Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 5 | 14 | 19 | 42 | 36 | 34 | 45 | 37 | 38 | 32 | 26 | 51 | 77 | 9 | 24 | 18 | 12 | 1 | 0 | -1 | 1 | 1 | 1 | -3 | -1 | 0 | 0 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 5 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 6 | 3 | 2 | 2 | 11 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 8 | 8 | 8 | 8 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | -19 | 1 | 1 | -5 | 1 | -4 | -2 | 0 | -1 | 0 | -1 | -1 | -33 | 1 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | - | 0 | 0 | 11 | - | 0 | -1 | - |
Operating Cash Flow |
Loading...
|
M | 71 | -57 | -44 | -74 | 92 | -328 | 280 | -13 | -114 | 108 | -70 | 103 | 52 | -110 | -98 | 62 | -57 | 106 | -62 | -35 | 10 | 20 | -10 | -7 | 26 | 23 | -34 | 95 | -88 | 19 | -36 | 25 | -50 | 24 | -54 | 7 | 69 | -86 | 6 | 22 | -39 | 12 | -11 | -46 | 8 | 41 | -3 | 25 |
Capital Expenditures |
Loading...
|
M | -9 | -2 | -2 | -2 | -1 | -6 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | -5 | 0 | -5 | 0 | - | - | - | -62 | -62 | -62 | -62 | 67 | 0 | -35 | -14 | -5 | 9 | 22 | 0 | 1 | 0 | -10 | 0 | 3 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | -5 | 0 | -5 | 0 | - | - | - | -62 | -62 | -62 | -62 | 67 | 0 | -35 | -14 | -5 | 9 | 22 | 0 | 1 | 0 | -10 | 0 | 3 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 48 | -17 | 182 | -264 | 43 | 95 | -38 | 27 | -29 | -11 | -39 | 79 | -40 | -6 | -24 | 37 | 23 | 10 | -41 | 66 | -10 | -4 | -5 | 46 | -33 | 28 | -18 | -9 | 22 | 28 | -14 | 30 | 14 | -18 | 23 | -7 | 26 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -5 | -12 | -5 | -10 | -9 | 1 | -1 | - | - | - | - | - | 76 | 1 | 0 | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 5 | 5 | 28 | 5 | 5 | 5 | 23 | 0 | 23 | 23 | 23 | 22 | 21 | 11 | 11 | 21 | - | - | - | 0 | 0 | - | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 5 | 5 | 5 | 15 | - | - | 15 | - |
Other Financial Activities |
Loading...
|
M | 0 | 129 | 51 | 49 | -81 | 395 | -114 | 43 | 139 | -77 | 28 | -28 | 43 | 133 | 106 | -88 | 37 | -103 | 102 | 48 | -2 | -11 | 5 | 6 | -27 | -10 | 36 | -54 | 63 | -15 | 49 | -12 | 70 | -14 | 41 | 5 | -51 | 83 | -11 | -12 | 38 | -14 | 12 | 46 | 3 | -32 | 10 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 129 | 51 | 49 | -81 | 395 | -114 | 43 | 139 | -77 | 28 | -28 | 43 | 133 | 106 | -88 | 37 | -103 | 102 | 48 | -2 | -11 | 5 | 6 | -27 | -10 | 36 | -54 | 63 | -15 | 49 | -12 | 70 | -14 | 41 | 5 | -51 | 83 | -11 | -12 | 38 | -14 | 12 | 46 | 3 | -32 | 10 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | 21 | 11 | 2 | 11 | - |
Ending Cash |
Loading...
|
M | 35 | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | 21 | 11 | 2 | 11 |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -5 | -12 | -5 | -10 | -9 | 1 | -1 | - | - | - | - | - | 76 | 1 | 0 | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 584 | 621 | 590 | 343 | 315 | 295 | 364 | 344 | 338 | 295 | 257 | 255 | 200 | 159 | 167 | 157 | 142 | 127 | 126 | 128 | 123 | 122 | 130 | 41 | 41 | 42 | 46 | 43 | 47 | 48 | 52 | 52 | 45 | 47 | 48 | 43 | 42 | 41 | 40 | 40 | 39 | 44 | 42 | 45 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 62 | -59 | -46 | -76 | 91 | -334 | 279 | -14 | -115 | 107 | -70 | 102 | 52 | -110 | -99 | 62 | -57 | 105 | -63 | -35 | 10 | 20 | -10 | -7 | 26 | 23 | -35 | 95 | -89 | 19 | -36 | 24 | -51 | 23 | -55 | 5 | 69 | -86 | 6 | 21 | -40 | 12 | -12 | -46 | 7 | 41 | -4 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email