Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 | 1992-06-30 | 1991-06-30 | 1990-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -46 | 15 | 29 | -57 | 2 | 32 | 32 | 33 | 40 | 28 | 16 | 11 | 25 | 11 | -52 | -16 | -116 | -14 | -21 | -70 | -27 | -44 | -45 | 38 | 59 | 129 | 116 | 78 | 116 | 77 | 128 | 63 | 38 | 26 |
Depreciation and Amortization |
Loading...
|
M | 27 | 26 | 26 | 24 | 23 | 23 | 20 | 18 | 18 | 18 | 25 | 27 | 26 | 27 | 32 | 42 | 45 | 50 | 53 | 65 | 73 | 79 | 90 | 91 | 90 | 70 | 88 | 82 | 76 | 70 | 56 | 37 | 18 | 19 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | 0 | 2 | 54 | -2 | 6 | -2 | -5 | -14 | -8 | 5 | -2 | -14 | -6 | 21 | 12 | 110 | 5 | -9 | 61 | 23 | 57 | 82 | 23 | 6 | -16 | 0 | 30 | -1 | 13 | 2 | 5 | -2 | 1 |
Operating Cash Flow |
Loading...
|
M | 5 | 0 | 37 | 53 | 7 | 37 | 46 | 56 | 39 | 56 | 51 | 43 | 12 | 21 | 17 | 13 | 11 | 27 | 36 | 5 | 96 | 90 | 152 | 126 | 210 | 182 | 184 | 202 | 155 | 131 | 192 | 90 | 49 | 63 |
Capital Expenditures |
Loading...
|
M | -36 | -40 | -25 | -19 | -25 | -25 | -33 | -52 | -26 | -19 | -9 | -6 | -21 | -13 | -15 | -13 | -8 | -12 | -9 | -12 | -24 | -10 | -42 | -59 | -146 | -276 | -143 | -182 | -89 | -105 | -135 | -67 | -17 | -17 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | -2 | 0 | 0 | 0 | -2 | 0 | -1 | 3 | 2 | 0 | 0 | 4 | 7 | 25 | - | 5 | 0 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | -2 | 0 | 0 | 0 | -2 | 0 | -1 | 3 | 2 | 0 | 0 | 4 | 7 | 25 | - | 5 | 0 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 27 | 27 | -13 | -35 | -4 | 2 | 3 | 9 | -9 | -2 | -26 | -51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -9 | -2 | -2 | -1 | 0 | 3 | -6 | -10 | -38 | -19 | 1 | 0 | -5 | 4 | - | - | 0 | 0 | -8 | -3 | 0 | -17 | -49 | -39 | -20 | -121 | -56 | -84 | -2 | - | - | -40 | - |
Dividends Paid |
Loading...
|
M | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 15 | 11 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | 34 | 28 | 34 | 28 | 39 | 26 | 21 | 7 | - |
Other Financial Activities |
Loading...
|
M | 201 | 160 | 3 | 122 | 127 | 120 | 140 | 176 | 171 | 182 | 3 | 249 | -1 | 0 | 81 | -35 | 36 | -90 | 0 | 1 | -26 | -56 | -150 | -21 | 27 | 371 | 87 | 0 | 0 | 0 | -103 | 247 | -4 | -14 |
Financing Cash Flow |
Loading...
|
M | 201 | 160 | 3 | 122 | 127 | 120 | 140 | 176 | 171 | 182 | 3 | 249 | -1 | 0 | 81 | -35 | 36 | -90 | 0 | 1 | -26 | -56 | -150 | -21 | 27 | 371 | 87 | 0 | 0 | 0 | -103 | 247 | -4 | -14 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 4 | - | 0 | -2 | 0 | 0 | -4 | 0 | -1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 53 | 78 | 75 | 22 | 45 | 35 | 17 | 10 | 16 | 9 | 11 | 27 | 43 | 43 | 20 | 40 | 35 | 106 | 65 | 77 | 19 | 7 | 19 | 44 | 8 | 10 | 25 | 60 | 81 | 76 | 138 | 128 | 36 | 2 |
Ending Cash |
Loading...
|
M | 47 | 53 | 78 | 75 | 22 | 45 | 35 | 17 | 10 | 16 | 9 | 11 | 27 | 43 | 43 | 20 | 40 | 35 | 106 | 65 | 77 | 19 | 7 | 19 | 44 | 8 | 10 | 25 | 60 | 81 | 70 | 245 | 17 | 36 |
Stock-Based Compensation |
Loading...
|
M | 3 | 4 | 3 | 4 | 3 | 6 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 1 | 2 | 4 | -2 | - | - | - | - | - | - | - | - | - | -5 | -8 | -1 | -6 | 1 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -9 | -2 | -2 | -1 | 0 | 3 | -6 | -10 | -38 | -19 | 1 | 0 | -5 | 4 | - | - | 0 | 0 | -8 | -3 | 0 | -17 | -49 | -39 | -20 | -121 | -56 | -84 | -2 | - | - | -40 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 222 | 243 | 224 | 199 | 191 | 189 | 168 | 137 | 141 | 151 | 162 | 166 | 202 | 174 | 175 | 185 | 194 | 180 | 221 | 201 | 184 | 162 | 64 | 16 | 217 | 210 | 216 | 196 | 333 | 304 | 314 | 373 | 68 | 82 |
Free Cash Flow |
Loading...
|
M | -32 | -39 | 12 | 34 | -18 | 12 | 13 | 4 | 13 | 37 | 42 | 37 | -9 | 7 | 1 | 0 | 3 | 15 | 27 | -8 | 72 | 79 | 109 | 68 | 64 | -94 | 41 | 19 | 66 | 26 | 57 | 23 | 32 | 46 |
StockViz Staff
September 20, 2024
Any question? Send us an email