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 | 192 | 165 | 121 | 153 | 148 | 121 | 116 | 123 | 122 | 121 | 114 | 109 | 85 | 101 | 100 | 91 | 117 | 130 | 123 | 123 | 83 | 52 | 26 |
Depreciation and Amortization |
Loading...
|
M | 45 | 46 | 23 | 21 | 21 | 21 | 21 | 21 | 34 | 52 | 54 | 55 | 43 | 26 | 25 | 25 | 25 | 25 | 25 | 26 | 19 | 13 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 66 | 2 | 1 | 2 | 3 | 19 | 19 | 19 | 18 | 4 | 5 | 4 | 6 | 5 | 6 | 9 | 10 | 11 | 13 | 10 | 7 | 4 | 1 |
Operating Cash Flow |
Loading...
|
M | 286 | 254 | 179 | 140 | 24 | 66 | 21 | 92 | 170 | 194 | 226 | 216 | 176 | 145 | 97 | 66 | 92 | 68 | 98 | 100 | 42 | 47 | 41 |
Capital Expenditures |
Loading...
|
M | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -5 | -4 | -4 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -1 | -1 | -2 | -3 | -3 | -4 | -5 | -4 | -4 | -3 | -4 | -5 | -6 | -6 | -5 | -3 | -2 | -2 | -5 | -4 | -4 | -3 |
Investing Cash Flow |
Loading...
|
M | - | -1 | -1 | -2 | -3 | -3 | -4 | -5 | -4 | -4 | -3 | -4 | -5 | -6 | -6 | -5 | -3 | -2 | -2 | -5 | -4 | -4 | -3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -114 | -89 | -89 | -5 | 29 | -418 | -523 | -547 | -530 | -168 | -95 | -120 | -185 | -94 | -535 | -961 | -1,346 | -1,377 | -1,377 | -918 | -459 | -459 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -88 | -94 | -84 | -140 | -93 | -66 | -43 | -21 | -18 | -18 | - | 524 | 524 | 1,049 | 1,855 | 1,330 | 1,330 | 806 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 3 | 3 | 3 | 6 | 10 | 17 | 24 | 25 | 27 | 33 | 30 | 32 | 30 | 18 | 16 | 16 | 8 | 8 | 6 | - |
Other Financial Activities |
Loading...
|
M | -32 | 29 | 59 | 171 | 170 | 643 | 589 | 530 | 531 | -4 | 17 | 28 | 28 | 94 | 65 | 28 | -29 | -94 | -86 | -92 | -35 | -35 | -34 |
Financing Cash Flow |
Loading...
|
M | -32 | 29 | 59 | 171 | 170 | 643 | 589 | 530 | 531 | -4 | 17 | 28 | 28 | 94 | 65 | 28 | -29 | -94 | -86 | -92 | -35 | -35 | -34 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | -1 | 0 | 1 | 1 | 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 | 17 | 15 | 11 | 14 | 14 | 12 | 10 | 8 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 1 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -88 | -94 | -84 | -140 | -93 | -66 | -43 | -21 | -18 | -18 | - | 524 | 524 | 1,049 | 1,855 | 1,330 | 1,330 | 806 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,199 | 1,199 | 896 | 1,205 | 1,169 | 1,058 | 905 | 764 | 625 | 505 | 539 | 540 | 596 | 708 | 703 | 693 | 658 | 574 | 394 | 336 | 207 | 69 | 69 |
Free Cash Flow |
Loading...
|
M | 284 | 252 | 178 | 139 | 23 | 65 | 19 | 90 | 168 | 192 | 225 | 214 | 175 | 144 | 95 | 63 | 89 | 65 | 95 | 96 | 38 | 43 | 38 |
StockViz Staff
September 20, 2024
Any question? Send us an email