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 | 9,230 | 11,179 | 15,120 | 11,179 | 9,237 | 8,883 | 6,216 | 6,123 | 6,279 | 3,667 | 3,613 | 716 | 4,645 | 5,702 | 1,406 | 1,707 | 3,209 | 7,472 | 4,939 | 4,486 | 3,787 | 2,988 | 3,521 | 5,456 | 4,791 | 3,393 | 2,586 | 951 | 856 | 741 | 604 | 511 | 475 | 270 | 443 |
Depreciation and Amortization |
Loading...
|
M | 4,256 | 3,998 | 4,216 | 3,769 | 2,643 | 1,844 | 1,753 | 1,736 | 1,433 | 1,161 | 1,511 | 1,581 | 1,404 | 1,419 | 1,224 | 794 | 475 | 876 | 815 | 805 | 637 | 787 | 729 | 727 | 541 | 575 | 338 | 83 | 70 | 59 | 51 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 840 | 898 | -143 | 1,036 | -33 | 184 | 182 | 42 | 316 | -134 | -46 | 186 | 832 | -79 | -274 | -3,246 | 756 | 881 | -29,146 | 1,718 | -4,620 | 1,908 | 1,851 | -62,801 | -28,836 | 3,247 | -8,655 | 1,319 | 801 | 585 | 458 | 4,229 | 3,473 | -10,488 | -9,883 |
Operating Cash Flow |
Loading...
|
M | -33,536 | -6,397 | 33,971 | -25,231 | 40,773 | 7,305 | -4,505 | 2,447 | 3,674 | 1,131 | 35,553 | 24,548 | 6,684 | 40,307 | -45,951 | 73,417 | -22,093 | -60,803 | -31,352 | -24,506 | 2,355 | -5,054 | -24,091 | -2,384 | -29,271 | 15,369 | -588 | 2,208 | 1,477 | 2,894 | 1,351 | 4,799 | -2,757 | -4,679 | -8,459 |
Capital Expenditures |
Loading...
|
M | -3,412 | -3,078 | -2,308 | -1,444 | -1,826 | -1,865 | -1,629 | -1,276 | -1,373 | -992 | -1,316 | -1,312 | -1,304 | -1,201 | -2,877 | -1,400 | -1,469 | 0 | -540 | -569 | -603 | -1,124 | -1,998 | -836 | -656 | 0 | -301 | -152 | 0 | 0 | 0 | -66 | -211 | -165 | -71 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -347 | -47,589 | 3,005 | -953 | -298 | -251 | 200 | 896 | 776 | 1,287 | 1,725 | 0 | -202 | 565 | 2,303 | 476 | - | 220 | - | - | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -347 | -47,589 | 3,005 | -953 | -298 | -251 | 200 | 896 | 776 | 1,287 | 1,725 | 0 | -202 | 565 | 2,303 | 476 | - | 220 | - | - | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 37,562 | 19,524 | 10,242 | -9,943 | 5,278 | 19,518 | 11,910 | 6,353 | 2,980 | -12,015 | -20,151 | - | 5,200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -6,178 | -10,871 | -12,075 | -1,890 | -5,954 | -5,566 | -4,292 | -3,933 | -2,773 | -1,458 | -691 | -227 | -317 | -317 | -11,000 | -1,828 | -3,819 | -3,376 | - | - | - | - | - | - | - | - | - | -575 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 5,763 | 5,401 | 4,171 | 2,739 | 2,627 | 2,375 | 2,085 | 1,746 | 1,455 | 904 | 475 | 469 | 834 | 1,156 | 1,732 | 1,227 | 1,219 | 1,167 | 1,180 | 1,096 | 994 | 1,000 | 1,040 | 924 | 575 | 519 | 416 | 134 | 102 | 81 | 690 | 103 | 86 | 70 | 55 |
Other Financial Activities |
Loading...
|
M | 671 | 72,890 | -528 | 2,754 | 3,548 | -1,516 | -1,520 | 1,244 | -2,195 | -2,198 | -16,211 | -8,654 | 1,073 | 33,835 | 42,676 | 40,234 | 75,489 | 78,883 | 49,991 | 43,732 | 10,397 | 20,797 | 44,996 | 21,838 | 38,562 | -2,351 | 10,365 | 1,337 | 4,781 | 2,092 | 1,807 | -3,729 | 4,455 | 5,600 | 7,890 |
Financing Cash Flow |
Loading...
|
M | 671 | 72,890 | -528 | 2,754 | 3,548 | -1,516 | -1,520 | 1,244 | -2,195 | -2,198 | -16,211 | -8,654 | 1,073 | 33,835 | 42,676 | 40,234 | 75,489 | 78,883 | 49,991 | 43,732 | 10,397 | 20,797 | 44,996 | 21,838 | 38,562 | -2,351 | 10,365 | 1,337 | 4,781 | 2,092 | 1,807 | -3,729 | 4,455 | 5,600 | 7,890 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -1,828 | 3,670 | -1,065 | -945 | -1,804 | -202 | -119 | - | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 128,127 | 127,725 | 105,654 | 82,171 | 87,196 | 80,395 | 77,360 | 54,083 | 46,984 | 59,883 | 46,904 | 47,312 | 47,615 | 31,991 | 78,670 | 25,598 | 20,606 | 29,414 | 32,811 | 29,692 | 29,212 | 26,596 | 18,819 | 12,325 | 16,878 | 8,255 | 5,386 | 1,465 | 1,334 | 830 | 1,135 | 1,269 | 1,144 | 459 | 1,152 |
Ending Cash |
Loading...
|
M | 89,232 | 128,127 | 127,725 | 105,654 | 82,171 | 87,196 | 80,395 | 43,381 | 54,083 | 46,984 | 59,883 | 46,904 | 47,312 | 47,615 | 31,991 | 78,654 | 25,598 | 20,606 | 29,414 | 32,811 | 29,692 | 29,212 | 26,596 | 18,819 | 12,325 | 16,878 | 8,255 | 1,999 | 1,465 | 1,334 | 830 | 2,170 | 2,546 | 1,144 | 459 |
Stock-Based Compensation |
Loading...
|
M | 1,709 | 1,875 | 2,085 | 1,312 | 1,153 | 920 | 1,026 | 1,136 | 1,104 | 1,260 | 1,180 | 891 | 1,300 | 1,260 | 1,265 | 1,878 | 1,941 | 1,955 | - | - | - | - | - | - | - | - | - | - | -327 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -6,178 | -10,871 | -12,075 | -1,890 | -5,954 | -5,566 | -4,292 | -3,933 | -2,773 | -1,458 | -691 | -227 | -317 | -317 | -11,000 | -1,828 | -3,819 | -3,376 | - | - | - | - | - | - | - | - | - | -575 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 994 | 1,275 | 0 | 497 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -127,836 | -92,426 | 46,664 | 33,991 | -39,976 | -335,551 | -329,610 | -368,947 | -359,890 | -404,419 | -463,361 | -436,024 | -416,364 | -470,976 | 220,779 | 337,316 | 217,822 | 176,992 | 137,147 | 121,293 | 91,763 | 76,807 | -372,693 | -338,894 | -271,702 | -232,182 | -225,057 | -198,873 | 1,144 | 5,770 | 5,486 | 24,827 | 17,505 | 7,146 | 6,279 |
Free Cash Flow |
Loading...
|
M | -36,948 | -9,475 | 31,663 | -26,675 | 38,947 | 5,440 | -6,134 | 1,171 | 2,301 | 139 | 34,237 | 23,236 | 5,380 | 39,106 | -48,828 | 72,017 | -23,562 | -60,803 | -31,892 | -25,075 | 1,752 | -6,178 | -26,089 | -3,220 | -29,927 | 15,369 | -889 | 2,208 | 1,477 | 2,894 | 1,351 | 4,733 | -2,968 | -4,845 | -8,529 |
StockViz Staff
September 19, 2024
Any question? Send us an email