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 | 8 | 8 | 21 | 9 | 10 | 10 | 10 | 9 | 7 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | -2 | -21 | -1 | 1 | 0 | 3 | 0 | 2 | -1 | 2 | 0 | 3 | 3 | 2 | 1 | 3 | 1 | 1 | -3 | 2 | 2 | -1 | -3 | 2 |
Operating Cash Flow |
Loading...
|
M | 15 | 7 | 21 | 5 | 13 | 11 | 17 | 9 | 9 | 12 | 15 | 11 | 24 | 4 | -2 | 2 | 9 | 7 | 11 | -1 | 10 | 6 | 9 | 2 | 8 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -3 | -2 | 0 | -1 | 0 | -3 | -3 | 0 | 0 | -2 | 0 | 0 | -1 | -3 | -1 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | 5 | -10 | 1 | 7 | 0 | 1 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -27 | -42 | 1 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | 5 | -10 | 1 | 7 | 0 | 1 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -27 | -42 | 1 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 60 | 60 | 60 | 60 | - | - | - | - | - | - | - | - | - | - | - | -5 | -6 | -6 | - | 0 | 0 | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -10 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -5 | -1 | -1 | -1 | 0 | 0 | - | 0 | 27 | 27 | 27 | 0 | -5 | - | - | 0 |
Dividends Paid |
Loading...
|
M | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -56 | 42 | 0 | -7 | -68 | 3 | -54 | -77 | 17 | 206 | 135 | 54 | 175 | 147 | 124 | 342 | 7 | 56 | 42 | -30 | 46 | 35 | 45 | 0 | 34 |
Financing Cash Flow |
Loading...
|
M | -56 | 42 | 0 | -7 | -68 | 3 | -54 | -77 | 17 | 206 | 135 | 54 | 175 | 147 | 124 | 342 | 7 | 56 | 42 | -30 | 46 | 35 | 45 | 0 | 34 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 305 | 322 | 222 | 229 | 278 | 301 | 356 | 547 | 785 | 731 | 667 | 603 | 447 | 271 | 241 | 80 | 133 | 106 | 102 | 178 | 152 | 109 | 50 | 89 | 60 |
Ending Cash |
Loading...
|
M | 230 | 305 | 21 | 222 | 229 | 278 | 301 | 356 | 547 | 785 | 731 | 667 | 603 | 447 | 271 | 241 | 80 | 133 | 106 | 102 | 178 | 152 | 109 | 50 | 89 |
Stock-Based Compensation |
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 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | -10 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -5 | -1 | -1 | -1 | 0 | 0 | - | 0 | 27 | 27 | 27 | 0 | -5 | - | - | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,607 | -2,098 | 814 | 629 | 651 | 897 | 917 | 1,010 | 1,363 | 2,497 | 2,384 | 2,302 | 2,241 | 2,080 | 1,961 | 1,889 | 1,551 | 1,595 | 1,541 | 1,518 | 1,546 | 463 | - | - | 0 |
Free Cash Flow |
Loading...
|
M | 14 | 6 | 21 | 4 | 12 | 8 | 16 | 7 | 6 | 11 | 14 | 10 | 24 | 1 | -5 | 1 | 8 | 5 | 11 | -2 | 9 | 2 | 8 | 1 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email