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 | 2012-12-31 | 2011-12-31 | 2007-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 13 | 8 | -1 | 7 | 7 | 9 | 10 | 9 | 8 | 8 | 9 | 9 | 10 | 6 | 6 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 4 | 4 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 0 | 0 | 1 | 3 | 2 | 0 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -4 | 0 | 83 | 3 | 2 | -3 | -1 | 3 | -2 | -3 | -1 | 0 | 0 | -1 | -2 | -1 | 1 | 4 | -2 | 0 | -1 | 1 | 14 | 0 | -1 | 1 | 3 | 0 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
Operating Cash Flow |
Loading...
|
M | 9 | 8 | 89 | 7 | 9 | 5 | 16 | 9 | 7 | 6 | 5 | 6 | 10 | 9 | 5 | 3 | 7 | 7 | 6 | 5 | 4 | 8 | 21 | 4 | 4 | 5 | 6 | 1 | 5 | 2 | 3 | 2 | 2 | 5 | 4 | 2 | 2 | 6 | 5 | 1 | 1 | 6 | 5 | 3 | 4 | 3 | - |
Capital Expenditures |
Loading...
|
M | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -6 | 0 | -1 | 0 | 0 | 0 | -4 | 1 | 0 | -2 | 0 | 1 | 0 | 2 | -5 | -79 | -29 | -139 | 0 | -3 | -4 | -8 | -9 | 0 | 0 | -8 | - | 0 | 0 | 0 | 0 | - | - | -5 | - | 0 | 0 | - | 1 | 1 | 0 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -6 | 0 | -1 | 0 | 0 | 0 | -4 | 1 | 0 | -2 | 0 | 1 | 0 | 2 | -5 | -79 | -29 | -139 | 0 | -3 | -4 | -8 | -9 | 0 | 0 | -8 | - | 0 | 0 | 0 | 0 | - | - | -5 | - | 0 | 0 | - | 1 | 1 | 0 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | 132 | -13 | 16 | 0 | -8 | -5 | -20 | -35 | -20 | -35 | 91 | 10 | -3 | -22 | -19 | 58 | -5 | -17 | 7 | 5 | 4 | 10 | 28 | 12 | -19 | 41 | - | - | - | 31 | - | - | - | 31 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 92 | 0 | -6 | 0 | 0 | -1 | -3 | 0 | 0 | -3 | 0 | -1 | 0 | 0 | -4 | -4 | - | - | 0 | 0 | 1 | - | - | 0 | 38 | 0 | 38 | 0 | 14 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 3 | 0 | -65 | 208 | 208 | 161 | 80 | 8 | 64 | -32 | 10 | 66 | 67 | 108 | 34 | 230 | 89 | -12 | 60 | 78 | 58 | 8 | 131 | 69 | 48 | 23 | 81 | 62 | 70 | 73 | 49 | 52 | 60 | 143 | 106 | 56 | 52 | 74 | 41 | 10 | - | 90 | 69 | 29 | 74 | 47 | - |
Financing Cash Flow |
Loading...
|
M | 3 | 0 | -65 | 208 | 208 | 161 | 80 | 8 | 64 | -32 | 10 | 66 | 67 | 108 | 34 | 230 | 89 | -12 | 60 | 78 | 58 | 8 | 131 | 69 | 48 | 23 | 81 | 62 | 70 | 73 | 49 | 52 | 60 | 143 | 106 | 56 | 52 | 74 | 41 | 10 | - | 90 | 69 | 29 | 74 | 47 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 228 | 180 | 182 | 161 | 126 | 108 | 89 | 182 | 155 | 195 | 168 | 168 | 95 | 84 | 124 | 128 | 82 | 89 | 87 | 82 | 55 | 114 | 48 | 34 | 43 | 68 | 26 | 42 | 30 | 58 | 53 | 44 | 33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 229 | 228 | 180 | 182 | 161 | 126 | 108 | 89 | 182 | 155 | 195 | 168 | 168 | 95 | 84 | 124 | 128 | 82 | 89 | 87 | 82 | 55 | 114 | 48 | 34 | 43 | 68 | 26 | 42 | 30 | 58 | 53 | 44 | 33 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 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 | - | 92 | 0 | -6 | 0 | 0 | -1 | -3 | 0 | 0 | -3 | 0 | -1 | 0 | 0 | -4 | -4 | - | - | 0 | 0 | 1 | - | - | 0 | 38 | 0 | 38 | 0 | 14 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -360 | -406 | 260 | 263 | 249 | 220 | 188 | 193 | 276 | 257 | 297 | 256 | 247 | 168 | 168 | 206 | 176 | 99 | 106 | 121 | 118 | 91 | 174 | 114 | 99 | 113 | 135 | 79 | 94 | 82 | - | - | - | -699 | - | - | - | -567 | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 9 | 7 | 88 | 6 | 8 | 4 | 16 | 8 | 7 | 6 | 5 | 6 | 10 | 9 | 5 | 3 | 7 | 6 | 5 | 5 | 3 | 8 | 20 | 3 | 4 | 5 | 6 | 1 | 5 | 2 | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email