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 | 2013-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 4 | 6 | 6 | 2 | 44 | -1 | 25 | 11 | 21 | 15 | 10 | 17 | 18 | 13 | 10 | -3 | -37 | 7 | 9 | -10 | 13 | 10 | 8 | 13 | 11 | 8 | 7 | 6 | 2 | 4 | 7 | 5 | 5 | 2 | -1 | 3 | 0 | 1 | 1 | 17 | 2 | 3 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 7 | 0 | 0 | 21 | -22 | 22 | -1 | 23 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -1 | 57 | 0 | 0 | 31 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -3 | 3 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 1 | 1 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 4 | 28 | -9 | 29 | 27 | 59 | 18 | 38 | 23 | 26 | -14 | 14 | 24 | 23 | 7 | 6 | 4 | 15 | 5 | 16 | 12 | 24 | 3 | 13 | 14 | 12 | 10 | 5 | 8 | 8 | 5 | 8 | 11 | 9 | 3 | 3 | 6 | 14 | 2 | 8 | 1 | 16 |
Capital Expenditures |
Loading...
|
M | -5 | -4 | -4 | -11 | -7 | -6 | -6 | -5 | -4 | -3 | -4 | -4 | -5 | -17 | -2 | -1 | -2 | -7 | -4 | -4 | -4 | -3 | -3 | -3 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | -1 | -1 | -1 | -1 | - | 0 | - | - | - | 0 | 0 | 0 | 0 | -82 | -82 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 1 | - | 1 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | -1 | -1 | -1 | -1 | - | 0 | - | - | - | 0 | 0 | 0 | 0 | -82 | -82 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 1 | - | 1 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -1 | -1 | -1 | -1 | -8 | -9 | -11 | -9 | 1 | -2 | -2 | -12 | -30 | 33 | -8 | -8 | -12 | -20 | 72 | -2 | -11 | -9 | 63 | -1 | -18 | -1 | -1 | -4 | -26 | 53 | - | -79 | 12 | - | - | - | -15 | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -4 | -6 | -7 | -7 | -5 | -4 | -4 | -10 | -10 | -1 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 91 | 91 | - | - | - | 91 | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 44 | 44 | - | - | 44 | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | -2 | -1 | 0 | -66 | 0 | 0 | 0 | 0 | 12 | 93 | 2 | 20 | 0 | -1 | 36 | 0 | 0 | 0 | -4 | 79 | 0 | -3 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | -1 | -7 | 0 | 0 | -1 | -1 | 0 | 5 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | -2 | -1 | 0 | -66 | 0 | 0 | 0 | 0 | 12 | 93 | 2 | 20 | 0 | -1 | 36 | 0 | 0 | 0 | -4 | 79 | 0 | -3 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | -1 | -7 | 0 | 0 | -1 | -1 | 0 | 5 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 36 | 23 | 20 | 27 | 29 | 41 | 34 | 14 | 14 | 12 | 39 | 29 | 12 | 9 | 16 | 41 | 5 | 6 | 6 | 5 | 18 | 6 | 8 | 9 | 6 | 13 | 4 | 13 | 6 | 0 | 0 | 22 | 16 | 8 | 1 | 4 | 10 | 14 | 13 | 5 | 6 | - |
Ending Cash |
Loading...
|
M | 23 | 36 | 23 | 20 | 27 | 29 | 41 | 34 | 14 | 14 | 12 | 39 | 29 | 12 | 9 | 16 | 41 | 5 | 6 | 6 | 5 | 18 | 6 | 8 | 9 | 6 | 13 | 4 | 13 | 6 | 0 | 0 | 22 | 16 | 8 | 1 | 4 | 10 | 14 | 13 | 5 | - |
Stock-Based Compensation |
Loading...
|
M | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 7 | 5 | 1 | 0 | 3 | 3 | 0 | 1 | - |
Issuance/Purchase of Shares |
|
M | -2 | -4 | -6 | -7 | -7 | -5 | -4 | -4 | -10 | -10 | -1 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 91 | 91 | - | - | - | 91 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 88 | 90 | 91 | 93 | 83 | 71 | 57 | 53 | 37 | 34 | 37 | 36 | 11 | -3 | 0 | 1 | 33 | -12 | -11 | -14 | -16 | -7 | -12 | -14 | -16 | -18 | -9 | -15 | -12 | -14 | -19 | -26 | 15 | 13 | 3 | -34 | -38 | -26 | - | -8 | - | - |
Free Cash Flow |
Loading...
|
M | -1 | 24 | -14 | 18 | 20 | 53 | 13 | 33 | 19 | 23 | -17 | 10 | 19 | 6 | 5 | 6 | 2 | 7 | 1 | 13 | 7 | 22 | 0 | 10 | 13 | 11 | 10 | 3 | 8 | 7 | 5 | 7 | 10 | 8 | 2 | 2 | 5 | 13 | 1 | 7 | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email