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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 16 | 11 | 14 | 22 | 20 | 14 | 14 | 10 | 4 | 5 | 1 | 1 | 6 | 6 | 8 | 11 | 14 | 18 | 19 | 19 | 18 | 17 | 12 | 8 | 3 |
Depreciation and Amortization |
Loading...
|
M | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 7 | 6 | 0 | -1 | -1 | 0 | 1 | 1 | 2 | 3 | 4 | 3 | 4 | 6 | 6 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 28 | 25 | 28 | 26 | 34 | 54 | 52 | 50 | 34 | 33 | 41 | 33 | 37 | -3 | 1 | 1 | -8 | 10 | -1 | 8 | 11 | 16 | 15 | 8 | 5 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 8 | 7 | 8 | 8 | 1 | 2 | 2 | -59 | -61 | -61 | -61 | 0 | 1 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 8 | 7 | 8 | 8 | 1 | 2 | 2 | -59 | -61 | -61 | -61 | 0 | 1 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | -20 | -10 | 0 | 10 | 40 | 0 | 5 | -20 | -33 | -5 | -20 | -5 | -3 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 95 | 191 | 286 | 286 | 191 | 95 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 85 | -40 | 44 | -190 | -200 | -40 | 75 | 149 | 177 | 256 | 323 | 261 | 277 | 173 | 166 | 149 | 137 | 128 | 101 | 94 | 61 | 26 | 116 | 32 | 62 |
Financing Cash Flow |
Loading...
|
M | 85 | -40 | 44 | -190 | -200 | -40 | 75 | 149 | 177 | 256 | 323 | 261 | 277 | 173 | 166 | 149 | 137 | 128 | 101 | 94 | 61 | 26 | 116 | 32 | 62 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 140 | 217 | 150 | 145 | 147 | 403 | 376 | 465 | 349 | 479 | 325 | 329 | 196 | 262 | 157 | 190 | 115 | 189 | 157 | 56 | 56 | 148 | 120 | 158 | 115 |
Ending Cash |
Loading...
|
M | 247 | 140 | 217 | 150 | 145 | 147 | 403 | 376 | 465 | 349 | 479 | 325 | 329 | 196 | 262 | 157 | 190 | 115 | 230 | 157 | 157 | 56 | 148 | 120 | 158 |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 95 | 191 | 286 | 286 | 191 | 95 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -106 | 133 | -913 | -1,738 | -1,585 | -2,474 | -2,707 | -1,940 | -1,179 | -361 | -128 | 84 | 1,522 | 1,642 | 1,679 | 1,696 | -782 | -989 | -1,107 | -2,304 | -1,219 | -2,152 | -2,128 | -1,045 | -1,028 |
Free Cash Flow |
Loading...
|
M | 27 | 24 | 28 | 26 | 34 | 54 | 51 | 49 | 33 | 32 | 40 | 32 | 36 | -4 | 0 | -1 | -10 | 8 | -3 | 6 | 9 | 14 | 14 | 7 | 5 |
StockViz Staff
September 20, 2024
Any question? Send us an email