Cash Flow Statement | Trend | Unit | 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 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 23 | 3,277 | -4,468 | -7,588 | -10,708 | -11,715 | -17,558 | -12,232 | -11,330 | -10,431 | -4,804 | -9,487 | -9,134 | -3,894 | -2,696 | 502 | 3,088 | 1,544 |
Depreciation and Amortization |
Loading...
|
M | 16,942 | 12,517 | 16,114 | 15,805 | 15,496 | 15,003 | 14,336 | 13,764 | 13,105 | 12,546 | 12,262 | 12,004 | 10,184 | 10,688 | 11,210 | 8,307 | 7,053 | 3,527 |
Non-Cash Items (Other) |
Loading...
|
M | 37,104 | 26,918 | 37,695 | 39,447 | 41,199 | 41,631 | 44,296 | 44,047 | 40,915 | 38,975 | 31,828 | 23,044 | 17,143 | 8,289 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 63,858 | 45,008 | 69,148 | 75,780 | 82,412 | 71,639 | 55,433 | 42,390 | 31,689 | 30,358 | 33,460 | 38,115 | 41,131 | 36,640 | 35,088 | 23,803 | 11,815 | 5,908 |
Capital Expenditures |
Loading...
|
M | -125,986 | -82,757 | -85,123 | -81,934 | -78,745 | -77,795 | -87,458 | -89,830 | -81,591 | -65,236 | -42,693 | -27,106 | -27,453 | -32,333 | -39,299 | -34,714 | -24,806 | -12,403 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 2,286 | 2,286 | 1,354 | 1,899 | 2,877 | 1,701 | 2,114 | 1,953 | 1,156 | 1,069 | 1,181 | 1,487 | 1,871 | 2,236 | 1,986 | 1,296 | 731 | 366 |
Investing Cash Flow |
Loading...
|
M | 2,286 | 2,286 | 1,354 | 1,899 | 2,877 | 1,701 | 2,114 | 1,953 | 1,156 | 1,069 | 1,181 | 1,487 | 1,871 | 2,236 | 1,986 | 1,296 | 731 | 366 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 129,837 | 129,837 | 2,331 | 8,987 | 37,511 | 41,268 | 71,488 | 84,308 | 74,960 | 65,023 | 39,259 | 24,556 | 7,269 | 20,389 | 32,902 | 28,129 | 26,240 | 13,120 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9,195 | -7,881 | -10,312 | -7,094 | -3,876 | -527 | -925 | -925 | -925 | -398 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 235,932 | 132,397 | 61,750 | 0 | 0 | 35,801 | 55,410 | 65,215 | 75,019 | 39,218 | 29,414 | 19,609 | 9,805 | 9,805 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 496,076 | 290,008 | 204,774 | 220,571 | 236,368 | 281,563 | 308,579 | 291,910 | 256,013 | 219,223 | 175,877 | 93,925 | 33,016 | -10,363 | -32,195 | -23,727 | -17,074 | -8,537 |
Financing Cash Flow |
Loading...
|
M | 496,076 | 290,008 | 204,774 | 220,571 | 236,368 | 281,563 | 308,579 | 291,910 | 256,013 | 219,223 | 175,877 | 93,925 | 33,016 | -10,363 | -32,195 | -23,727 | -17,074 | -8,537 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 24,433 | 20,094 | 7,550 | 7,550 | 25,616 | 24,832 | 14,872 | 14,872 | 26,367 | 6,531 | 20,679 | 12,704 | 7,605 | 10,569 | - | - | - | - |
Ending Cash |
Loading...
|
M | 55,911 | 24,433 | 38,182 | 38,182 | 7,550 | 25,616 | 28,379 | 28,379 | 14,872 | 26,367 | 6,531 | 20,679 | 12,704 | 7,605 | 10,569 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 1,645 | 1,136 | 1,829 | 1,926 | 2,023 | 2,235 | 2,622 | 2,410 | 2,038 | 1,226 | 440 | 177 | 74 | 51 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -9,195 | -7,881 | -10,312 | -7,094 | -3,876 | -527 | -925 | -925 | -925 | -398 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 8,276 | 8,098 | 20,540 | 17,772 | 16,683 | 10,121 | 67,803 | 66,558 | 66,537 | 66,010 | 398 | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -48,758 | -24,421 | 16,939 | 54,954 | 92,969 | 114,368 | 125,044 | 91,111 | 88,706 | 66,192 | 31,528 | 63,716 | 67,454 | 88,555 | 109,656 | 77,468 | 42,202 | 21,101 |
Free Cash Flow |
Loading...
|
M | -62,128 | -37,749 | -15,975 | -6,154 | 3,667 | -6,156 | -32,025 | -47,440 | -49,902 | -34,878 | -9,233 | 4,309 | 4,898 | 2,022 | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email