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 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 8 | 8 | 6 | 7 | 6 | 4 | 2 | 4 | 6 | 9 | 7 | 5 | 5 | 4 | 4 | 5 | 10 | 2 | 1 | 2 | 4 | 2 | 2 | 2 | 3 | 5 | 1 | 1 | 3 | 2 | 1 | 3 | 4 | 4 | 3 | 4 | 5 | 4 | 3 | 3 | 4 | 3 | 2 | 3 | 3 | 2 | 1 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 11 | 0 | 1 | 0 | 1 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 20 | 17 | 28 | 1 | 14 | 21 | 10 | 2 | 16 | 12 | 23 | 14 | 5 | 12 | 5 | 8 | 43 | 10 | 9 | 6 | 15 | 8 | 13 | 9 | 11 | 11 | 5 | 13 | 8 | 14 | 8 | 3 | 9 | 9 | 12 | 5 | 17 | 7 | 8 | 8 | 10 | 5 | 11 | 4 | 8 | 2 | 7 | 4 | 10 | 4 | 6 | 4 | 4 | 3 | 8 |
Capital Expenditures |
Loading...
|
M | -11 | -12 | -14 | -7 | -7 | -11 | -13 | -6 | -7 | -5 | -11 | -7 | -6 | -4 | -4 | -5 | -8 | -12 | -10 | -5 | -6 | -12 | -7 | -6 | -6 | -5 | -4 | -13 | -11 | -13 | -14 | -16 | -13 | -10 | -12 | -9 | -8 | -8 | -10 | -9 | -10 | -8 | -14 | -8 | -9 | -9 | -12 | -5 | -4 | -4 | -6 | -6 | -4 | -5 | -11 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 1 | 5 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 1 | 5 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -3 | -2 | -2 | -2 | -3 | -2 | -2 | -2 | -1 | -11 | -1 | 35 | -1 | -1 | -8 | 3 | -4 | 0 | -3 | -1 | -3 | -3 | -5 | -4 | 1 | 1 | -1 | 0 | 9 | 10 | 9 | - | 0 | - | -3 | 3 | 0 | - | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2 | 25 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 47 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | 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 | 0 | 155 | 151 | 0 | 121 | 125 | 123 | 2 | 1 | 3 | 54 | 12 | 0 | 35 | 7 | 3 | 113 | 113 | 108 | 113 | 91 | 94 | 96 | 104 | 88 | 87 | 68 | 82 | 75 | 67 | 59 | 27 | 52 | 96 | 87 | 49 | 42 | 25 | 33 | 12 | 1 | 0 | 0 | -8 | 0 | 0 | -13 | 0 | -3 | 3 | 1 | 2 | 0 | 2 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 155 | 151 | 0 | 121 | 125 | 123 | 2 | 1 | 3 | 54 | 12 | 0 | 35 | 7 | 3 | 113 | 113 | 108 | 113 | 91 | 94 | 96 | 104 | 88 | 87 | 68 | 82 | 75 | 67 | 59 | 27 | 52 | 96 | 87 | 49 | 42 | 25 | 33 | 12 | 1 | 0 | 0 | -8 | 0 | 0 | -13 | 0 | -3 | 3 | 1 | 2 | 0 | 2 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 14 | 18 | 9 | 19 | 17 | 12 | 20 | 29 | 25 | 24 | 15 | 21 | 25 | 29 | 30 | 29 | 5 | 6 | 12 | 11 | 5 | 9 | 7 | 8 | 8 | 7 | 5 | 4 | 7 | 4 | 3 | 6 | 2 | 3 | 3 | 7 | 2 | 5 | 7 | 8 | 6 | 8 | 6 | 9 | 10 | 17 | 3 | 3 | 3 | 0 | 1 | 0 | 0 | 0 | - |
Ending Cash |
Loading...
|
M | 11 | 14 | 18 | 9 | 19 | 17 | 12 | 20 | 29 | 25 | 24 | 15 | 21 | 25 | 29 | 30 | 29 | 5 | 6 | 12 | 11 | 5 | 9 | 7 | 8 | 8 | 7 | 5 | 4 | 7 | 4 | 3 | 6 | 2 | 3 | 3 | 7 | 2 | 5 | 7 | 8 | 6 | 8 | 6 | 9 | 10 | 17 | 3 | 3 | 3 | 0 | 1 | 0 | 0 | 0 |
Stock-Based Compensation |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -19 | -16 | -1 | 4 | 5 | 1 | 3 | 12 | 13 | 11 | 2 | 4 | 10 | 9 | 14 | 7 | -1 | -2 | 32 | 34 | 34 | 31 | 31 | 36 | 37 | 37 | 37 | 29 | 27 | 29 | 31 | 25 | 23 | 16 | 12 | 16 | 15 | 12 | 17 | 19 | 20 | 21 | 21 | 19 | 22 | 23 | 25 | 2 | 3 | 2 | 1 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 10 | 5 | 15 | -5 | 7 | 10 | -3 | -4 | 8 | 7 | 11 | 6 | -1 | 9 | 1 | 3 | 35 | -2 | -1 | 1 | 9 | -4 | 6 | 2 | 5 | 6 | 1 | 0 | -2 | 1 | -6 | -13 | -5 | -1 | 0 | -4 | 9 | -1 | -1 | -1 | 0 | -2 | -3 | -4 | 0 | -6 | -5 | -1 | 6 | 0 | -1 | -2 | 0 | -2 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email