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 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 85 | 38 | 35 | 37 | 58 | 16 | 30 | 15 | 35 | 10 | 31 | 12 | 37 | 10 | 12 | 5 | 40 | 5 | 14 | 10 | 28 | 6 | 10 | -2 | 39 | 0 | 1 | -4 | 15 | -2 | -3 | -5 | 6 | -1 | -3 | -4 | 2 | -6 | -5 | -7 | 1 | -2 | 0 | 0 | 2 | 2 |
Depreciation and Amortization |
Loading...
|
M | 20 | 18 | 17 | 16 | 15 | 15 | 14 | 14 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 9 | 8 | 10 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | - |
Non-Cash Items (Other) |
Loading...
|
M | 80 | -5 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 168 | 75 | 62 | 77 | 127 | 62 | 16 | 50 | 79 | 31 | -4 | 39 | 66 | 21 | -2 | 26 | 51 | 28 | 8 | 36 | 45 | 27 | 7 | 29 | 35 | 26 | 8 | 19 | 28 | 14 | 2 | 4 | 18 | 8 | 3 | 1 | 9 | 1 | 0 | -1 | 7 | 1 | 0 | 1 | 5 | 9 |
Capital Expenditures |
Loading...
|
M | -21 | -18 | -18 | -27 | -13 | -13 | -13 | -11 | -13 | -16 | -12 | -8 | -9 | -11 | -10 | -9 | -9 | -10 | -15 | -7 | -7 | -10 | -7 | -16 | -6 | -9 | -6 | -11 | -8 | -10 | -6 | -7 | -7 | -7 | -4 | -4 | -3 | -2 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | -1 | 0 | 0 | - | -58 | -9 | -69 | -7 | -7 | -22 | -8 | - | -150 | -129 | -18 | -12 | 18 | -85 | 51 | 161 | -11 | -398 | 54 | 221 | -82 | -325 | 466 | 181 | -542 | -342 | 46 | 130 | 125 | -427 | -18 | 0 | 0 | - | - | - | - | 32 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | -1 | 0 | 0 | - | -58 | -9 | -69 | -7 | -7 | -22 | -8 | - | -150 | -129 | -18 | -12 | 18 | -85 | 51 | 161 | -11 | -398 | 54 | 221 | -82 | -325 | 466 | 181 | -542 | -342 | 46 | 130 | 125 | -427 | -18 | 0 | 0 | - | - | - | - | 32 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -100 | 0 | 0 | 100 | 100 | 100 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -11 | -7 | -29 | -4 | -5 | - | - | - | - | 7 | - | 6 | 0 | 6 | - | 0 | 0 | 0 | 0 | 3 | -35 | 0 | -35 | 2 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 1 | 0 | 1 | 19 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 298 | 743 | -94 | -577 | 137 | 769 | -1,763 | -330 | 2,403 | -1,265 | 1,365 | -298 | -259 | 865 | 52 | -303 | -123 | 694 | -265 | -328 | 461 | 92 | -75 | -121 | -1 | 405 | -7 | -231 | 77 | 323 | -473 | -184 | 539 | 340 | -50 | -140 | -110 | 444 | 15 | -123 | 133 | 200 | -64 | -97 | 110 | - |
Financing Cash Flow |
Loading...
|
M | 298 | 743 | -94 | -577 | 137 | 769 | -1,763 | -330 | 2,403 | -1,265 | 1,365 | -298 | -259 | 865 | 52 | -303 | -123 | 694 | -265 | -328 | 461 | 92 | -75 | -121 | -1 | 405 | -7 | -231 | 77 | 323 | -473 | -184 | 539 | 340 | -50 | -140 | -110 | 444 | 15 | -123 | 133 | 200 | -64 | -97 | 110 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 367 | 2,352 | 2,421 | 2,839 | 2,746 | 1,957 | 3,793 | 4,273 | 1,855 | 3,109 | 1,946 | 2,195 | 2,373 | 1,536 | 1,492 | 1,634 | 1,737 | 1,136 | 1,426 | 1,688 | 84 | 64 | 137 | 130 | 111 | 97 | 103 | 101 | 82 | 78 | 86 | 90 | 79 | 79 | 81 | 93 | 89 | 73 | 79 | 89 | 3 | 5 | 8 | 9 | 6 | - |
Ending Cash |
Loading...
|
M | 493 | 3,126 | 2,352 | 2,421 | 2,839 | 2,746 | 1,957 | 3,793 | 4,273 | 1,855 | 3,109 | 1,946 | 2,195 | 2,373 | 1,536 | 1,492 | 1,634 | 1,737 | 1,136 | 1,426 | 1,688 | 84 | 64 | 137 | 130 | 111 | 97 | 103 | 101 | 82 | 78 | 86 | 90 | 79 | 79 | 81 | 93 | 89 | 73 | 79 | 89 | 3 | 5 | 8 | 9 | 6 |
Stock-Based Compensation |
Loading...
|
M | 35 | 43 | 39 | 31 | 33 | 44 | 40 | 26 | 24 | 26 | 20 | 16 | 16 | 17 | 14 | 13 | 10 | 13 | 12 | 10 | 9 | 10 | 9 | 8 | 7 | 8 | 7 | 8 | 6 | 7 | 6 | 4 | 5 | 5 | 4 | 2 | 4 | 4 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -11 | -7 | -29 | -4 | -5 | - | - | - | - | 7 | - | 6 | 0 | 6 | - | 0 | 0 | 0 | 0 | 3 | -35 | 0 | -35 | 2 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 1 | 0 | 1 | 19 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 389 | 384 | 311 | 274 | 211 | 120 | 68 | 111 | 79 | 81 | 59 | 166 | 160 | 225 | 229 | 254 | 161 | 123 | 115 | 140 | 132 | 92 | 79 | 107 | 112 | 90 | 85 | 88 | 88 | 70 | 65 | 69 | 73 | 66 | 66 | 69 | 82 | 79 | 65 | 67 | 80 | -5 | - | 2 | - | - |
Free Cash Flow |
Loading...
|
M | 147 | 57 | 44 | 49 | 114 | 49 | 3 | 39 | 65 | 15 | -17 | 31 | 57 | 10 | -11 | 17 | 41 | 18 | -6 | 29 | 37 | 17 | 0 | 12 | 30 | 17 | 2 | 8 | 20 | 3 | -4 | -3 | 11 | 1 | -1 | -3 | 6 | -1 | -4 | -4 | 4 | -2 | -2 | -1 | 4 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email