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 | 2012-12-31 | 2012-09-30 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -67 | 10 | 21 | -18 | 53 | 36 | 36 | 50 | 55 | 31 | 28 | 35 | 35 | 22 | 22 | 7 | 24 | 18 | 17 | 20 | 22 | 15 | 12 | 13 | 17 | -6 | 6 | 10 | 9 | 8 | 4 | 4 | 7 | 6 | 4 | 8 | 8 | 6 | 2 | -11 | -1 | 5 | 5 | 8 | 5 | 4 | 1 | 5 |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 111 | 1 | 1 | -3 | 0 | 0 | 1 | -3 | 1 | 0 | 1 | -3 | 1 | 0 | 0 | -3 | 1 | 0 | 1 | -3 | 0 | 0 | 0 | -4 | 0 | 0 | 1 | -6 | 0 | -2 | 0 | 1 | 1 | 0 | 1 | 0 | 3 | -20 | 0 | 20 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 24 | 64 | -48 | 77 | 57 | 19 | 32 | 46 | 61 | 34 | 24 | 31 | 28 | 40 | 33 | 20 | 22 | 25 | 28 | 35 | 11 | 22 | 13 | 11 | 20 | 22 | 5 | 5 | 8 | 16 | 7 | 13 | 9 | 8 | 6 | 10 | 7 | -12 | 8 | 10 | 1 | 6 | 8 | 9 | 8 | 7 | 3 | 15 |
Capital Expenditures |
Loading...
|
M | -12 | -13 | -40 | -11 | -21 | -10 | -12 | -15 | -14 | -12 | -14 | -12 | -8 | -6 | -5 | -11 | -11 | -9 | -11 | -7 | -4 | -5 | -2 | -2 | -3 | -3 | -2 | -2 | -2 | -5 | -1 | -1 | -2 | -2 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -1 | -1 | -2 | -1 | 0 | 0 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | - | - | - | 0 | -7 | - | - | 0 | - | -150 | - | - | - | - | - | -100 | -100 | -100 | 0 | 0 | 0 | 0 | -126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | - | - | - | 0 | -7 | - | - | 0 | - | -150 | - | - | - | - | - | -100 | -100 | -100 | 0 | 0 | 0 | 0 | -126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -22 | -50 | -22 | -50 | 0 | -3 | 0 | -20 | -20 | 0 | 89 | -9 | -110 | 99 | -20 | -20 | -15 | -15 | 35 | 35 | 35 | 35 | - | 54 | -2 | -1 | -1 | -15 | -2 | -2 | -2 | -2 | 67 | -10 | 20 | - | -24 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -10 | -10 | 8 | 0 | -8 | -8 | -4 | -25 | -4 | - | 0 | 0 | 0 | 0 | 0 | -3 | 0 | -11 | 1 | 1 | 0 | 1 | 58 | 55 | 55 | 105 | 0 | 0 | 0 | -3 | -3 | -1 | 0 | 0 | -72 | 0 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | - | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 3 | 3 | 58 | 2 | 6 | - | 15 | - |
Other Financial Activities |
Loading...
|
M | 0 | -1 | 64 | 100 | 0 | 26 | 119 | 73 | 0 | -6 | -1 | -1 | 0 | 88 | 0 | 0 | 0 | -21 | 0 | 34 | 5 | 49 | 0 | -1 | -3 | 0 | -2 | 53 | -2 | 0 | 0 | -1 | -1 | -2 | -1 | -53 | 0 | 20 | -78 | -1 | 68 | 0 | 64 | -2 | -1 | 0 | 28 | - |
Financing Cash Flow |
Loading...
|
M | 0 | -1 | 64 | 100 | 0 | 26 | 119 | 73 | 0 | -6 | -1 | -1 | 0 | 88 | 0 | 0 | 0 | -21 | 0 | 34 | 5 | 49 | 0 | -1 | -3 | 0 | -2 | 53 | -2 | 0 | 0 | -1 | -1 | -2 | -1 | -53 | 0 | 20 | -78 | -1 | 68 | 0 | 64 | -2 | -1 | 0 | 28 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 56 | 45 | 79 | 35 | 50 | 43 | 84 | 57 | 45 | 30 | 41 | 43 | 24 | 52 | 34 | 134 | 28 | 32 | 27 | 15 | 24 | 72 | 62 | 53 | 37 | 18 | 33 | 32 | 26 | 16 | 26 | 19 | 15 | 11 | 8 | 7 | 12 | 18 | 12 | 5 | 5 | 5 | 16 | 14 | 14 | 9 | 15 | - |
Ending Cash |
Loading...
|
M | 47 | 56 | 45 | 79 | 35 | 50 | 43 | 84 | 57 | 45 | 30 | 41 | 43 | 24 | 52 | 34 | 134 | 28 | 32 | 27 | 15 | 24 | 72 | 62 | 53 | 37 | 18 | 33 | 32 | 26 | 16 | 26 | 19 | 15 | 11 | 8 | 7 | 12 | 18 | 12 | 5 | 5 | 5 | 16 | 14 | 14 | 9 | 15 |
Stock-Based Compensation |
Loading...
|
M | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | -10 | -10 | 8 | 0 | -8 | -8 | -4 | -25 | -4 | - | 0 | 0 | 0 | 0 | 0 | -3 | 0 | -11 | 1 | 1 | 0 | 1 | 58 | 55 | 55 | 105 | 0 | 0 | 0 | -3 | -3 | -1 | 0 | 0 | -72 | 0 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 103 | 114 | 144 | 94 | 161 | 170 | 134 | 159 | 52 | 29 | 8 | 78 | 72 | 38 | 72 | 54 | 162 | 45 | 52 | 52 | 50 | 40 | 82 | 69 | 58 | 40 | 26 | 31 | 30 | 20 | 15 | 17 | 20 | 14 | 10 | 7 | 10 | 11 | -6 | -9 | 7 | -1 | -2 | 10 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 12 | 52 | -88 | 65 | 36 | 9 | 19 | 31 | 47 | 22 | 10 | 19 | 20 | 34 | 27 | 9 | 11 | 16 | 17 | 28 | 7 | 18 | 11 | 9 | 17 | 19 | 3 | 3 | 7 | 11 | 6 | 13 | 7 | 6 | 4 | 9 | 6 | -14 | 7 | 7 | -1 | 4 | 7 | 7 | 7 | 7 | 3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email