- $3.36bn
- $5.68bn
- $1.88bn
- 74
- 73
- 57
- 76
2019 December 31st | 2020 December 31st | 2021 December 31st | 2022 December 31st | 2023 December 31st | |
---|---|---|---|---|---|
Period Length: | 12 M | 12 M | 12 M | 12 M | 12 M |
Source: | 10-K | 10-K | 10-K | 10-K | 10-K |
Standards: | USG | USG | USG | USG | USG |
Status: | Final | Final | Final | Final | Final |
Net Income/Starting Line | 186 | 162 | 138 | 131 | 179 |
Depreciation | |||||
Amortisation | |||||
Deferred Taxes | |||||
Non-Cash Items | -87.8 | -9 | -1.2 | 15.5 | 20.3 |
Extraordinary Items | |||||
Unusual Items | |||||
Equity in Net Earnings/Losses | |||||
Other Non-Cash Items | |||||
Changes in Working Capital | -55.1 | -41.4 | -87.7 | -137 | 110 |
Change in Accounts Receivable | |||||
Change in Inventories | |||||
Change in Prepaid Expenses | |||||
Change in Other Assets | |||||
Change in Accounts Payable | |||||
Change in Other Liabilities | |||||
Net Change in Other Assets & Liabilities | |||||
Other Operating Cash Flow | |||||
Cash from Operating Activities | 250 | 300 | 264 | 221 | 585 |
Capital Expenditures | -597 | -718 | -473 | -221 | -271 |
Purchase of Fixed Assets | |||||
Other Investing Cash Flow Items | 252 | -95 | -11.9 | -164 | -12.4 |
Acquisition of Business | |||||
Sale of Fixed Assets | |||||
Sale/Maturity of Investment | |||||
Change in Net Investments | |||||
Purchase of Investments | |||||
Other Investing Cash Flow | |||||
Cash from Investing Activities | -345 | -813 | -485 | -384 | -284 |
Financing Cash Flow Items | 99.1 | 412 | 86.1 | 145 | 7.8 |
Other Financing Cash Flow | |||||
Total Cash Dividends Paid | |||||
Net Issuance / Retirement of Stock | |||||
Net Issuance / Retirement of Debt | |||||
Cash from Financing Activities | 109 | 486 | 204 | 155 | -263 |
Beginning Cash Balance | |||||
Ending Cash Balance | |||||
Net Change in Cash | 13.5 | -27.3 | -17.5 | -7.5 | 39.2 |