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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -71 | -63 | -46 | -35 | -42 | -43 | -31 | -49 | -197 | -94 | -63 | -57 | -56 | -44 | -42 | -39 | -28 | -25 | -22 | -19 | -20 | -15 | -11 | -9 | -8 | -8 | -6 | -5 | -5 | -17 |
Depreciation and Amortization |
Loading...
|
M | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 22 | 13 | 0 | 0 | -1 | -1 | 2 | 1 | 2 | -1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | - | 1 | 1 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -33 | -24 | -29 | -33 | -30 | -47 | -26 | -33 | -174 | -65 | -46 | -50 | -46 | -34 | -36 | -25 | -19 | -19 | -16 | -14 | -13 | -13 | -8 | -8 | -9 | -8 | -5 | -5 | -5 | -18 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -3 | -3 | -15 | -10 | -6 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | 115 | -311 | -61 | 30 | 10 | -144 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | 115 | -311 | -61 | 30 | 10 | -144 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 2 | 7 | 0 | 0 | 5 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | 1 | 0 | 141 | 0 | 0 | 1 | 4 | 1 | 5 | 275 | 2 | 2 | 1 | 0 | 380 | 0 | 0 | 0 | 138 | 0 | - | 0 | - | - | 0 | 0 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 5 | 1 | 6 | 1 | -140 | 141 | 0 | 0 | 0 | 4 | 1 | 4 | 5 | 1 | 2 | 0 | -376 | 379 | 0 | 0 | -138 | 140 | -1 | 0 | 87 | 7 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 5 | 1 | 6 | 1 | -140 | 141 | 0 | 0 | 0 | 4 | 1 | 4 | 5 | 1 | 2 | 0 | -376 | 379 | 0 | 0 | -138 | 140 | -1 | 0 | 87 | 7 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 66 | 71 | 69 | 95 | 89 | 207 | 84 | 39 | 155 | 277 | 206 | 172 | 209 | 107 | 156 | 138 | 41 | 310 | 37 | 32 | 34 | 52 | 20 | 75 | 85 | 6 | 3 | 8 | 13 | - |
Ending Cash |
Loading...
|
M | 43 | 66 | 72 | 69 | 95 | 89 | 207 | 84 | 39 | 155 | 277 | 206 | 172 | 209 | 107 | 156 | 138 | 41 | 310 | 37 | 32 | 34 | 52 | 20 | 75 | 85 | 6 | 3 | 8 | 13 |
Stock-Based Compensation |
Loading...
|
M | 6 | 10 | 11 | 10 | 11 | 9 | 11 | 12 | 11 | 15 | 12 | 11 | 12 | 10 | 8 | 8 | 7 | 6 | 4 | 3 | 3 | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | 1 | 0 | 141 | 0 | 0 | 1 | 4 | 1 | 5 | 275 | 2 | 2 | 1 | 0 | 380 | 0 | 0 | 0 | 138 | 0 | - | 0 | - | - | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 112 | 143 | 195 | 227 | 253 | 279 | 312 | 185 | 221 | 411 | 491 | 542 | 606 | 647 | 406 | 439 | 469 | 487 | 508 | 145 | 160 | 176 | 189 | 62 | 74 | 83 | - | - | - | 11 |
Free Cash Flow |
Loading...
|
M | -33 | -24 | -30 | -33 | -30 | -47 | -28 | -36 | -177 | -81 | -57 | -56 | -47 | -35 | -36 | -25 | -19 | -19 | -16 | -15 | -13 | -15 | -11 | -10 | -9 | -8 | -5 | -5 | -6 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email