Spirit AeroSystems Holdings, Inc.【SPR】
| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Depreciation | 115 | 129.2 | 151 | 170 | 181 | 209 | 214 | 231 | 252 | 278 | 328 | 337 | 316 | 305 |
|---|
| Amortization of deferred financing fees | 8 | 5.6 | 15 | 23 | 7 | 19 | 3 | 18 | 4 | 20 | 15 | 12 | 13 | 15 |
|---|
| Accretion of customer supply agreement | - | - | 0 | -1 | -3 | -5 | -3 | -4 | -4 | -2 | -3 | -2 | -3 | -2 |
|---|
| Employee stock compensation expense | 29 | 11.2 | 15 | 16 | 26 | 43 | 22 | 27 | 36 | 24 | 26 | 37 | 29 | 38 |
|---|
| (Gain) loss from derivative instruments | - | - | 5 | -0 | - | - | 1 | 7 | -8 | - | 0 | -17 | 1 | 4 |
|---|
| Loss from hedge contracts | - | - | 2 | 1 | -2 | - | - | - | - | - | - | - | - | - |
|---|
| (Gain) loss from foreign currency transactions | -5 | -1 | 6 | -10 | -9 | -17 | 8 | 0 | -2 | -25 | 4 | 19 | -7 | 12 |
|---|
| Gains (Losses) on Extinguishment of Debt | - | - | - | - | - | - | - | - | - | - | - | -7 | -12 | - |
|---|
| Payment for Debt Extinguishment or Debt Prepayment Cost | - | - | - | - | - | - | - | - | - | - | - | - | 12 | - |
|---|
| Loss on sale of divestiture of programs - cash flow | - | - | - | -471 | - | - | - | - | - | - | - | - | - | - |
|---|
| Loss on disposition of assets | - | - | - | - | - | - | - | - | - | -26 | -4 | -1 | -7 | -2 |
|---|
| Deferred taxes | 49 | 21.6 | -120 | -8 | -162 | 1 | 52 | -38 | 86 | 94 | -4 | 9 | 18 | 4 |
|---|
| Long-term tax benefit | - | - | 4 | -1 | - | - | - | - | - | - | - | - | - | - |
|---|
| Pension and other post-retirement plans (income) expense | -9 | -9.6 | -9 | -24 | -26 | 4 | -35 | -33 | -20 | 45 | -109 | 37 | 55 | -11 |
|---|
| Increase (Decrease) in Obligation, Pension and Other Postretirement Benefits | - | - | - | - | - | - | - | - | - | - | -174 | 20 | 187 | -2 |
|---|
| Grant liability amortization | -3 | 5.4 | 6 | 9 | 10 | 12 | 19 | 22 | 16 | 4 | 2 | 2 | 1 | 1 |
|---|
| Equity in net (income) loss of affiliates | -1 | -1 | -1 | 1 | 1 | 1 | 0 | 1 | -0 | -5 | -3 | -2 | -0 | 0 |
|---|
| Increase (Decrease) in Forward Position | - | - | - | - | - | - | - | - | - | - | - | -90 | -195 | 793 |
|---|
| Accounts receivable, net | 42 | 66.3 | 151 | 65 | -62 | 139 | 49 | 48 | -13 | -168 | -51 | 39 | 97 | -198 |
|---|
| Inventory, net | 300 | 121.6 | -228 | 332 | 44 | -208 | -320 | 61 | 95 | 40 | -31 | 118 | 295 | 152 |
|---|
| Increase (Decrease) in Contract with Customer, Asset | - | - | - | - | - | - | - | - | -5 | 168 | -71 | 64 | 18 | 280 |
|---|
| Increase (Decrease) in Billing in Excess of Cost of Earnings | - | - | - | - | - | - | - | 208 | - | - | - | - | - | - |
|---|
| Accounts payable and accrued liabilities | 1 | 106.1 | 110 | -22 | -89 | -34 | 160 | 245 | 35 | -593 | 160 | 221 | 214 | -50 |
|---|
| Profit sharing/deferred compensation | 26 | -5.5 | 5 | 74 | -50 | 41 | 8 | -41 | 16 | -28 | 6 | -22 | -25 | 46 |
|---|
| Advance payments | -140 | -159.9 | 240 | -53 | -113 | -144 | -210 | -98 | 121 | -21 | 3 | -133 | 114 | -0 |
|---|
| Income taxes receivable/payable | 4 | 65 | -4 | -178 | 252 | -3 | 26 | -28 | -60 | -246 | 302 | 10 | -3 | -2 |
|---|
| Increase (Decrease) in Contract with Customer, Liability | - | - | - | - | - | - | - | - | -13 | -49 | -82 | -30 | -3 | 100 |
|---|
| Proceeds from Divestiture of Businesses, Net of Cash Divested | - | - | - | -160 | - | - | - | - | - | - | - | - | - | - |
|---|
| Other | 9 | -53.9 | -28 | -71 | -45 | -23 | 46 | 42 | 26 | -24 | -2 | 14 | -4 | -37 |
|---|
| Net cash used in operating activities | 125 | -47.3 | 544 | 362 | 1,290 | 717 | 574 | 770 | 923 | -745 | -63 | -395 | -226 | -1,121 |
|---|
| Purchase of property, plant and equipment | 288 | 249.7 | 236 | 220 | 360 | 254 | 273 | 271 | 232 | 119 | 151 | 122 | 148 | 153 |
|---|
| Payments to Acquire Businesses, Net of Cash Acquired | - | - | - | - | - | - | - | - | - | -388 | 21 | 31 | - | - |
|---|
| Purchase of property, plant and equipment — severe weather event | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - |
|---|
| Payments to Acquire Interest in Subsidiaries and Affiliates | - | - | - | - | - | - | - | - | 8 | - | - | - | - | - |
|---|
| Other Investing Activities | - | - | 1 | - | - | - | - | - | 8 | -5 | - | - | - | - |
|---|
| Payments for (Proceeds from) Other Investing Activities | 1 | - | - | - | - | - | - | - | - | -5 | -8 | 3 | -0 | -0 |
|---|
| Net cash used in investing activities | -288 | -249.2 | -249 | -240 | -357 | -253 | -273 | -268 | -240 | -502 | -164 | -155 | -148 | -152 |
|---|
| Proceeds from Issuance of Senior Long-term Debt | - | - | - | - | - | - | - | 1,300 | 250 | 1,700 | - | 900 | 1,200 | - |
|---|
| Proceeds from Lines of Credit | 150 | 30 | 170 | - | - | - | - | - | 900 | - | - | - | 5 | 2 |
|---|
| Payments on revolving credit facility | 150 | -30 | 170 | - | - | - | - | - | -100 | 800 | - | - | 1 | 2 |
|---|
| Principal payments of debt | 10 | 8 | 571 | -17 | -36 | -36 | -3 | -7 | -13 | 32 | 42 | 48 | 64 | 63 |
|---|
| Repayments of Debt | - | - | - | - | -535 | - | -25 | -256 | -17 | 440 | 402 | 6 | 6 | 6 |
|---|
| Early Repayment of Senior Debt | - | - | - | - | - | - | - | -300 | - | - | 300 | 779 | 1,200 | - |
|---|
| Payment, Tax Withholding, Share-based Payment Arrangement | - | - | - | - | 21 | 15 | 14 | 16 | 13 | 15 | 5 | 7 | 7 | 17 |
|---|
| Proceeds from Stock Plans | - | - | - | - | - | - | - | 2 | 3 | 3 | 3 | 4 | 6 | 8 |
|---|
| Debt issuance and financing costs | 18 | - | 12 | -21 | -5 | -17 | -1 | -23 | - | 42 | 3 | 32 | 29 | 11 |
|---|
| Proceeds from Other Debt | - | - | - | - | - | - | 8 | - | - | - | - | - | -180 | 764 |
|---|
| Payments for Repurchase of Common Stock | - | - | - | -129 | -300 | -650 | -496 | -806 | -76 | 0 | - | - | - | - |
|---|
| Payments of Dividends | - | - | - | - | - | - | -47 | -48 | -50 | 15 | 4 | 4 | - | - |
|---|
| Proceeds from Noncontrolling Interests | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - |
|---|
| Net cash provided by (used in) financing activities | 277 | -6.7 | -35 | -164 | -351 | -719 | -581 | -153 | 884 | 770 | -163 | -261 | 532 | 995 |
|---|
| Proceeds from Issuance of Secured Debt | - | - | - | - | - | - | - | - | - | 400 | 600 | - | 243 | 361 |
|---|
| Net (decrease) increase in cash, cash equivalents, and restricted cash for the period | - | - | - | - | - | - | - | - | - | - | -395 | -820 | 168 | -279 |
|---|
| Interest paid | 61 | 83.7 | 70 | 69 | 52 | 45 | 44 | 70 | 93 | 147 | 198 | 223 | 285 | 330 |
|---|
| Proceeds from Income Tax Refunds | - | - | - | - | 70 | -191 | -102 | - | - | 63 | 314 | 15 | 3 | 2 |
|---|
| Income taxes paid | 35 | 5.6 | 97 | 91 | - | - | - | 202 | 105 | - | - | - | - | - |
|---|
| Lease Obligation Incurred | 11 | 0.1 | 3 | - | - | - | - | 27 | 120 | 26 | 32 | 50 | 32 | 10 |
|---|
| Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | - | - | - | -541 | -546 | - | - |
|---|
| Gain (Loss) on Contract Termination | - | - | - | - | - | - | - | - | - | - | - | 22 | 2 | 2 |
|---|
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Continuing Operations | - | - | - | - | - | - | - | - | - | - | - | -9 | 10 | -1 |
|---|
| Interest paid | 61 | 83.7 | 70 | 69 | 52 | 45 | 44 | 70 | 93 | 147 | 198 | 223 | 285 | 330 |
|---|
| Proceeds from Income Tax Refunds | - | - | - | - | 70 | -191 | -102 | - | - | 63 | 314 | 15 | 3 | 2 |
|---|
| Income taxes paid | 35 | 5.6 | 97 | 91 | - | - | - | 202 | 105 | - | - | - | - | - |
|---|
| Lease Obligation Incurred | 11 | 0.1 | 3 | - | - | - | - | 27 | 120 | 26 | 32 | 50 | 32 | 10 |
|---|
| Payments to Acquire Businesses, Net of Cash Acquired | - | - | - | - | - | - | - | - | - | -388 | 21 | 31 | - | - |
|---|
| Payments of Dividends | - | - | - | - | - | - | -47 | -48 | -50 | 15 | 4 | 4 | - | - |
|---|
| Proceeds from Noncontrolling Interests | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - |
|---|
| Proceeds from (Payments for) Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 |
|---|
| Payment, Tax Withholding, Share-based Payment Arrangement | - | - | - | - | 21 | 15 | 14 | 16 | 13 | 15 | 5 | 7 | 7 | 17 |
|---|
| Proceeds from Stock Plans | - | - | - | - | - | - | - | 2 | 3 | 3 | 3 | 4 | 6 | 8 |
|---|
| Gain (Loss) on Extinguishment of Debt | - | - | - | - | - | - | - | - | - | - | - | -7 | -12 | - |
|---|
| Payment for Debt Extinguishment or Debt Prepayment Cost | - | - | - | - | - | - | - | - | - | - | - | - | 12 | - |
|---|
| Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability | - | - | - | - | - | - | - | - | - | - | - | - | -2 | - |
|---|
| Gain on settlement of New Market Tax Credit incentive program | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 |
|---|
| Increase (Decrease) in Other Operating Assets and Liabilities, Net | 9 | -53.9 | -28 | -71 | -45 | -23 | 46 | 42 | 26 | -24 | -2 | 14 | -4 | -37 |
|---|
| Increase (Decrease) in Deferred Liabilities | 182 | -265.9 | -12 | 2 | 407 | 12 | -231 | 17 | 6 | 9 | - | - | 54 | -4 |
|---|
| Proceeds from Issuance of Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 221 | - |
|---|
| Proceeds from Other Debt | - | - | - | - | - | - | 8 | - | - | - | - | - | -180 | 764 |
|---|
| Repayments of Other Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 40 |
|---|
| Repayments of Long-term Debt | 10 | 8 | 571 | -17 | -36 | -36 | -3 | -7 | -13 | 32 | 42 | 48 | 64 | 63 |
|---|
| Repayments of Debt | - | - | - | - | -535 | - | -25 | -256 | -17 | 440 | 402 | 6 | 6 | 6 |
|---|
| Repayments of Lines of Credit | 150 | -30 | 170 | - | - | - | - | - | -100 | 800 | - | - | 1 | 2 |
|---|
| Early Repayment of Senior Debt | - | - | - | - | - | - | - | -300 | - | - | 300 | 779 | 1,200 | - |
|---|
| Asset Acquisition, Consideration Transferred, Contingent Consideration | - | - | - | - | - | - | - | - | - | - | - | - | -6 | - |
|---|
| Payments of Financing Costs | 18 | - | 12 | -21 | -5 | -17 | -1 | -23 | - | 42 | 3 | 32 | 29 | 11 |
|---|
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Continuing Operations | - | - | - | - | - | - | - | - | - | - | - | -9 | 10 | -1 |
|---|
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | - | - | - | - | - | -616 | -2,139 |
|---|
| Asset Impairment Charges | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 |
|---|