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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 37 | 26 | 20 | 16 | 10 | 1 | -4 | -6 | -3 | 2 | 5 | 8 | 10 | 9 | 5 | 4 | 1 | 3 | 8 | 7 | 4 |
Depreciation and Amortization |
Loading...
|
M | 9 | 8 | 11 | 9 | 8 | 7 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 6 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 69 | 51 | 22 | 14 | 2 | -8 | 1 | -2 | 3 | 16 | 9 | 9 | 19 | 12 | 10 | 10 | -8 | -5 | 0 | 2 | 3 |
Capital Expenditures |
Loading...
|
M | -11 | -12 | -13 | -10 | -11 | -11 | -9 | -13 | -15 | -17 | -18 | -13 | -9 | -10 | -8 | -9 | -8 | -5 | -3 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 0 | 10 | 25 | 37 | 52 | 42 | 28 | 17 | 3 | 3 | 3 | 2 | -3 | -3 | -4 | -4 |
Investing Cash Flow |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 0 | 10 | 25 | 37 | 52 | 42 | 28 | 17 | 3 | 3 | 3 | 2 | -3 | -3 | -4 | -4 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -8 | -10 | -11 | -6 | 2 | 4 | 4 | -1 | -1 | -1 | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | 3 | 19 | 19 | 1 | 0 | -17 | -17 | 0 | 0 | 0 | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 7 | 7 | 7 | 7 | 0 | 1 | 2 | 2 | 3 | 2 | 3 | 6 | 9 | 10 | 10 | -9 | -13 | -14 | -15 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 7 | 7 | 7 | 7 | 0 | 1 | 2 | 2 | 3 | 2 | 3 | 6 | 9 | 10 | 10 | -9 | -13 | -14 | -15 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 84 | 57 | 48 | 26 | 13 | 19 | 22 | 25 | 31 | 28 | 37 | 35 | 30 | 113 | 17 | 2 | 1 | 4 | 8 | 17 | 12 |
Ending Cash |
Loading...
|
M | 114 | 84 | 57 | 48 | 26 | 13 | 19 | 22 | 25 | 31 | 28 | 37 | 35 | 30 | 113 | 17 | 2 | 1 | 4 | 8 | 17 |
Stock-Based Compensation |
Loading...
|
M | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | 3 | 19 | 19 | 1 | 0 | -17 | -17 | 0 | 0 | 0 | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 522 | 486 | 458 | 434 | 412 | 395 | 397 | 405 | 422 | 440 | 448 | 459 | 365 | 262 | 160 | 40 | 19 | 10 | - | - | - |
Free Cash Flow |
Loading...
|
M | 58 | 39 | 10 | 3 | -8 | -19 | -9 | -15 | -12 | 0 | -9 | -4 | 9 | 1 | 1 | 2 | -16 | -10 | -3 | 1 | 2 |
StockViz Staff
September 20, 2024
Any question? Send us an email