Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 88 | 89 | 45 | -79 | 58 | 33 | 69 | 64 | 65 | 82 | 35 | 74 | 74 | 49 | 48 | 56 | 43 | 40 | 36 | 30 | 23 | 20 | 16 | 14 | 8 | 5 | 3 | 2 | 2 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 29 | 30 | 34 | 35 | 37 | 37 | 25 | 17 | 12 | 7 | 8 | 10 | 7 | 6 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 3 | 2 | 20 | 171 | 8 | 44 | 14 | 9 | 4 | 8 | 60 | 6 | 7 | 11 | 5 | 11 | 11 | 5 | 5 | 6 | 8 | 7 | -2 | -3 | 0 | - | 0 | 0 | 0 | - | 0 |
Operating Cash Flow |
Loading...
|
M | -36 | -124 | 141 | 226 | -27 | 28 | 95 | 52 | 76 | 48 | 129 | 60 | 11 | -78 | 143 | 63 | -26 | 13 | 14 | -16 | 31 | 2 | 20 | -24 | 21 | -21 | 0 | -8 | -2 | -3 | 0 |
Capital Expenditures |
Loading...
|
M | -10 | -7 | -2 | -6 | -7 | -8 | -12 | -12 | -21 | -11 | -5 | -13 | -15 | -6 | -4 | -7 | -5 | -9 | -4 | -2 | -6 | -9 | -8 | -13 | -2 | -4 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 2 | 3 | 0 | 0 | -1 | -144 | -87 | -61 | -60 | 0 | 0 | 0 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 2 | 3 | 0 | 0 | -1 | -144 | -87 | -61 | -60 | 0 | 0 | 0 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 57 | 128 | -77 | -111 | 77 | 151 | 19 | 68 | -34 | 0 | -5 | -50 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -16 | -18 | -1 | -6 | -9 | 2 | -21 | -100 | -19 | 13 | 4 | 8 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - |
Dividends Paid |
Loading...
|
M | 1 | 2 | 1 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,511 | 2,164 | 1,811 | 2,041 | 2,190 | 2,248 | 1,810 | 1,372 | 65 | 9 | 511 | -42 | 35 | 1 | -2 | -47 | 78 | -9 | 1 | 14 | -28 | 26 | 0 | 25 | -3 | -1 | 1 | 3 | 1 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 2,511 | 2,164 | 1,811 | 2,041 | 2,190 | 2,248 | 1,810 | 1,372 | 65 | 9 | 511 | -42 | 35 | 1 | -2 | -47 | 78 | -9 | 1 | 14 | -28 | 26 | 0 | 25 | -3 | -1 | 1 | 3 | 1 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -4 | 0 | -3 | -11 | 1 | -1 | -4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 38 | 63 | 34 | 24 | 26 | 56 | 61 | 122 | 195 | 148 | 29 | 29 | 35 | 128 | 15 | 2 | 4 | 9 | 1 | 3 | 1 | 0 | 5 | 15 | 0 | 0 | 9 | 0 | 2 | 0 | - |
Ending Cash |
Loading...
|
M | 36 | 38 | 63 | 34 | 24 | 26 | 56 | 61 | 122 | 195 | 148 | 29 | 29 | 35 | 128 | 15 | 2 | 4 | 9 | 1 | 3 | 1 | 1 | 5 | 15 | 26 | 0 | 9 | 3 | 5 | 1 |
Stock-Based Compensation |
Loading...
|
M | 11 | 12 | 8 | 5 | 6 | 6 | 7 | 7 | 7 | 5 | 6 | 7 | 5 | 6 | 5 | - | 0 | 1 | - | - | - | - | - | - | - | - | - | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | -16 | -18 | -1 | -6 | -9 | 2 | -21 | -100 | -19 | 13 | 4 | 8 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 870 | 710 | 487 | 484 | 776 | 652 | 625 | 644 | 666 | 716 | 614 | 534 | 532 | 437 | 395 | 369 | 353 | 264 | 222 | 188 | 135 | 136 | 96 | 81 | 51 | 48 | 20 | 7 | 7 | 5 | 0 |
Free Cash Flow |
Loading...
|
M | -46 | -131 | 139 | 220 | -34 | 20 | 82 | 40 | 55 | 36 | 125 | 47 | -4 | -84 | 140 | 56 | -30 | 3 | 10 | -19 | 25 | -7 | 12 | -37 | 19 | -25 | -1 | -9 | -3 | -3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email