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 | 29 | 27 | 19 | 20 | 16 | 17 | 21 | 26 | 28 | 26 | 21 | 17 | 17 | 22 | 20 | 18 | 15 | 9 | 9 | 10 | 10 | 10 | 13 | 12 | 10 | 10 | 7 | 7 | 9 | 10 | 11 | 13 | 15 | 16 | 16 | 17 | 16 | 14 | 13 | 13 | 12 | 11 | 11 | 9 | 9 | 8 | 7 | 8 | 6 | 5 | 5 | 4 | 3 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 30 | 29 | 22 | 28 | 28 | 28 | 28 | 28 | 29 | 29 | 30 | 30 | 31 | 31 | 31 | 31 | 30 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 29 | 28 | 27 | 26 | 24 | 23 | 22 | 21 | 20 | 19 | 18 | 17 | 16 | 15 | 14 | 14 | 13 | 12 | 11 | 10 | 9 | 9 | 8 | 8 | 6 | 4 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 12 | 2 | 2 | 4 | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 67 | 60 | 43 | 46 | 47 | 49 | 40 | 52 | 64 | 54 | 54 | 36 | 30 | 68 | 67 | 71 | 68 | 40 | 37 | 41 | 44 | 39 | 43 | 35 | 40 | 38 | 41 | 44 | 33 | 33 | 29 | 33 | 35 | 44 | 41 | 37 | 40 | 33 | 32 | 34 | 31 | 29 | 26 | 22 | 22 | 23 | 25 | 24 | 24 | 18 | 17 | 18 | 14 | 11 | 8 |
Capital Expenditures |
Loading...
|
M | -43 | -39 | -27 | -38 | -37 | -37 | -31 | -30 | -31 | -30 | -28 | -21 | -19 | -21 | -30 | -35 | -35 | -33 | -33 | -30 | -31 | -30 | -24 | -21 | -28 | -33 | -41 | -51 | -54 | -57 | -54 | -51 | -44 | -39 | -37 | -34 | -35 | -36 | -37 | -41 | -40 | -39 | -40 | -38 | -35 | -30 | -25 | -20 | -20 | -20 | -20 | -25 | -20 | -16 | -11 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | -1 | -2 | -2 | -3 | -3 | -4 | -3 | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | -6 | -6 | -6 | -6 | 1 | 6 | 6 | 5 | 5 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | -1 | -2 | -2 | -3 | -3 | -4 | -3 | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | -6 | -6 | -6 | -6 | 1 | 6 | 6 | 5 | 5 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -5 | -7 | -7 | -9 | -9 | -9 | -9 | -7 | -16 | -15 | 21 | 22 | 33 | 25 | -7 | -11 | -10 | -4 | -8 | -6 | -9 | -12 | -15 | -11 | -7 | -2 | 1 | 9 | 18 | 27 | 27 | 19 | 8 | -3 | 0 | 0 | 0 | 3 | 0 | 0 | 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 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 32 | 32 | 7 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 51 | 51 | 51 | 51 | 6 | 6 | 6 | 6 | 5 | 3 | 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 | 0 | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 306 | 428 | 273 | 369 | 371 | 250 | 129 | 60 | 70 | 69 | 101 | 54 | 45 | 158 | 236 | 337 | 446 | 424 | 405 | 394 | 385 | 383 | 376 | 348 | 325 | 312 | 292 | 283 | 229 | 206 | 234 | 262 | 284 | 274 | 202 | 148 | 112 | 71 | 47 | 14 | -7 | -8 | -8 | -21 | -13 | -16 | -13 | 0 | 2 | 6 | 5 | 4 | 2 | 2 | - |
Financing Cash Flow |
Loading...
|
M | 306 | 428 | 273 | 369 | 371 | 250 | 129 | 60 | 70 | 69 | 101 | 54 | 45 | 158 | 236 | 337 | 446 | 424 | 405 | 394 | 385 | 383 | 376 | 348 | 325 | 312 | 292 | 283 | 229 | 206 | 234 | 262 | 284 | 274 | 202 | 148 | 112 | 71 | 47 | 14 | -7 | -8 | -8 | -21 | -13 | -16 | -13 | 0 | 2 | 6 | 5 | 4 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -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 | -32 | -8 | 8 | 13 | 21 | 29 | 39 | 38 | 30 | 26 | 24 | 36 | 40 | 29 | 19 | 36 | 63 | 98 | 130 | 130 | 132 | 135 | 141 | 146 | 140 | 129 | 122 | 116 | 112 | 108 | 95 | 76 | 67 | 59 | 56 | 60 | 63 | 69 | 78 | 82 | 82 | 84 | 86 | 89 | 72 | 53 | 32 | 8 | 6 | 3 | 1 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 24 | 21 | 17 | 9 | 10 | 11 | 8 | 23 | 33 | 24 | 26 | 15 | 11 | 47 | 37 | 35 | 33 | 7 | 5 | 11 | 13 | 9 | 19 | 14 | 12 | 5 | 0 | -7 | -20 | -23 | -25 | -19 | -10 | 4 | 4 | 3 | 6 | -3 | -5 | -7 | -9 | -10 | -14 | -15 | -13 | -7 | 0 | 4 | 4 | -2 | -4 | -3 | -2 | -2 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email