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 | 46 | 48 | 49 | 39 | 39 | 37 | 35 | 33 | 32 | 33 | 32 | 31 | 29 | 28 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 23 | 17 | 11 | 5 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | -19 | -22 | -21 | 3 | 4 | 5 | 4 | 3 | 2 | 3 | 6 | 7 | 8 | 8 | 7 | 6 | 2 | 0 | 2 | 0 | 1 | 1 | -2 | -1 | 2 |
Operating Cash Flow |
Loading...
|
M | 47 | 46 | 49 | 46 | 50 | 46 | 48 | 45 | 47 | 62 | 54 | 38 | 28 | 13 | 16 | 28 | 26 | 26 | 25 | 23 | 26 | 24 | 19 | 10 | 8 |
Capital Expenditures |
Loading...
|
M | -5 | -5 | -6 | -6 | -7 | -8 | -8 | -7 | -6 | -3 | -5 | -8 | -7 | -7 | -6 | -3 | -3 | -4 | -5 | -5 | -6 | -5 | -2 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | 4 | -6 | -5 | 2 | -3 | 8 | 3 | -8 | -8 | -9 | -5 | 0 | 0 | 1 | 1 | 2 | -26 | -68 | -68 | -68 | -41 | 1 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | -1 | 4 | -6 | -5 | 2 | -3 | 8 | 3 | -8 | -8 | -9 | -5 | 0 | 0 | 1 | 1 | 2 | -26 | -68 | -68 | -68 | -41 | 1 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 60 | 120 | 180 | 240 | 180 | 120 | 60 | - | - | - | - | - | - | - | - | -5 | -11 | -18 | -18 | -12 | -6 | 0 | 0 | 0 | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -15 | -5 | -2 | -1 | -1 | -1 | -6 | -6 | -7 | -8 | -3 | -2 | -1 | 0 | 27 | 54 | 81 | 81 | 49 | 22 | -4 | -5 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 1 | 2 | 4 | 5 | 5 | 4 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | -21 | -33 | -72 | -126 | -196 | -111 | 92 | 281 | 412 | 570 | 511 | 500 | 788 | 619 | 528 | 446 | 75 | 114 | 93 | 97 | 126 | 115 | 80 | 34 | 34 |
Financing Cash Flow |
Loading...
|
M | -21 | -33 | -72 | -126 | -196 | -111 | 92 | 281 | 412 | 570 | 511 | 500 | 788 | 619 | 528 | 446 | 75 | 114 | 93 | 97 | 126 | 115 | 80 | 34 | 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 | -15 | -5 | -2 | -1 | -1 | -1 | -6 | -6 | -7 | -8 | -3 | -2 | -1 | 0 | 27 | 54 | 81 | 81 | 49 | 22 | -4 | -5 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,263 | -5 | 2,991 | 3,095 | 3,476 | 4,188 | 5,788 | 7,255 | 8,547 | 9,424 | 9,007 | 8,584 | 8,171 | 7,482 | 6,997 | 6,576 | 6,206 | 6,201 | 5,069 | 3,528 | 2,009 | 463 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | 44 | 42 | 45 | 40 | 44 | 37 | 40 | 38 | 41 | 59 | 49 | 30 | 21 | 6 | 9 | 25 | 22 | 23 | 20 | 17 | 20 | 19 | 16 | 9 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email