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 | 17 | 57 | 50 | 69 | 79 | 56 | 72 | 58 | 63 | 60 | 57 | 56 | 37 | -17 | -23 | -24 | -31 | 18 | 22 | 21 | 45 | 43 | 41 | 40 | 33 | 24 | 20 | 20 | 18 | 21 | 19 | 10 | 8 | 3 | 3 | 6 | 20 | 22 | 23 | 21 | 5 | 3 |
Depreciation and Amortization |
Loading...
|
M | 11 | 11 | 11 | 11 | 11 | 12 | 13 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 29 | -1 | 20 | 19 | 21 | 44 | 22 | 25 | 2 | 2 | 2 | 2 | 0 | 57 | 57 | 56 | 89 | 32 | 32 | 32 | 2 | 1 | 0 | 0 | -3 | 0 | 1 | 1 | 4 | 1 | 1 | 5 | 5 | 4 | 4 | 1 | 2 | 2 | 2 | 1 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 52 | 75 | 107 | 134 | 143 | 139 | 105 | 73 | 49 | 51 | 48 | 69 | 61 | 41 | 32 | 30 | 40 | 48 | 58 | 56 | 53 | 55 | 43 | 49 | 41 | 36 | 31 | 26 | 29 | 32 | 33 | 31 | 26 | 20 | 26 | 25 | 30 | 26 | 28 | 26 | 17 | 16 |
Capital Expenditures |
Loading...
|
M | -24 | -27 | -29 | -30 | -24 | -21 | -18 | -16 | -15 | -16 | -29 | -28 | -24 | -22 | -12 | -14 | -17 | -20 | -15 | -14 | -13 | -10 | -8 | -5 | -5 | -5 | -4 | -4 | -3 | -3 | -4 | -4 | -3 | -3 | -3 | -3 | -4 | -4 | -6 | -5 | -4 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82 | -163 | -245 | -245 | -163 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82 | -163 | -245 | -245 | -163 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -1 | -2 | -2 | -3 | -11 | -19 | -29 | -37 | -27 | -21 | -13 | -16 | -47 | -12 | -18 | -14 | 4 | -49 | 31 | 38 | 39 | 50 | 41 | 42 | 35 | 42 | -21 | -25 | -33 | 21 | 22 | -53 | -14 | -67 | -67 | 12 | -15 | -15 | -15 | -15 | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -19 | -24 | -25 | -23 | -20 | -23 | -28 | -25 | -21 | -11 | -1 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -5 | -5 | 87 | 178 | 182 | 182 | 91 | 91 | 91 | 91 | 91 | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 80 | 80 | 44 | 88 | 88 | 88 | 88 | 44 | 44 | 44 | - | - |
Other Financial Activities |
Loading...
|
M | -2 | -2 | -68 | -67 | -66 | -66 | -1 | 12 | 105 | 107 | 127 | 115 | 21 | 55 | 35 | 35 | 35 | -5 | 75 | 75 | 72 | 76 | 77 | 77 | 80 | 79 | 0 | 0 | -1 | -5 | -6 | -13 | -12 | -8 | -8 | -1 | -2 | 3 | 4 | 5 | 5 | - |
Financing Cash Flow |
Loading...
|
M | -2 | -2 | -68 | -67 | -66 | -66 | -1 | 12 | 105 | 107 | 127 | 115 | 21 | 55 | 35 | 35 | 35 | -5 | 75 | 75 | 72 | 76 | 77 | 77 | 80 | 79 | 0 | 0 | -1 | -5 | -6 | -13 | -12 | -8 | -8 | -1 | -2 | 3 | 4 | 5 | 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 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 8 | 14 | 15 | 14 | 10 | 8 | 6 | 7 | 4 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | -19 | -24 | -25 | -23 | -20 | -23 | -28 | -25 | -21 | -11 | -1 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -5 | -5 | 87 | 178 | 182 | 182 | 91 | 91 | 91 | 91 | 91 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 361 | 356 | 337 | 304 | 264 | 218 | 182 | 162 | 145 | 119 | 81 | 44 | 9 | 32 | 23 | 12 | -4 | -53 | -47 | -49 | -49 | -49 | -61 | -58 | -59 | -55 | -51 | -60 | -71 | -45 | -17 | 5 | -3 | -57 | -96 | -99 | -72 | -34 | -8 | -8 | - | - |
Free Cash Flow |
Loading...
|
M | 27 | 48 | 78 | 104 | 119 | 118 | 87 | 57 | 35 | 35 | 18 | 41 | 36 | 19 | 20 | 16 | 23 | 28 | 43 | 42 | 40 | 45 | 34 | 44 | 36 | 31 | 27 | 22 | 26 | 29 | 29 | 27 | 23 | 17 | 23 | 22 | 27 | 22 | 9 | 8 | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email