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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -82 | -96 | -91 | -84 | -81 | 37 | -82 | -92 | -95 | -99 | -84 | -83 | -91 | -98 | -99 | -90 | -40 | -102 | -106 | -110 | -93 | -92 | -95 | -69 | -91 | -88 | -77 | -83 | -66 | -56 | -63 | -56 | -23 | -41 | -40 | -32 | -5 | -27 | 4 | -18 | -12 | -12 | -11 | -9 | -7 | -5 | -5 | -6 | -5 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 15 | 26 | 20 | 3 | 0 | -127 | 2 | 3 | 4 | 2 | 2 | 2 | 2 | 5 | 9 | 3 | 2 | 2 | 2 | 2 | 2 | -1 | -1 | -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 | - |
Operating Cash Flow |
Loading...
|
M | -100 | -72 | -62 | -67 | -95 | -66 | -71 | -74 | -98 | -84 | -85 | -117 | -121 | -49 | -68 | -68 | -105 | -94 | -86 | -88 | -103 | -74 | -64 | -67 | -99 | -74 | -78 | -59 | -74 | -51 | -49 | 158 | -19 | -31 | -25 | 4 | -26 | -8 | -23 | -1 | -27 | -14 | -15 | -16 | -12 | -12 | -11 | -11 | -16 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | -18 | 0 | 0 | 0 | 0 | -2 | -3 | -5 | 0 | 0 | -1 | -1 | -5 | -4 | -4 | -7 | -2 | -1 | -2 | -1 | -3 | -1 | -1 | -1 | -2 | -1 | 0 | -1 | -3 | -3 | -3 | -2 | -3 | -11 | -4 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -18 | -18 | 0 | 133 | 132 | - | - | - | - | - | 1,803 | 1,803 | 1,803 | 1,803 | 113 | 104 | 282 | 199 | 133 | -267 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -18 | -18 | 0 | 133 | 132 | - | - | - | - | - | 1,803 | 1,803 | 1,803 | 1,803 | 113 | 104 | 282 | 199 | 133 | -267 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 0 | 2 | 0 | 1 | 0 | 1 | -19 | -254 | - | - | 1 | 4 | 2 | 5 | 278 | 3 | 4 | 5 | 1 | 7 | 10 | 528 | 3 | 5 | 273 | 4 | 4 | 163 | 1 | 1 | 1 | 2 | 1 | 2 | 239 | 0 | 95 | 1 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 6 | 1 | 2 | 0 | 58 | 0 | 1 | 0 | 1 | 1 | 4 | -503 | 7 | 1 | 4 | 252 | 5 | 0 | 3 | 4 | 5 | 1 | 7 | 10 | 12 | -268 | 5 | 273 | 4 | -158 | 163 | 1 | 1 | -5 | 2 | 1 | 2 | 0 | 0 | 95 | 1 | -2 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 6 | 1 | 2 | 0 | 58 | 0 | 1 | 0 | 1 | 1 | 4 | -503 | 7 | 1 | 4 | 252 | 5 | 0 | 3 | 4 | 5 | 1 | 7 | 10 | 12 | -268 | 5 | 273 | 4 | -158 | 163 | 1 | 1 | -5 | 2 | 1 | 2 | 0 | 0 | 95 | 1 | -2 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 88 | 64 | 85 | 104 | 139 | 122 | 89 | 80 | 203 | 400 | 969 | 1,888 | 127 | 105 | 296 | 89 | 81 | 82 | 84 | 103 | 71 | 156 | 210 | 364 | 103 | 133 | 139 | 200 | 161 | 286 | 234 | 39 | 72 | 80 | 73 | 35 | 14 | 70 | 108 | 33 | 72 | 106 | 77 | 83 | 91 | 83 | 96 | 112 | 118 | - |
Ending Cash |
Loading...
|
M | 119 | 88 | 64 | 85 | 104 | 139 | 122 | 89 | 80 | 203 | 400 | 969 | 1,888 | 127 | 105 | 296 | 89 | 81 | 82 | 84 | 103 | 71 | 156 | 210 | 364 | 103 | 133 | 139 | 200 | 161 | 286 | 234 | 39 | 72 | 80 | 73 | 35 | 14 | 70 | 108 | 33 | 72 | 106 | 77 | 83 | 91 | 83 | 96 | 112 | 118 |
Stock-Based Compensation |
Loading...
|
M | 9 | 14 | 9 | 12 | 10 | 11 | 11 | 11 | 16 | 12 | 12 | 15 | 15 | 17 | 18 | 20 | 20 | 17 | 19 | 19 | 18 | 18 | 24 | 16 | 15 | 13 | 12 | 12 | 11 | 10 | 12 | 11 | 9 | 9 | 9 | 8 | 5 | 5 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | 0 | 2 | 0 | 1 | 0 | 1 | -19 | -254 | - | - | 1 | 4 | 2 | 5 | 278 | 3 | 4 | 5 | 1 | 7 | 10 | 528 | 3 | 5 | 273 | 4 | 4 | 163 | 1 | 1 | 1 | 2 | 1 | 2 | 239 | 0 | 95 | 1 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 612 | 766 | 646 | 702 | 747 | 770 | 731 | 822 | 929 | 1,004 | 1,247 | 1,642 | 2,259 | 542 | 599 | 782 | 517 | 519 | 398 | 444 | 476 | 520 | 611 | 669 | 728 | 350 | 440 | 511 | 424 | 471 | 523 | 417 | 284 | 284 | 322 | 345 | 328 | 298 | 212 | 201 | 138 | 133 | 161 | 66 | 81 | 95 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -100 | -73 | -80 | -67 | -96 | -66 | -71 | -76 | -101 | -89 | -85 | -118 | -122 | -50 | -73 | -72 | -110 | -100 | -88 | -89 | -105 | -75 | -67 | -69 | -100 | -76 | -80 | -60 | -74 | -52 | -52 | 155 | -22 | -33 | -28 | -7 | -29 | -9 | -24 | -1 | -27 | -14 | -15 | -17 | -12 | -12 | -13 | -11 | -16 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email