Cash Flow Statement | Trend | Unit | 2024-03-31 | 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 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -4 | 4 | 4 | 24 | 14 | 6 | 14 | 1 | 3 | 2 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | -1 | -5 | -7 | -9 | -11 | -10 | -10 | -8 | -8 | -9 | -11 | -12 | -12 | -12 | -10 | -9 | -6 | -5 | -5 | -4 | -4 | -3 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | -1 | -2 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 49 | 49 | 57 | 60 | 62 | 78 | 76 | 75 | 76 | 59 | 57 | 55 | 50 | 64 | 63 | 62 | 61 | 57 | 53 | 48 | 43 | 39 | 37 | 36 | 34 | 33 | 30 | 28 | 24 | 20 | 18 | 14 | 10 | 9 | 7 | 5 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 25 | 25 | 28 | 35 | 38 | 62 | 54 | 34 | 22 | 28 | 16 | 16 | 16 | 15 | 29 | 43 | 43 | 40 | 36 | 31 | 41 | 36 | 34 | 33 | 31 | 31 | 28 | 26 | 23 | 19 | 16 | 12 | 9 | 8 | 6 | 4 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -21 | -7 | -15 | -27 | -31 | -40 | -31 | -19 | -11 | -9 | -11 | -6 | -5 | 0 | 3 | 1 | 0 | -10 | -13 | -17 | -18 | -13 | -11 | -9 | -7 | -8 | -13 | -16 | -17 | -15 | -14 | -14 | -14 | -13 | -12 | -6 | -6 | 0 | 4 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | -3 | 0 | 3 | 5 | 6 | 2 | -1 | -5 | -6 | -5 | -4 | -4 | -3 | -4 | -4 | -4 | -3 | -3 | -2 | -1 | -1 | 0 |
Capital Expenditures |
Loading...
|
M | -7 | -4 | -7 | -8 | -8 | -6 | -7 | -6 | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -1 | -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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -2 | -3 | 10 | 27 | 37 | 50 | 38 | 22 | 13 | 9 | 9 | 16 | 16 | 12 | 13 | 4 | 3 | 9 | 7 | 11 | 13 | 7 | 7 | 5 | 5 | -2 | -1 | -2 | -1 | 6 | 7 | 9 | 9 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 30 | 30 | 9 | 18 | 8 | 10 | 13 | 5 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | 1 | 3 | 4 | 4 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 5 | 8 | 18 | 33 | 40 | 56 | 41 | 26 | 19 | 16 | 16 | 18 | 17 | 14 | 15 | 14 | 16 | 18 | 27 | 29 | 29 | 28 | 17 | 15 | 9 | 2 | 3 | 24 | 26 | 23 | 23 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 0 | 0 | -1 | -1 | -2 | 1 | 1 | 1 | 4 | 0 | -3 | -3 | -3 | 0 | 3 | 5 | 7 | 5 | 4 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 5 | 5 | 5 | 5 |
Financing Cash Flow |
Loading...
|
M | 5 | 8 | 18 | 33 | 40 | 56 | 41 | 26 | 19 | 16 | 16 | 18 | 17 | 14 | 15 | 14 | 16 | 18 | 27 | 29 | 29 | 28 | 17 | 15 | 9 | 2 | 3 | 24 | 26 | 23 | 23 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 0 | 0 | -1 | -1 | -2 | 1 | 1 | 1 | 4 | 0 | -3 | -3 | -3 | 0 | 3 | 5 | 7 | 5 | 4 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 5 | 5 | 5 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6 | 6 | 10 | 6 | 6 | 5 | 4 | 5 | 3 | 5 | 6 | 9 | 7 | 10 | 5 | 7 | 3 | 3 | 3 | 6 | 7 | 2 | 2 | 5 | 4 | 6 | 5 | 5 | 13 | 18 | 2 | 3 | 5 | 8 | 10 | 3 | 4 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 4 | 5 | 5 | 0 |
Ending Cash |
Loading...
|
M | 4 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 5 | 3 | 5 | 6 | 9 | 7 | 10 | 5 | 7 | 3 | 3 | 3 | 6 | 7 | 2 | 2 | 5 | 4 | 6 | 5 | 5 | 13 | 18 | 2 | 3 | 5 | 8 | 10 | 3 | 4 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 4 | 5 | 5 |
Stock-Based Compensation |
Loading...
|
M | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 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 | 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 | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 30 | 30 | 9 | 18 | 8 | 10 | 13 | 5 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 398 | 285 | 374 | 370 | 344 | 311 | 267 | 225 | 204 | 185 | 158 | 139 | 125 | 119 | 132 | 136 | 111 | 91 | 78 | 49 | 44 | 33 | 26 | 42 | 57 | 71 | 79 | 87 | 74 | 65 | 55 | 43 | 47 | 40 | 37 | 31 | 20 | 18 | 13 | 10 | 11 | 11 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 8 | 8 | 5 | 3 | 4 | 5 | 11 | 13 | 13 | 14 | 14 | 12 | 9 | 5 | - | - |
Free Cash Flow |
Loading...
|
M | -28 | -11 | -21 | -34 | -38 | -46 | -38 | -24 | -16 | -13 | -14 | -10 | -8 | -3 | 0 | -2 | -3 | -13 | -15 | -19 | -20 | -15 | -13 | -11 | -9 | -10 | -15 | -18 | -19 | -17 | -16 | -16 | -15 | -15 | -13 | -7 | -7 | -1 | 4 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | -3 | 0 | 3 | 5 | 6 | 2 | -1 | -5 | -6 | -5 | -4 | -4 | -3 | -4 | -4 | -4 | -3 | -3 | -2 | -1 | -1 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email