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 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 101 | 67 | 72 | 44 | -91 | -63 | -78 | -49 | -34 | -33 | -46 | -45 | -53 | -55 | -27 | -36 | -38 | -54 | -37 | -29 | -31 | -12 | -22 | -31 | -24 | -25 | -21 | -24 | -28 | -30 | -35 | -32 | -33 | -33 | -27 | -23 | -11 | -4 | -23 | -23 | -28 | -30 | -9 | -5 | -2 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 35 | 16 | 23 | 11 | -22 | -13 | -19 | -9 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -2 | 3 | 2 | 2 | 5 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 12 | 13 | 14 | 14 | 2 | 2 | 1 | - |
Operating Cash Flow |
Loading...
|
M | 75 | 60 | 45 | 10 | -83 | -80 | -83 | -77 | -70 | -55 | -46 | -39 | -36 | -49 | -46 | -47 | -46 | -38 | -31 | -26 | -27 | -28 | -27 | -27 | -26 | -25 | -24 | -26 | -27 | -29 | -31 | -30 | -29 | -25 | -20 | -18 | -14 | -9 | -9 | -6 | -2 | -4 | -3 | -3 | -2 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -8 | 18 | 35 | 51 | 66 | 39 | 23 | 6 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 3 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -8 | 18 | 35 | 51 | 66 | 39 | 23 | 6 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 3 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -36 | -73 | -109 | -146 | -109 | -68 | -26 | 15 | 45 | 70 | 95 | 90 | 70 | 50 | 30 | 30 | 20 | 9 | -1 | -2 | -3 | -2 | -2 | -2 | 0 | 0 | -2 | 12 | 12 | 12 | 14 | 0 | -4 | -4 | -18 | -32 | -22 | -22 | -7 | 6 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 39 | 42 | 44 | 46 | 11 | 8 | 6 | 32 | 32 | 35 | 35 | 10 | 15 | 12 | 33 | 29 | 64 | 64 | 83 | 83 | 104 | 104 | 124 | 125 | 63 | 62 | 1 | - | - | - | - | - |
Dividends Paid |
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 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -37 | -37 | -5 | -35 | -2 | 3 | 1 | 2 | 33 | 21 | 16 | 16 | -4 | 4 | 24 | 24 | 14 | 30 | 16 | 16 | 16 | -2 | -2 | -2 | -2 | 0 | 0 | 14 | 35 | 35 | 35 | 21 | 38 | 38 | 38 | 37 | 41 | 40 | 42 | 43 | 1 | 3 | 1 | 1 | 0 | - |
Financing Cash Flow |
Loading...
|
M | -37 | -37 | -5 | -35 | -2 | 3 | 1 | 2 | 33 | 21 | 16 | 16 | -4 | 4 | 24 | 24 | 14 | 30 | 16 | 16 | 16 | -2 | -2 | -2 | -2 | 0 | 0 | 14 | 35 | 35 | 35 | 21 | 38 | 38 | 38 | 37 | 41 | 40 | 42 | 43 | 1 | 3 | 1 | 1 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 34 | 44 | 59 | 27 | 46 | 69 | 119 | 95 | 105 | 100 | 113 | 92 | 93 | 30 | 34 | 21 | 42 | 12 | 19 | 13 | 12 | 16 | 7 | 28 | 11 | 9 | 7 | 20 | 36 | 30 | 38 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | 1 | 1 | 1 | 2 | - |
Ending Cash |
Loading...
|
M | 36 | 34 | 45 | 59 | 27 | 46 | 69 | 119 | 95 | 105 | 100 | 113 | 92 | 93 | 30 | 34 | 21 | 42 | 12 | 19 | 13 | 12 | 16 | 7 | 28 | 11 | 9 | 7 | 20 | 36 | 30 | 38 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | 1 | 1 | 1 | 2 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 39 | 42 | 44 | 46 | 11 | 8 | 6 | 32 | 32 | 35 | 35 | 10 | 15 | 12 | 33 | 29 | 64 | 64 | 83 | 83 | 104 | 104 | 124 | 125 | 63 | 62 | 1 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 45 | 47 | 78 | 82 | 41 | 39 | 8 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 401 | 341 | 317 | 294 | 275 | 349 | 384 | 385 | 371 | 353 | 329 | 262 | 200 | 159 | 128 | 125 | 121 | 127 | 131 | 149 | 164 | 182 | 171 | 174 | 177 | 175 | 196 | 204 | 206 | 189 | 175 | 175 | 185 | 175 | 164 | 147 | 126 | 83 | 37 | 3 | -34 | -15 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 75 | 60 | 45 | 10 | -83 | -80 | -83 | -78 | -71 | -56 | -46 | -39 | -36 | -49 | -46 | -47 | -46 | -38 | -31 | -27 | -27 | -29 | -28 | -27 | -26 | -25 | -24 | -26 | -27 | -29 | -31 | -30 | -29 | -25 | -21 | -19 | -15 | -10 | -10 | -6 | -3 | -5 | -3 | -3 | -2 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email