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 | 1988-12-31 | 1986-12-31 | 1985-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 62 | 27 | -46 | 30 | 9 | 13 | 56 | -1 | 284 | -152 | -480 | -480 | -193 | -134 | 71 | 318 | 211 | 393 | 465 | 401 | 121 | -18 | 101 | 86 | 13 | -24 | 19 | 3 | -9 | -6 | 18 | 0 | 55 | 56 | 52 | 46 | 37 | 31 |
Depreciation and Amortization |
Loading...
|
M | 67 | 71 | 62 | 59 | 52 | 51 | 59 | 90 | 158 | 152 | 201 | 201 | 180 | 171 | 172 | 189 | 138 | 99 | 142 | 100 | 83 | 65 | 56 | 38 | 51 | 71 | 78 | 71 | 66 | 60 | 59 | 57 | 56 | 56 | 51 | 49 | 46 | 43 |
Non-Cash Items (Other) |
Loading...
|
M | 44 | 75 | 86 | 51 | 87 | -4 | 11 | 303 | -110 | -632 | 266 | 5 | -75 | -13 | -166 | 4 | 10 | 3 | -84 | -139 | -22 | 24 | -40 | -12 | -30 | 35 | 0 | 3 | -16 | -28 | -41 | -10 | 0 | 0 | 0 | -46 | -37 | -31 |
Operating Cash Flow |
Loading...
|
M | 103 | 73 | -12 | 53 | 73 | 45 | 44 | 329 | 299 | -727 | -33 | -33 | -61 | -28 | 218 | 367 | 168 | 446 | 452 | 372 | 223 | 13 | 182 | 100 | 37 | 56 | 60 | 50 | 27 | 10 | 69 | 10 | 110 | 98 | 88 | 46 | 37 | 31 |
Capital Expenditures |
Loading...
|
M | -31 | -6 | -8 | -63 | -133 | -22 | 0 | -1 | -1 | -33 | -55 | -55 | -194 | -421 | -620 | -619 | -561 | -67 | -17 | -59 | -87 | -153 | -112 | -107 | -177 | -19 | -91 | -151 | -196 | -146 | -164 | -81 | -59 | -6 | -86 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -6 | 24 | -78 | 14 | -19 | 16 | -5 | 43 | -44 | 1 | 1 | 4 | -366 | - | 0 | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -6 | 24 | -78 | 14 | -19 | 16 | -5 | 43 | -44 | 1 | 1 | 4 | -366 | - | 0 | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -22 | 283 | 58 | 21 | -110 | -84 | -175 | -332 | -948 | -13 | - | - | 141 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -47 | -29 | 0 | 0 | - | 0 | 0 | -119 | -4 | 0 | 0 | 0 | -1 | -2 | -2 | -259 | -551 | -19 | - | - | - | - | - | - | -39 | - | - | - | - | - | 0 | -5 | -2 | -38 | -3 | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 32 | 31 | 31 | 0 | 0 | 47 | 52 | 55 | 45 | 38 | 37 | 28 | 28 | 23 | 21 | 21 | 20 | 21 | 22 | 22 | 22 | 22 | 21 | 20 | 20 | 18 | 17 | 18 | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | -1 | 316 | 144 | 48 | 344 | -1 | -119 | -4 | 1,177 | 572 | -22 | 168 | 651 | 477 | 74 | 446 | 577 | -761 | 108 | -244 | 126 | 24 | -5 | -14 | -348 | -67 | 10 | 191 | 40 | 95 | 216 | -26 | -82 | -2 | - | - | - |
Financing Cash Flow |
Loading...
|
M | -1 | -1 | 316 | 144 | 48 | 344 | -1 | -119 | -4 | 1,177 | 572 | -22 | 168 | 651 | 477 | 74 | 446 | 577 | -761 | 108 | -244 | 126 | 24 | -5 | -14 | -348 | -67 | 10 | 191 | 40 | 95 | 216 | -26 | -82 | -2 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 79 | 83 | 70 | 42 | 81 | 166 | 191 | 194 | 389 | 602 | 55 | 55 | 254 | 475 | 344 | 502 | 607 | 189 | 479 | 74 | 37 | 30 | 16 | 57 | 51 | 113 | 109 | 161 | 100 | 110 | 86 | 114 | 98 | 66 | 110 | 37 | 31 | - |
Ending Cash |
Loading...
|
M | 76 | 79 | 83 | 70 | 42 | 81 | 166 | 191 | 503 | 389 | 507 | 507 | 55 | 254 | 475 | 344 | 502 | 607 | 189 | 479 | 74 | 37 | 30 | 16 | 57 | 51 | 113 | 109 | 161 | 100 | 110 | 86 | 114 | 98 | 66 | 46 | 37 | 31 |
Stock-Based Compensation |
Loading...
|
M | 3 | 4 | 2 | 2 | 2 | 4 | 2 | 7 | 4 | 1 | 8 | - | 10 | 12 | 14 | 13 | -112 | -124 | - | - | - | - | - | - | - | - | -45 | - | -5 | - | - | - | -24 | -22 | -25 | - | - | - |
Issuance/Purchase of Shares |
|
M | -47 | -29 | 0 | 0 | - | 0 | 0 | -119 | -4 | 0 | 0 | 0 | -1 | -2 | -2 | -259 | -551 | -19 | - | - | - | - | - | - | -39 | - | - | - | - | - | 0 | -5 | -2 | -38 | -3 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -55 | -38 | -67 | -93 | -104 | 54 | 145 | 181 | 470 | 598 | 316 | 316 | 202 | 421 | 634 | 483 | 591 | 618 | 253 | 445 | 43 | 77 | 61 | 88 | 76 | 43 | 99 | 102 | 152 | 90 | 100 | 101 | 91 | 93 | 80 | 100 | 89 | 87 |
Free Cash Flow |
Loading...
|
M | 72 | 66 | -20 | -10 | -60 | 23 | 44 | 328 | 298 | -760 | -88 | -88 | -255 | -449 | -402 | -252 | -393 | 379 | 435 | 313 | 136 | -139 | 70 | -7 | -140 | 37 | -32 | -101 | -169 | -136 | -94 | -71 | 50 | 92 | 2 | 46 | 37 | 31 |
StockViz Staff
September 20, 2024
Any question? Send us an email