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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 57 | 44 | 46 | 44 | 31 | 44 | 34 | 39 | 4 | 39 | 41 | 39 | 3 | 33 | 36 | 14 | 19 | 32 | 27 | 40 | 31 | 25 | 26 |
Depreciation and Amortization |
Loading...
|
M | 5 | 23 | 13 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 18 | 24 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 65 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 17 | -1 | 1 | 1 | 3 | 0 | 1 | 3 | 1 | 1 | 4 | 3 | 3 | 3 | 1 |
Operating Cash Flow |
Loading...
|
M | 16 | 74 | 85 | 110 | -16 | 36 | 10 | -6 | 27 | -9 | 80 | 72 | 51 | 23 | 70 | 32 | 20 | -25 | 39 | 58 | -4 | 6 | 41 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | - | -1 | -3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | - | -1 | -3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -54 | -60 | 25 | 15 | 15 | -26 | -422 | -90 | -9 | -9 | -60 | -18 | -34 | -74 | 31 | -459 | -459 | -459 | - | -459 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -21 | -9 | -8 | -49 | -27 | -41 | -22 | -2 | 0 | -18 | - | - | - | - | 524 | - | 524 | 806 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 0 | 3 | - | - | 3 | 7 | 7 | 7 | 4 | 10 | 13 | 4 | 6 | 8 | - | 2 | 6 | - |
Other Financial Activities |
Loading...
|
M | 0 | -3 | 81 | -109 | 60 | 53 | 58 | -1 | 533 | -1 | -1 | 0 | -2 | 19 | 10 | 0 | 65 | -10 | -27 | -57 | 0 | -1 | -34 |
Financing Cash Flow |
Loading...
|
M | 0 | -3 | 81 | -109 | 60 | 53 | 58 | -1 | 533 | -1 | -1 | 0 | -2 | 19 | 10 | 0 | 65 | -10 | -27 | -57 | 0 | -1 | -34 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | 1 | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 85 | 48 | 26 | 26 | 44 | 36 | 35 | 70 | 30 | 153 | 89 | 33 | 51 | 49 | 23 | 77 | 30 | 6 | 3 | 3 | 9 | 11 | 7 |
Ending Cash |
Loading...
|
M | 79 | 85 | 48 | 1 | 26 | 44 | 36 | 35 | 70 | 30 | 153 | 89 | 33 | 51 | 49 | 23 | 77 | 30 | 6 | 3 | 3 | 9 | 11 |
Stock-Based Compensation |
Loading...
|
M | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -21 | -9 | -8 | -49 | -27 | -41 | -22 | -2 | 0 | -18 | - | - | - | - | 524 | - | 524 | 806 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 340 | 302 | 274 | 282 | 340 | 305 | 278 | 246 | 229 | 152 | 137 | 108 | 109 | 186 | 137 | 164 | 222 | 181 | 127 | 129 | 137 | - | 69 |
Free Cash Flow |
Loading...
|
M | 16 | 74 | 84 | 110 | -16 | 36 | 9 | -6 | 26 | -10 | 79 | 72 | 50 | 23 | 69 | 32 | 19 | -26 | 38 | 57 | -5 | 5 | 38 |
StockViz Staff
September 19, 2024
Any question? Send us an email