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 | 26 | 14 | 13 | 33 | 35 | 36 | 35 | 34 | 34 | 35 | 34 | 31 | 26 | 19 | 17 | 14 | 12 | 13 | 14 | 17 | 18 | 18 | 14 | 11 | 9 | 7 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 5 | 5 | 4 | 6 | 5 | 4 | 2 | 0 |
Depreciation and Amortization |
Loading...
|
M | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 82 | 85 | 87 | 1 | 1 | -3 | -4 | -4 | -6 | -4 | -2 | -3 | -4 | -4 | 1 | 2 | 3 | 2 | -1 | 15 | 15 | 15 | 15 | 3 | 3 | 5 | 4 | 1 | 1 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 113 | 104 | 105 | 37 | 39 | 37 | 38 | 27 | 25 | 28 | 31 | 31 | 28 | 25 | 22 | 22 | 24 | 21 | 22 | 37 | 37 | 37 | 34 | 19 | 16 | 17 | 14 | 10 | 12 | 9 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 14 | 18 | 15 | 11 | 8 | 3 | - |
Capital Expenditures |
Loading...
|
M | -2 | -2 | -2 | -3 | -3 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -6 | -6 | -7 | 0 | 0 | -4 | -2 | -2 | -4 | 0 | -1 | -1 | 2 | -3 | -82 | -112 | -252 | -248 | -171 | -146 | -16 | -24 | -21 | -17 | -17 | -8 | -8 | -8 | 1 | 1 | 0 | 0 | -5 | -5 | -5 | -5 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -6 | -6 | -7 | 0 | 0 | -4 | -2 | -2 | -4 | 0 | -1 | -1 | 2 | -3 | -82 | -112 | -252 | -248 | -171 | -146 | -16 | -24 | -21 | -17 | -17 | -8 | -8 | -8 | 1 | 1 | 0 | 0 | -5 | -5 | -5 | -5 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 132 | 135 | 136 | -4 | 3 | -32 | -67 | -79 | -109 | 2 | 47 | 63 | 76 | -34 | 14 | 12 | 17 | 42 | -11 | -1 | 26 | 48 | 55 | 31 | 61 | 33 | 21 | 41 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 86 | 86 | -6 | -6 | -4 | -4 | -3 | -6 | -3 | -4 | -4 | -2 | -5 | -8 | -8 | -8 | -4 | 0 | 2 | 2 | 1 | 2 | 39 | 39 | 77 | 76 | 52 | 52 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 6 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 146 | 143 | 351 | 657 | 457 | 313 | 119 | 49 | 107 | 110 | 251 | 275 | 439 | 462 | 342 | 368 | 215 | 184 | 204 | 274 | 266 | 257 | 272 | 221 | 214 | 236 | 285 | 253 | 243 | 233 | 303 | 360 | 365 | 357 | 288 | 223 | 177 | 125 | 141 | 169 | 188 | 263 | 220 | 150 | 121 | 47 | - |
Financing Cash Flow |
Loading...
|
M | 146 | 143 | 351 | 657 | 457 | 313 | 119 | 49 | 107 | 110 | 251 | 275 | 439 | 462 | 342 | 368 | 215 | 184 | 204 | 274 | 266 | 257 | 272 | 221 | 214 | 236 | 285 | 253 | 243 | 233 | 303 | 360 | 365 | 357 | 288 | 223 | 177 | 125 | 141 | 169 | 188 | 263 | 220 | 150 | 121 | 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 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 86 | 86 | -6 | -6 | -4 | -4 | -3 | -6 | -3 | -4 | -4 | -2 | -5 | -8 | -8 | -8 | -4 | 0 | 2 | 2 | 1 | 2 | 39 | 39 | 77 | 76 | 52 | 52 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -243 | 117 | 771 | 920 | 849 | 876 | 913 | 1,022 | 1,085 | 1,057 | 968 | 839 | 789 | 717 | 649 | 587 | 503 | 444 | 436 | 504 | 497 | 479 | 500 | 461 | 426 | 421 | 390 | 255 | 176 | 82 | -699 | -699 | -699 | -699 | -567 | -567 | -567 | -567 | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 111 | 102 | 102 | 34 | 36 | 35 | 37 | 26 | 25 | 28 | 31 | 31 | 27 | 24 | 22 | 21 | 24 | 20 | 21 | 36 | 35 | 35 | 32 | 18 | 16 | 16 | 13 | 10 | 11 | 9 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email