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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -90 | -59 | -46 | 94 | 125 | 141 | 153 | 153 | 140 | 128 | 116 | 100 | 89 | 61 | 49 | 48 | 40 | 34 | 37 | 34 | 14 | 17 | 14 | 12 |
Depreciation and Amortization |
Loading...
|
M | 25 | 26 | 26 | 25 | 22 | 21 | 16 | 12 | 10 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 190 | 157 | 146 | 13 | 10 | 10 | 15 | 21 | 17 | 15 | 3 | 1 | 4 | 5 | 13 | 7 | 5 | 3 | 2 | 2 | 1 | 2 | 2 | 1 |
Operating Cash Flow |
Loading...
|
M | -47 | -102 | -270 | -189 | -118 | -108 | 7 | 68 | 85 | 165 | 159 | 213 | 290 | 213 | 212 | 171 | 27 | 27 | -6 | -27 | -35 | -18 | 44 | 47 |
Capital Expenditures |
Loading...
|
M | -27 | -23 | -24 | -22 | -20 | -19 | -16 | -14 | -13 | -11 | -10 | -10 | -8 | -7 | -6 | -5 | -7 | -7 | -7 | -11 | -10 | -9 | -7 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | -1 | -30 | -169 | -205 | -215 | -465 | -350 | -311 | -308 | -107 | -83 | -85 | -76 | 2 | 17 | 15 | 12 | 27 | -2 | 0 | 2 | -14 | - |
Investing Cash Flow |
Loading...
|
M | -1 | -1 | -30 | -169 | -205 | -215 | -465 | -350 | -311 | -308 | -107 | -83 | -85 | -76 | 2 | 17 | 15 | 12 | 27 | -2 | 0 | 2 | -14 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -6 | -7 | 12 | 110 | 111 | 104 | 315 | 216 | 133 | 138 | -63 | -136 | -168 | -101 | -94 | -45 | 40 | 21 | 43 | 69 | 71 | 27 | -32 | -32 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | 0 | -1 | -1 | -1 | 6 | 321 | 323 | 323 | 316 | 1 | 28 | 28 | 87 | 86 | 58 | 58 | -2 | -1 | -1 | -1 | - | - | - |
Dividends Paid |
Loading...
|
M | 7 | 7 | 4 | 4 | 3 | 4 | 9 | 35 | 37 | 37 | 32 | 10 | 16 | 108 | 109 | 104 | 107 | 15 | 14 | 15 | 5 | 4 | 3 | 1 |
Other Financial Activities |
Loading...
|
M | 67 | 135 | 192 | 407 | 404 | 401 | 225 | 9 | -29 | -75 | 1 | -6 | -29 | 81 | 44 | 27 | 106 | 13 | 37 | 68 | 66 | 37 | -22 | -29 |
Financing Cash Flow |
Loading...
|
M | 67 | 135 | 192 | 407 | 404 | 401 | 225 | 9 | -29 | -75 | 1 | -6 | -29 | 81 | 44 | 27 | 106 | 13 | 37 | 68 | 66 | 37 | -22 | -29 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 54 | 93 | 53 | 72 | 58 | 61 | 112 | 89 | 75 | 74 | 121 | 87 | 30 | 68 | 91 | 21 | 11 | 11 | 25 | 15 | 8 | 16 | 19 | 20 |
Ending Cash |
Loading...
|
M | 58 | 54 | -136 | 53 | 72 | 58 | 61 | 112 | 89 | 75 | 74 | 121 | 87 | 30 | 68 | 91 | 21 | 11 | 11 | 25 | 15 | 8 | 15 | 19 |
Stock-Based Compensation |
Loading...
|
M | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 8 | 7 | 6 | 4 | 4 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | -3 | 0 | -1 | -1 | -1 | 6 | 321 | 323 | 323 | 316 | 1 | 28 | 28 | 87 | 86 | 58 | 58 | -2 | -1 | -1 | -1 | - | - | - |
Capital Stock Change |
Loading...
|
M | 1 | 1 | 1 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 728 | 703 | 623 | 525 | 457 | 398 | 336 | 275 | 240 | 207 | 184 | 197 | 222 | 234 | 256 | 240 | 198 | 183 | 175 | 157 | 112 | 72 | 33 | - |
Free Cash Flow |
Loading...
|
M | -74 | -125 | -288 | -211 | -138 | -126 | -8 | 55 | 73 | 154 | 150 | 203 | 282 | 206 | 206 | 166 | 20 | 20 | -13 | -39 | -46 | -26 | 38 | 46 |
StockViz Staff
September 20, 2024
Any question? Send us an email