| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | 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 |
---|
Net income | 59 | 103 | 50 | -102 | 10 | 60 | 104 | 47 | -148 | 9 | 49 | 105 | 64 |
---|
Other Depreciation and Amortization | - | - | - | 96 | 109 | 114 | 128 | 142 | 144 | 134 | 134 | 143 | 143 |
---|
Deferred income tax expense | - | - | - | - | - | - | - | - | - | - | - | 2 | - |
---|
Deferred income tax expense | 24 | 34 | 2 | -6 | -6 | 3 | -87 | -3 | -63 | 12 | 9 | 2 | 19 |
---|
Share-based compensation expense | - | 7 | 8 | 10 | 7 | 7 | 5 | 3 | 5 | 4 | 6 | 7 | 5 |
---|
Loss on extinguishment of debt | - | - | - | -15 | -0 | 25 | -20 | -0 | 2 | 6 | -32 | - | - |
---|
Receivables, net | 18 | 4 | 18 | -10 | -19 | -4 | 8 | 7 | -16 | -13 | 31 | 32 | -17 |
---|
Inventories | 110 | -56 | -29 | 11 | -23 | -29 | 19 | -1 | 37 | -22 | 1 | 48 | 7 |
---|
Accounts payable | - | - | - | -27 | -18 | -1 | 12 | -1 | 24 | -38 | 30 | 27 | 20 |
---|
Accrued liabilities | - | 15 | -25 | -18 | -29 | 7 | 3 | -7 | 0 | 3 | 3 | 8 | -10 |
---|
Income taxes | - | - | - | -1 | 6 | -7 | 0 | -4 | 2 | 3 | -5 | - | 1 |
---|
Other | -3 | -12 | -3 | -1 | -2 | 5 | 4 | 5 | 4 | 11 | -0 | -3 | 1 |
---|
Net cash provided by operating activities | 101 | 206 | 151 | - | - | - | - | 186 | 182 | 158 | 233 | 209 | 249 |
---|
Capital expenditures | 238 | 81 | 146 | 118 | 76 | 64 | 76 | 100 | 110 | 74 | 99 | 76 | 109 |
---|
Other investing activities | - | - | - | - | - | -2 | - | -0 | -0 | 1 | 1 | -5 | - |
---|
Net cash used in investing activities | -276 | -84 | -327 | - | - | - | - | -96 | -110 | -75 | -99 | -70 | -109 |
---|
Proceeds from issuance of long-term debt | 728 | - | 150 | 268 | 261 | - | 694 | 45 | - | - | 500 | - | - |
---|
Repayment of long-term debt | 2 | 3 | 225 | 277 | 248 | 66 | 645 | 46 | 91 | 56 | 609 | - | - |
---|
Proceeds from Lines of Credit | - | - | 40 | 40 | 292 | 28 | 350 | 180 | 409 | 630 | 690 | 596 | 291 |
---|
Repayment of revolving facility | - | - | - | 80 | 50 | 98 | 392 | 205 | 370 | 685 | 663 | 676 | 326 |
---|
Proceeds from financing obligation | - | - | - | - | - | - | - | - | - | 10 | - | - | - |
---|
Repayment of financing obligation | - | - | - | - | - | - | - | - | - | - | - | - | 9 |
---|
Repayment of financing obligation | - | - | - | - | - | 1 | 3 | 3 | 3 | 3 | 3 | 3 | - |
---|
Debt issuance costs | 19 | - | 7 | 6 | 6 | 0 | 17 | 1 | 2 | - | 12 | - | - |
---|
Debt issuance costs | 19 | - | 7 | 6 | 6 | 0 | 17 | 1 | 2 | - | 12 | - | - |
---|
Dividends paid | - | - | - | 4 | 28 | - | - | - | 5 | 20 | 20 | 24 | 31 |
---|
Dividends paid | - | - | - | 4 | 28 | - | - | - | 5 | 20 | 20 | 24 | 31 |
---|
Cash distributions to noncontrolling interests | - | - | - | - | - | - | - | - | - | - | - | 4 | 12 |
---|
Shares repurchased | - | 9 | 11 | 85 | 36 | - | - | - | 36 | 7 | - | - | - |
---|
Other financing activities | - | - | - | - | - | -1 | 1 | 0 | -8 | -0 | -1 | -1 | -3 |
---|
Cash distributions to noncontrolling interests | - | - | - | - | - | - | - | - | - | - | - | 4 | 12 |
---|
Net cash used in financing activities | 262 | -10 | 170 | - | - | - | - | -64 | -121 | -131 | -118 | -112 | -90 |
---|
Other financing activities | - | - | - | - | - | -1 | 1 | 0 | -8 | -0 | -1 | -1 | -3 |
---|
Net cash used in financing activities | 262 | -10 | 170 | - | - | - | - | -64 | -121 | -131 | -118 | -112 | -90 |
---|
Net increase in cash and cash equivalents | - | - | - | - | - | - | - | - | -49 | -49 | 15 | 26 | 50 |
---|
Interest Paid, Excluding Capitalized Interest, Operating Activities | - | - | - | - | - | - | - | 60 | 58 | 52 | 40 | 29 | 26 |
---|
Income Taxes Paid, Net | - | - | - | - | 2 | -2 | 6 | 4 | 10 | 1 | 3 | 15 | 18 |
---|