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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 250 | 177 | 136 | 81 | 64 | 47 | 42 | 26 | 2 | 1 | -5 | -9 | -6 |
Depreciation and Amortization |
Loading...
|
M | 215 | 166 | 136 | 105 | 91 | 74 | 63 | 51 | 42 | 29 | 16 | 13 | 10 |
Non-Cash Items (Other) |
Loading...
|
M | -32 | -36 | -23 | -11 | -6 | -5 | -4 | -4 | 1 | 0 | 41 | -1 | -5 |
Operating Cash Flow |
Loading...
|
M | 428 | 328 | 231 | 183 | 140 | 103 | 77 | 56 | 41 | 25 | 14 | 1 | -3 |
Capital Expenditures |
Loading...
|
M | -267 | -135 | -102 | -79 | -47 | -58 | -42 | -32 | -22 | -14 | -3 | -5 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 15 | 57 | 24 | 32 | 45 | 96 | 39 | -215 | 16 | 0 | - | - |
Investing Cash Flow |
Loading...
|
M | - | 15 | 57 | 24 | 32 | 45 | 96 | 39 | -215 | 16 | 0 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 530 | 165 | 290 | 100 | 88 | 167 | 82 | 44 | 152 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -2 | -91 | -1 | -1 | -1 | -2 | -1 | 0 | 0 | 209 | - | - |
Dividends Paid |
Loading...
|
M | 315 | 223 | 152 | 120 | 89 | 65 | 47 | 36 | 27 | 18 | 0 | 3 | 1 |
Other Financial Activities |
Loading...
|
M | 644 | 2,707 | 1,260 | 466 | 218 | 399 | 682 | 348 | 271 | 300 | -128 | 53 | 77 |
Financing Cash Flow |
Loading...
|
M | 644 | 2,707 | 1,260 | 466 | 218 | 399 | 682 | 348 | 271 | 300 | -128 | 53 | 77 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 37 | 44 | 178 | 79 | 181 | 7 | 16 | 5 | 9 | 9 | 44 | 21 | 15 |
Ending Cash |
Loading...
|
M | 33 | 37 | 44 | 178 | 79 | 181 | 7 | 16 | 5 | 9 | 9 | 43 | 21 |
Stock-Based Compensation |
Loading...
|
M | 34 | 28 | 20 | 13 | 11 | 10 | 5 | 4 | 2 | 1 | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -2 | -91 | -1 | -1 | -1 | -2 | -1 | 0 | 0 | 209 | - | - |
Capital Stock Change |
Loading...
|
M | 1,338 | 1,809 | 1,626 | 734 | 722 | 557 | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -113 | -38 | -47 | 122 | 38 | 142 | -18 | -5 | -19 | 4 | 17 | 61 | 40 |
Free Cash Flow |
Loading...
|
M | 161 | 193 | 129 | 104 | 92 | 45 | 34 | 25 | 18 | 11 | 10 | -4 | -5 |
StockViz Staff
September 20, 2024
Any question? Send us an email