Cash Flow Statement | Trend | Unit | 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 | 86 | 70 | -10 | 94 | 18 | 71 | 61 | 67 | -2 | 11 | 7 | -29 | -24 | 16 | 23 | 39 | 35 | 14 | 15 | 11 | 9 | 8 | 12 | 12 | 9 | 9 | 0 | 4 | 16 | 3 | 8 | 13 | 24 | 24 |
Depreciation and Amortization |
Loading...
|
M | 75 | 72 | 77 | 79 | 87 | 91 | 92 | 89 | 81 | 57 | 40 | 37 | 32 | 31 | 32 | 37 | 33 | 30 | 27 | 23 | 18 | 17 | 15 | 13 | 12 | 8 | 5 | 1 | 1 | 1 | 1 | 0 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -67 | -55 | 2 | -81 | 7 | -41 | -33 | -41 | 22 | 8 | 6 | 33 | 17 | 1 | -5 | -21 | -17 | 11 | 6 | 5 | 3 | 6 | 1 | 5 | 5 | 4 | 5 | 5 | 3 | 16 | 14 | 13 | 8 | -1 |
Operating Cash Flow |
Loading...
|
M | 98 | 93 | 63 | 91 | 106 | 118 | 117 | 105 | 111 | 86 | 62 | 45 | 43 | 48 | 27 | 86 | 47 | 45 | 46 | 26 | 19 | 25 | 17 | 24 | 17 | 17 | 14 | 2 | 14 | 10 | 20 | 20 | 25 | 30 |
Capital Expenditures |
Loading...
|
M | -29 | -28 | -23 | -57 | -77 | -63 | -72 | -61 | -81 | -45 | -38 | -102 | -88 | -22 | -68 | -87 | -50 | -59 | -119 | -96 | -106 | -22 | -27 | -43 | -39 | -152 | -42 | -1 | -9 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 195 | 66 | -1 | 190 | 123 | 219 | 93 | 60 | -5 | 36 | 16 | 0 | 1 | 5 | 9 | - | 47 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 195 | 66 | -1 | 190 | 123 | 219 | 93 | 60 | -5 | 36 | 16 | 0 | 1 | 5 | 9 | - | 47 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -35 | -152 | 97 | -36 | -36 | -99 | -125 | -44 | 104 | -137 | -16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 17 | -2 | -1 | -1 | -2 | -1 | 0 | 200 | 275 | 185 | 56 | 347 | 155 | 176 | -34 | -26 | -8 | 415 | 191 | 106 | -53 | -1 | -1 | - | 52 | 218 | - | - | 0 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 51 | 29 | 43 | 79 | 79 | 79 | 76 | 73 | 63 | 49 | 37 | 29 | 23 | 20 | 6 | 37 | 36 | 36 | 32 | 25 | 18 | 15 | 15 | 15 | 13 | 12 | 10 | 9 | 9 | 11 | 17 | 20 | 24 | 23 |
Other Financial Activities |
Loading...
|
M | 301 | 360 | -1 | -5 | 0 | -3 | -3 | -5 | -2 | -3 | -2 | -5 | -3 | -7 | -1 | 248 | -25 | -5 | -5 | -5 | 99 | -3 | -18 | 41 | -11 | -19 | 42 | -56 | 37 | 22 | 0 | 13 | -18 | 0 |
Financing Cash Flow |
Loading...
|
M | 301 | 360 | -1 | -5 | 0 | -3 | -3 | -5 | -2 | -3 | -2 | -5 | -3 | -7 | -1 | 248 | -25 | -5 | -5 | -5 | 99 | -3 | -18 | 41 | -11 | -19 | 42 | -56 | 37 | 22 | 0 | 13 | -18 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 14 | 211 | 115 | 45 | 13 | 4 | 7 | 9 | 6 | 4 | 12 | 10 | 8 | 5 | 15 | 12 | 7 | 15 | 20 | 10 | 6 | 3 | 6 | 5 | 5 | 4 | 11 | 75 | 39 | 38 | 51 | 43 | 66 | 40 |
Ending Cash |
Loading...
|
M | 6 | 14 | 211 | 115 | 45 | 8 | 4 | 7 | 9 | 6 | 4 | 12 | 10 | 9 | 5 | 15 | 12 | 15 | 15 | 20 | 10 | 6 | 3 | 6 | 5 | 5 | 4 | 11 | 75 | 7 | 17 | 36 | 36 | 22 |
Stock-Based Compensation |
Loading...
|
M | 4 | 4 | 4 | 3 | 5 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 17 | -2 | -1 | -1 | -2 | -1 | 0 | 200 | 275 | 185 | 56 | 347 | 155 | 176 | -34 | -26 | -8 | 415 | 191 | 106 | -53 | -1 | -1 | - | 52 | 218 | - | - | 0 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 17 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -31 | -22 | 191 | 64 | -8 | -37 | -38 | -29 | -33 | -28 | -16 | -7 | -6 | 25 | 19 | -66 | -39 | -41 | -39 | -26 | -42 | -49 | -49 | -51 | -55 | -50 | -52 | 54 | 121 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 68 | 65 | 40 | 34 | 29 | 55 | 45 | 44 | 30 | 41 | 24 | -57 | -44 | 26 | -41 | -1 | -4 | -15 | -73 | -70 | -87 | 3 | -10 | -19 | -22 | -135 | -27 | 1 | 6 | 10 | 20 | 20 | 25 | 30 |
StockViz Staff
September 20, 2024
Any question? Send us an email