Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -117 | 78 | 66 | 26 | -50 | 82 | 47 | 47 | 168 | 140 | 115 | 79 | 55 | 29 | -25 | 47 | 47 | 37 | 22 | 27 | 27 | 3 | 24 | -11 | 11 | 5 | 1 | 2 | 2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 51 | 47 | 50 | 52 | 57 | 61 | 66 | 66 | 57 | 48 | 40 | 30 | 24 | 19 | 21 | 16 | 16 | 13 | 14 | 10 | 9 | 8 | 13 | 12 | 5 | 2 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 172 | -5 | 52 | 28 | 27 | 7 | 136 | 8 | -4 | -3 | 8 | 2 | 0 | 11 | 46 | 1 | 5 | 4 | 17 | 1 | 0 | 15 | 0 | 6 | 0 | 0 | 0 | 0 | - | 1 |
Operating Cash Flow |
Loading...
|
M | 67 | 80 | 197 | 151 | 41 | 107 | 207 | 207 | 185 | 185 | 121 | 122 | 59 | 71 | 22 | 66 | 66 | 53 | 35 | 31 | 22 | 23 | 23 | 11 | 8 | 1 | 3 | 1 | -1 | 2 |
Capital Expenditures |
Loading...
|
M | -28 | -40 | -72 | -61 | -77 | -71 | -77 | -77 | -51 | -42 | -73 | -20 | -11 | -11 | -13 | -149 | -149 | -99 | -10 | -10 | -9 | -21 | -13 | -4 | -96 | -25 | 0 | 0 | 0 | -22 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 8 | -248 | 69 | 313 | 45 | -22 | -13 | -157 | -103 | -177 | -349 | -257 | -44 | - | - | 3 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 8 | -248 | 69 | 313 | 45 | -22 | -13 | -157 | -103 | -177 | -349 | -257 | -44 | - | - | 3 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -62 | 656 | -52 | -348 | -77 | -41 | -111 | 16 | -6 | 101 | 276 | 161 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -410 | -106 | -60 | - | 0 | 0 | 0 | 19 | 7 | 13 | 14 | 18 | - | - | - | - | - | -3 | -1 | -4 | -4 | - | - | - | - | -1 | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 328 | 1,026 | 237 | 266 | 278 | 357 | 308 | -16 | 72 | 108 | 296 | 148 | 7 | 1 | 7 | 65 | 1 | 58 | -16 | 30 | 53 | -4 | 2 | 25 | 84 | 2 | -2 | 9 | -7 | 15 |
Financing Cash Flow |
Loading...
|
M | 328 | 1,026 | 237 | 266 | 278 | 357 | 308 | -16 | 72 | 108 | 296 | 148 | 7 | 1 | 7 | 65 | 1 | 58 | -16 | 30 | 53 | -4 | 2 | 25 | 84 | 2 | -2 | 9 | -7 | 15 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 0 | -3 | -11 | -8 | 3 | 0 | 4 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 66 | 76 | 38 | 40 | 113 | 147 | 167 | 167 | 124 | 41 | 30 | 28 | 17 | 41 | 59 | 49 | 49 | 24 | 27 | 11 | 8 | 27 | 38 | 1 | 1 | 0 | 0 | 0 | 1 | 0 |
Ending Cash |
Loading...
|
M | 53 | 66 | 76 | 38 | 40 | 113 | 128 | 128 | 167 | 124 | 41 | 30 | 28 | 17 | 41 | 61 | 61 | 49 | 24 | 27 | 11 | 8 | 27 | 38 | 1 | 25 | -2 | 9 | 2 | 22 |
Stock-Based Compensation |
Loading...
|
M | 14 | 16 | 16 | 13 | 10 | 11 | 13 | - | 12 | 12 | 13 | 8 | 9 | 1 | 7 | 1 | - | 1 | - | - | - | - | - | 3 | - | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -410 | -106 | -60 | - | 0 | 0 | 0 | 19 | 7 | 13 | 14 | 18 | - | - | - | - | - | -3 | -1 | -4 | -4 | - | - | - | - | -1 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 360 | 331 | 287 | 261 | 319 | 629 | 543 | 543 | 571 | 379 | 301 | 246 | 200 | 175 | 213 | 199 | 199 | 174 | 124 | 130 | 83 | 71 | 92 | 90 | 19 | 15 | 5 | 7 | 9 | 5 |
Free Cash Flow |
Loading...
|
M | 39 | 40 | 125 | 90 | -36 | 36 | 129 | 129 | 134 | 143 | 48 | 102 | 47 | 60 | 9 | -83 | -83 | -46 | 25 | 21 | 13 | 1 | 9 | 6 | -88 | -25 | 3 | 1 | -2 | -21 |
StockViz Staff
September 20, 2024
Any question? Send us an email