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 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -6 | 8 | 11 | 19 | 16 | 11 | 10 | 10 | 14 | 5 | 3 | 14 | 10 | 15 | 17 | -1 | 6 | 7 | 7 | 8 | 12 | 7 | 5 | 6 | 11 | -8 | 8 | 8 | 8 | 8 | 10 | 6 | 7 | 5 | 4 | 7 | 7 | 6 | 5 | 5 | 6 | 5 | 8 | 7 | 7 | - |
Depreciation and Amortization |
Loading...
|
M | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 6 | 7 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 5 | 4 | - |
Non-Cash Items (Other) |
Loading...
|
M | 41 | 3 | -9 | -108 | 1 | 3 | -3 | 1 | 1 | 1 | -1 | 1 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 42 | -31 | 13 | 44 | 14 | -12 | -60 | 1 | -28 | -48 | -8 | 26 | 31 | 52 | 21 | 21 | 12 | 0 | 40 | 12 | -15 | 6 | -10 | 19 | 9 | 12 | 0 | 12 | 9 | 12 | 14 | 9 | 12 | 17 | -1 | 17 | 8 | 8 | -5 | 6 | 12 | 15 | 6 | 15 | 10 | 36 |
Capital Expenditures |
Loading...
|
M | -13 | -13 | -11 | -23 | -25 | -23 | -19 | -25 | -22 | -15 | -13 | -16 | -9 | -6 | -9 | -11 | -6 | -10 | -12 | -10 | -7 | -4 | -5 | -4 | -7 | -9 | -6 | -8 | -6 | -9 | -10 | -7 | -9 | -8 | -11 | -14 | -6 | -9 | -8 | -7 | -6 | -5 | -4 | -4 | -5 | -13 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | -1 | 0 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -8 | 0 | 0 | -1 | 0 | -1 | -3 | 0 | 0 | 1 | 0 | - | 0 | - | 2 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | -1 | 0 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -8 | 0 | 0 | -1 | 0 | -1 | -3 | 0 | 0 | 1 | 0 | - | 0 | - | 2 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -8 | 16 | 41 | 52 | -71 | 34 | -7 | 7 | 58 | -25 | -25 | -8 | -4 | 3 | 10 | -16 | -1 | 38 | 17 | 51 | -8 | 5 | -3 | 4 | 4 | -3 | -3 | -3 | 6 | - | 3 | - | 9 | - | 0 | - | 9 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -1 | 0 | - | - | - | -4 | -5 | - | - | 0 | 0 | -3 | 0 | 0 | -3 | -3 | -3 | 0 | -5 | -14 | -5 | -2 | 0 | -3 | -5 | -5 | -3 | -8 | -7 | -5 | -4 | -3 | -1 | 0 | 0 | 0 | 0 | -13 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 50 | 31 | -8 | 32 | 41 | 51 | 43 | 34 | 31 | 5 | 11 | -9 | -6 | 2 | 0 | 6 | 10 | -17 | -1 | 40 | 17 | 49 | -9 | 5 | -3 | 4 | 4 | 7 | -9 | -12 | 6 | -9 | 3 | 0 | -14 | -6 | 42 | 8 | -11 | 6 | 0 | -6 | -10 | -7 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 50 | 31 | -8 | 32 | 41 | 51 | 43 | 34 | 31 | 5 | 11 | -9 | -6 | 2 | 0 | 6 | 10 | -17 | -1 | 40 | 17 | 49 | -9 | 5 | -3 | 4 | 4 | 7 | -9 | -12 | 6 | -9 | 3 | 0 | -14 | -6 | 42 | 8 | -11 | 6 | 0 | -6 | -10 | -7 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | -1 | 1 | -2 | 2 | 2 | 1 | -1 | 1 | -1 | 0 | 0 | 0 | -1 | -2 | 1 | 0 | 1 | 2 | 0 | -2 | 0 | 0 | 1 | 0 | 0 | 1 | -2 | -1 | -1 | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 41 | 59 | 44 | 32 | 27 | 20 | 50 | 36 | 57 | 89 | 106 | 90 | 94 | 73 | 65 | 58 | 52 | 55 | 49 | 47 | 36 | 75 | 46 | 44 | 36 | 38 | 45 | 40 | 43 | 50 | 55 | 60 | 60 | 53 | 65 | 62 | 62 | 21 | 26 | 38 | 25 | 15 | 18 | 17 | 20 | - |
Ending Cash |
Loading...
|
M | 67 | 41 | 59 | 44 | 32 | 27 | 20 | 50 | 36 | 57 | 89 | 106 | 90 | 94 | 73 | 65 | 58 | 52 | 55 | 49 | 47 | 36 | 75 | 46 | 44 | 36 | 38 | 45 | 40 | 43 | 50 | 55 | 60 | 60 | 53 | 65 | 62 | 62 | 21 | 26 | 38 | 25 | 15 | 18 | 17 | - |
Stock-Based Compensation |
Loading...
|
M | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -1 | 0 | - | - | - | -4 | -5 | - | - | 0 | 0 | -3 | 0 | 0 | -3 | -3 | -3 | 0 | -5 | -14 | -5 | -2 | 0 | -3 | -5 | -5 | -3 | -8 | -7 | -5 | -4 | -3 | -1 | 0 | 0 | 0 | 0 | -13 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 450 | 458 | 453 | 454 | 442 | 436 | 380 | 352 | 317 | 265 | 276 | 283 | 275 | 291 | 303 | 286 | 281 | 281 | 278 | 280 | 277 | 179 | 212 | 208 | 213 | 196 | 195 | 189 | 187 | 178 | 182 | 187 | 194 | 191 | 192 | 194 | 196 | 190 | 155 | 145 | 147 | 135 | - | 128 | - | - |
Free Cash Flow |
Loading...
|
M | 29 | -44 | 2 | 22 | -11 | -34 | -80 | -23 | -50 | -63 | -21 | 10 | 23 | 45 | 12 | 11 | 6 | -11 | 28 | 2 | -21 | 1 | -15 | 15 | 2 | 3 | -6 | 4 | 2 | 3 | 4 | 2 | 3 | 9 | -12 | 3 | 2 | -1 | -12 | 0 | 7 | 11 | 2 | 10 | 5 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email