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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 15 | 18 | 27 | 69 | 119 | 143 | 159 | 146 | 141 | 142 | 127 | 124 | 78 | 54 | 59 | 17 | -55 | -25 | 1 |
Depreciation and Amortization |
Loading...
|
M | 33 | 34 | 34 | 33 | 32 | 30 | 31 | 30 | 30 | 29 | 27 | 28 | 28 | 28 | 29 | 28 | 22 | 15 | 8 |
Non-Cash Items (Other) |
Loading...
|
M | 34 | 20 | 20 | 14 | 14 | 3 | 4 | 5 | 5 | 7 | 12 | 11 | 11 | 10 | 5 | 6 | 5 | 4 | 2 |
Operating Cash Flow |
Loading...
|
M | 137 | 119 | 6 | -81 | -43 | 8 | 67 | 124 | 144 | 163 | 170 | 136 | 98 | 65 | 103 | 101 | -91 | -66 | 15 |
Capital Expenditures |
Loading...
|
M | -48 | -44 | -39 | -33 | -32 | -32 | -32 | -37 | -34 | -32 | -29 | -23 | -18 | -18 | -21 | -22 | -19 | -12 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 79 | 168 | 166 | 119 | 83 | -8 | -8 | 37 | -5 | -395 | -397 | -395 | -355 | 42 | 50 | 50 | 8 | 4 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -2 | 0 | 0 | 0 | 0 | -152 | -152 | -152 | -152 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financial Activities |
Loading...
|
M | 110 | 212 | 261 | 189 | 119 | 64 | -26 | 33 | 32 | -22 | -22 | -14 | 43 | 227 | 234 | 232 | 175 | 0 | -6 |
Financing Cash Flow |
Loading...
|
M | 110 | 212 | 261 | 189 | 119 | 64 | -26 | 33 | 32 | -22 | -22 | -14 | 43 | 227 | 234 | 232 | 175 | 0 | -6 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 8 | 55 | 19 | 9 | 3 | 112 | 193 | 52 | 53 | 343 | 309 | 90 | 104 | 157 | 149 | 12 | 2 | 91 | 82 |
Ending Cash |
Loading...
|
M | 8 | 8 | 55 | 19 | 9 | 3 | 112 | 193 | 52 | 53 | 345 | 309 | 90 | 104 | 157 | 149 | 12 | 2 | 91 |
Stock-Based Compensation |
Loading...
|
M | 11 | 11 | 12 | 12 | 12 | 12 | 11 | 12 | 16 | 15 | 24 | 21 | 15 | 13 | 2 | 2 | 2 | 1 | 1 |
Issuance/Purchase of Shares |
|
M | -2 | -2 | 0 | 0 | 0 | 0 | -152 | -152 | -152 | -152 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 795 | 903 | 969 | 969 | 947 | 781 | 649 | 746 | 803 | 810 | 852 | 674 | 547 | 406 | 244 | 246 | 117 | 117 | 117 |
Free Cash Flow |
Loading...
|
M | 90 | 75 | -32 | -113 | -75 | -24 | 35 | 87 | 111 | 132 | 141 | 113 | 80 | 48 | 83 | 79 | -110 | -78 | 9 |
StockViz Staff
September 20, 2024
Any question? Send us an email