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 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2003-12-31 | 2002-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 10 | 8 | 3 | -2 | -5 | -4 | -13 | -11 | -4 | -5 | 2 | 1 | -7 | -14 | -13 | -23 | -17 | -8 | -19 | -7 | -11 | -13 | -3 | -5 | -6 | -8 | -22 | -41 | -40 | -36 | -26 | -6 | -4 | -5 | 1 | 2 | 5 | 7 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 6 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 5 | 4 | 4 | 4 | 0 | 1 | 2 | 2 | 3 | 3 | 2 | -7 | -15 | -16 | -16 | -9 | -2 | -2 | -2 | -3 | -4 | -4 | -3 | -1 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 11 | 11 | 12 | 11 | 11 | 9 | 8 | 6 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 6 | 8 | 11 | 11 | 12 | 12 | 12 | 12 | 11 | 8 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 10 | -1 | 1 | -1 | -2 | -3 | 1 | 3 | -1 | 0 | -6 | -6 | -2 | 5 | 6 | 16 | 13 | 5 | 15 | 8 | 14 | 14 | 4 | 4 | 7 | 6 | 10 | 25 | 22 | 21 | 19 | 3 | 2 | 4 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 8 | 14 | 15 | 14 | 7 | 1 | 1 | 1 | -1 | -3 | -3 | -3 | -2 | - | - | - |
Operating Cash Flow |
Loading...
|
M | 4 | 2 | 6 | 0 | 0 | -5 | -8 | -6 | 2 | 7 | 10 | 9 | 11 | 12 | 17 | 11 | 4 | 3 | -3 | 7 | 5 | 10 | 16 | 17 | 20 | 9 | 11 | -1 | 10 | -4 | -1 | 10 | 4 | 9 | -5 | -2 | -13 | -2 | 1 | -4 | 1 | 2 | -4 | -3 | -7 | -6 | -5 | -6 | -7 | -5 | -4 | -4 | 1 | 0 | 0 | -1 | -1 | 2 | 3 | 2 | 3 | -2 | -2 | 3 | 3 | 3 | 1 | 1 | 0 | 0 | -1 | -5 | -4 | -2 | 3 | 4 | 4 | 4 | 2 | 2 | 2 |
Capital Expenditures |
Loading...
|
M | -6 | -7 | -7 | -10 | -18 | -16 | -14 | -10 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | -36 | -37 | -37 | -37 | 0 | 0 | 0 | 2 | 1 | 1 | 9 | 15 | 15 | 15 | 8 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 16 | 28 | 15 | 20 | 23 | 11 | 17 | -7 | -39 | -39 | -44 | -25 | 0 | -13 | -13 | -13 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | -36 | -37 | -37 | -37 | 0 | 0 | 0 | 2 | 1 | 1 | 9 | 15 | 15 | 15 | 8 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 16 | 28 | 15 | 20 | 23 | 11 | 17 | -7 | -39 | -39 | -44 | -25 | 0 | -13 | -13 | -13 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -4 | 3 | -10 | -4 | 49 | 42 | 53 | 46 | -7 | -7 | -15 | -24 | -17 | -18 | -12 | -3 | -6 | -4 | -1 | -1 | -14 | -15 | -24 | -28 | -28 | -26 | -9 | -6 | 4 | 0 | -20 | -22 | -24 | 13 | 37 | 38 | 48 | 12 | 2 | 3 | -1 | 4 | 5 | 2 | 6 | 5 | 4 | 7 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 5 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13 | 13 | 13 | 13 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 2 | 2 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | -4 | 12 | -1 | 5 | 68 | 63 | 73 | 73 | 9 | 8 | 12 | 10 | 12 | 18 | 10 | 13 | 11 | 5 | -1 | 35 | 96 | 96 | 102 | 61 | -3 | 1 | 25 | 29 | 29 | 42 | 8 | 3 | 6 | 28 | 64 | 62 | 72 | 33 | 8 | 37 | 31 | 33 | 34 | 11 | 17 | 18 | 24 | 32 | 29 | 26 | 19 | 8 | 5 | 5 | 9 | 10 | 11 | 9 | 5 | 5 | 2 | 3 | 0 | -13 | -14 | -22 | -21 | -10 | -9 | -2 | -4 | -3 | -3 | -4 | -4 | -3 | -4 | -2 | - | - | - |
Financing Cash Flow |
Loading...
|
M | -4 | 12 | -1 | 5 | 68 | 63 | 73 | 73 | 9 | 8 | 12 | 10 | 12 | 18 | 10 | 13 | 11 | 5 | -1 | 35 | 96 | 96 | 102 | 61 | -3 | 1 | 25 | 29 | 29 | 42 | 8 | 3 | 6 | 28 | 64 | 62 | 72 | 33 | 8 | 37 | 31 | 33 | 34 | 11 | 17 | 18 | 24 | 32 | 29 | 26 | 19 | 8 | 5 | 5 | 9 | 10 | 11 | 9 | 5 | 5 | 2 | 3 | 0 | -13 | -14 | -22 | -21 | -10 | -9 | -2 | -4 | -3 | -3 | -4 | -4 | -3 | -4 | -2 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 1 | 3 | 3 | 3 | 1 | 0 | 0 | -1 | -1 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 9 | 5 | 7 | 10 | 8 | 12 | 17 | 16 | 22 | 18 | 17 | 16 | 17 | 24 | 31 | 22 | 24 | 20 | 18 | 21 | 22 | 21 | 21 | 3 | 4 | 3 | 4 | 4 | 6 | 6 | 10 | 4 | 9 | 4 | 6 | 6 | 4 | 5 | 3 | 1 | 6 | 3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 5 | 7 | 2 | 0 | - | - | - | - |
Ending Cash |
Loading...
|
M | 5 | 9 | 5 | 7 | 10 | 8 | 12 | 17 | 16 | 22 | 18 | 17 | 16 | 17 | 24 | 31 | 22 | 24 | 20 | 18 | 21 | 22 | 21 | 21 | 3 | 5 | 3 | 4 | 4 | 6 | 6 | 10 | 4 | 9 | 4 | 6 | 6 | 4 | 5 | 3 | 1 | 6 | 3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 7 | 0 | 0 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 5 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 206 | 203 | 191 | 186 | 183 | 175 | 173 | 173 | 176 | 177 | 179 | 171 | 170 | 175 | 188 | 212 | 228 | 241 | 245 | 249 | 251 | 227 | 199 | 167 | 133 | 153 | 176 | 211 | 264 | 298 | 326 | 352 | 365 | 375 | 382 | 370 | 357 | 333 | 318 | 305 | 291 | 281 | 268 | 255 | 237 | 217 | 197 | 177 | 164 | 153 | 144 | 134 | 124 | 119 | 112 | 106 | 98 | 91 | 89 | 89 | 90 | 90 | 85 | 82 | 80 | 76 | 73 | 35 | 21 | 10 | -1 | 27 | 31 | 22 | 12 | 2 | -7 | -4 | -1 | - | - |
Free Cash Flow |
Loading...
|
M | -1 | -5 | -1 | -10 | -18 | -21 | -22 | -16 | 0 | 6 | 9 | 9 | 11 | 11 | 16 | 10 | 3 | 1 | -5 | 5 | 3 | 9 | 15 | 16 | 19 | 8 | 10 | -2 | 8 | -6 | -3 | 8 | 1 | 6 | -8 | -4 | -15 | -2 | 1 | -5 | 0 | 1 | -5 | -5 | -8 | -8 | -6 | -6 | -8 | -6 | -5 | -5 | 0 | 0 | -1 | -1 | -2 | 2 | 3 | 2 | 2 | -2 | -2 | 2 | 2 | 3 | 1 | 1 | 0 | 0 | -2 | -7 | -6 | -3 | 2 | 4 | 4 | 2 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email