | 239 | 235 | 150 | 134 | 189 | 191 | 233 | 182 | 182 | 111 | 163 | 197 | 198 | 151 | 286 | 192 | 150 | 122 | 107 | 117 | 71 | 64 | 81 | 87 | 101 |
Capital Expenditures |
Loading...
|
M | -43 | -58 | -52 | -34 | -69 | -109 | -49 | -52 | -40 | -44 | -29 | -29 | -35 | -21 | -28 | -45 | -47 | -27 | -27 | -23 | -28 | -25 | -32 | -30 | -29 | -54 | -41 | -51 | -27 | -28 | -39 | -23 | -21 | -25 | -35 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 322 | 54 | -195 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 322 | 54 | -195 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 399 | -375 | 222 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -204 | -96 | -70 | -80 | -50 | -25 | - | -25 | -50 | - | -50 | -80 | -50 | - | -60 | -50 | -60 | - | -45 | -17 | -10 | -31 | -67 | -125 | -22 | -25 | -27 | -18 | 0 | -10 | -25 | -20 | -22 | -32 |
Dividends Paid |
Loading...
|
M | 57 | 106 | 101 | 100 | 93 | 84 | 78 | 77 | 77 | 74 | 67 | 62 | 57 | 50 | 47 | 45 | 40 | 34 | 27 | 24 | 24 | 24 | 24 | 24 | 27 | 25 | 23 | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 23 |
Other Financial Activities |
Loading...
|
M | -228 | 416 | 14 | -1 | 155 | -5 | 23 | 26 | 0 | 8 | 700 | 17 | 6 | 3 | 1 | 1 | 7 | 219 | -5 | -100 | 150 | -59 | 66 | -70 | -108 | 236 | 0 | 0 | -58 | 64 | 65 | 79 | -25 | -10 | 0 |
Financing Cash Flow |
Loading...
|
M | -228 | 416 | 14 | -1 | 155 | -5 | 23 | 26 | 0 | 8 | 700 | 17 | 6 | 3 | 1 | 1 | 7 | 219 | -5 | -100 | 150 | -59 | 66 | -70 | -108 | 236 | 0 | 0 | -58 | 64 | 65 | 79 | -25 | -10 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 427 | 479 | 551 | 394 | 343 | 706 | 510 | 364 | 346 | 271 | 424 | 245 | 273 | 373 | 232 | 283 | 139 | 180 | 51 | 143 | 37 | 21 | 11 | 3 | 16 | 7 | 12 | 6 | 2 | 13 | 49 | 23 | 8 | 5 | 40 |
Ending Cash |
Loading...
|
M | 330 | 658 | 479 | 551 | 394 | 343 | 706 | 510 | 364 | 346 | 271 | 424 | 245 | 273 | 373 | 232 | 283 | 139 | 180 | 51 | 143 | 37 | 21 | 11 | 3 | 16 | 7 | -71 | 6 | 2 | 85 | 49 | -56 | 8 | -66 |
Stock-Based Compensation |
Loading...
|
M | 26 | 24 | 25 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 23 | 17 | 15 | 13 | 9 | 13 | 15 | 15 | -41 | 178 | - | 140 | - | - | 92 | - | - | - | - | - | - | 29 | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -204 | -96 | -70 | -80 | -50 | -25 | - | -25 | -50 | - | -50 | -80 | -50 | - | -60 | -50 | -60 | - | -45 | -17 | -10 | -31 | -67 | -125 | -22 | -25 | -27 | -18 | 0 | -10 | -25 | -20 | -22 | -32 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 624 | 221 | 949 | 518 | 587 | 622 | 681 | 795 | 622 | 555 | 461 | 669 | 499 | 490 | 589 | 483 | 544 | 418 | 400 | 293 | 243 | 221 | 274 | 268 | 272 | 348 | 312 | 286 | 257 | 236 | 122 | 205 | 208 | 218 | 214 |
Free Cash Flow |
Loading...
|
M | 151 | -210 | 447 | 275 | 325 | 305 | 269 | 267 | 190 | 220 | 210 | 205 | 115 | 113 | 161 | 146 | 186 | 155 | 154 | 88 | 135 | 172 | 165 | 121 | 257 | 138 | 109 | 72 | 80 | 89 | 32 | 41 | 60 | 61 | 66 |
StockViz Staff
September 19, 2024
Any question? Send us an email