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 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -9 | -13 | -11 | -19 | -13 | -11 | -14 | -15 | -12 | 71 | -18 | -19 | -22 | -7 | -13 | -35 | -12 | -306 | 8 | -5 | -3 | -11 | 10 | 2 | -4 | 287 | 8 | 10 | 7 | -20 | 11 | 21 | 19 | -44 | 38 | 47 | 4 | -1 | 43 | 55 | 40 | 36 | 37 | 32 | 29 | 31 | 28 | 29 | 27 | 28 | 19 | 15 | 16 | 20 | 12 | 18 | 7 | 6 | 9 | 7 | 4 | 2 | 1 | 2 | 3 | 1 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 6 | 7 | 6 | 9 | 11 | 9 | 11 | 10 | 9 | 11 | 18 | 13 | 14 | 16 | 16 | 17 | 17 | 18 | 19 | 20 | 21 | 22 | 21 | 22 | 19 | 19 | 18 | 16 | 17 | 17 | 16 | 15 | 13 | 14 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | - |
Non-Cash Items (Other) |
Loading...
|
M | 15 | 5 | 2 | 6 | 1 | 1 | 0 | 1 | 1 | -89 | 1 | 1 | 1 | -15 | 1 | 12 | 2 | 4 | -15 | -11 | -1 | 12 | -14 | 4 | 9 | 2 | 0 | 0 | 0 | 1 | -1 | 0 | 1 | 73 | 1 | -8 | 4 | 12 | 1 | 2 | 2 | 2 | 0 | 0 | 0 | 3 | 2 | 2 | 3 | 0 | 1 | -1 | 1 | 3 | 2 | 1 | 1 | 0 | - | - | - | 0 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -2 | -4 | -7 | -8 | -3 | -13 | -7 | -9 | -17 | -19 | -18 | -6 | -17 | -8 | -3 | -10 | -2 | 24 | -11 | 40 | -7 | 25 | 20 | 32 | -9 | 19 | 35 | 31 | -18 | 21 | 37 | 40 | 29 | 86 | 54 | 71 | -16 | 72 | 14 | 75 | 36 | 51 | 67 | 58 | 10 | 19 | 43 | 26 | 28 | 43 | 31 | 22 | 17 | 20 | 9 | 5 | 20 | 7 | 13 | 12 | 1 | 11 | 7 | -1 | 12 | 8 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -4 | -1 | -1 | -1 | -3 | -2 | -4 | -2 | -7 | -4 | -6 | -6 | -9 | -6 | -17 | -4 | -17 | -18 | -18 | -13 | -14 | -7 | -6 | -7 | -11 | -3 | -5 | -16 | -5 | -8 | -2 | -1 | -3 | -3 | -2 | -4 | -4 | -2 | -1 | -1 | -4 | -1 | -1 | 0 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | - | 101 | - | - | 3 | - | 3 | - | - | 0 | 38 | 1 | 1 | 1 | 15 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -9 | 0 | 0 | -17 | -10 | 0 | 0 | -21 | -15 | 0 | 0 | -65 | 11 | -133 | -82 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | - | 101 | - | - | 3 | - | 3 | - | - | 0 | 38 | 1 | 1 | 1 | 15 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -9 | 0 | 0 | -17 | -10 | 0 | 0 | -21 | -15 | 0 | 0 | -65 | 11 | -133 | -82 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -10 | -10 | -20 | -20 | -20 | - | - | -20 | 19 | 1 | 1 | -47 | -47 | -47 | -47 | 0 | -39 | -6 | -6 | -50 | -15 | -17 | -2 | -11 | -24 | -23 | -1 | -1 | -1 | -46 | -1 | -21 | -11 | -16 | -1 | -1 | 194 | -1 | -1 | -2 | -1 | 198 | -1 | 194 | 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 | -7 | -7 | -7 | -7 | -1 | -19 | -1 | -11 | -10 | -14 | -9 | -5 | -11 | -3 | -15 | -8 | -12 | -10 | -5 | -40 | -4 | -47 | -128 | -45 | -36 | -54 | -36 | -30 | -22 | 17 | 1 | 0 | -17 | -27 | -23 | -5 | -7 | -15 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | 1 | 0 | 0 | -4 | 0 | 0 | 0 | -1 | 0 | 19 | 1 | -2 | 0 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | 1 | 0 | 403 | 1 | 0 | 0 | -2 | 0 | 5 | 7 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 197 | 0 | 0 | 0 | 0 | 200 | -1 | 71 | -1 | -3 | 0 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -1 | 3 | 2 | -4 | -1 | 17 | 6 | 2 | -12 | 55 |
Financing Cash Flow |
Loading...
|
M | -1 | 1 | 0 | 0 | -4 | 0 | 0 | 0 | -1 | 0 | 19 | 1 | -2 | 0 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | 1 | 0 | 403 | 1 | 0 | 0 | -2 | 0 | 5 | 7 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 197 | 0 | 0 | 0 | 0 | 200 | -1 | 71 | -1 | -3 | 0 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -1 | 3 | 2 | -4 | -1 | 17 | 6 | 2 | -12 | 55 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 33 | 37 | 38 | 46 | 54 | 67 | 74 | 84 | 102 | 41 | 40 | 46 | 62 | 71 | 72 | 83 | 87 | 71 | 89 | 55 | 64 | 109 | 90 | 89 | 109 | 114 | 114 | 117 | 149 | 135 | 120 | 160 | 179 | 150 | 130 | 106 | 161 | 177 | 128 | 116 | 130 | 213 | 178 | 77 | 106 | 84 | 45 | 27 | 32 | 21 | 35 | 26 | 22 | 23 | 21 | 20 | 30 | 25 | 12 | 5 | 7 | 5 | 5 | 5 | 6 | - |
Ending Cash |
Loading...
|
M | 30 | 33 | 40 | 38 | 46 | 54 | 67 | 74 | 84 | 102 | 41 | 40 | 46 | 62 | 71 | 72 | 83 | 87 | 71 | 89 | 55 | 64 | 109 | 90 | 89 | 105 | 114 | 114 | 117 | 149 | 135 | 120 | 160 | 179 | 150 | 130 | 106 | 161 | 177 | 128 | 116 | 130 | 213 | 178 | 77 | 106 | 84 | 45 | 27 | 32 | 21 | 35 | 26 | 22 | 23 | 21 | 20 | 30 | 25 | 12 | 5 | 7 | 5 | 5 | 5 | 6 |
Stock-Based Compensation |
Loading...
|
M | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 2 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -7 | -7 | -7 | -7 | -1 | -19 | -1 | -11 | -10 | -14 | -9 | -5 | -11 | -3 | -15 | -8 | -12 | -10 | -5 | -40 | -4 | -47 | -128 | -45 | -36 | -54 | -36 | -30 | -22 | 17 | 1 | 0 | -17 | -27 | -23 | -5 | -7 | -15 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 18 | 0 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 17 | 20 | 24 | 13 | 24 | 47 | 51 | 63 | 75 | 83 | 2 | 0 | 13 | 29 | 69 | 69 | 97 | 97 | 98 | 122 | 104 | 97 | 125 | 109 | 157 | 162 | 173 | 189 | 206 | 177 | 182 | 166 | 197 | 177 | 189 | 164 | 172 | 161 | 228 | 134 | 120 | 116 | 232 | 222 | 143 | 132 | 88 | 62 | 34 | 35 | 38 | 61 | 56 | 48 | 44 | 34 | 14 | 35 | 27 | 15 | 11 | 6 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -2 | -4 | -7 | -8 | -3 | -12 | -7 | -9 | -17 | -20 | -19 | -6 | -17 | -9 | -4 | -11 | -2 | 24 | -11 | 40 | -7 | 29 | 19 | 30 | -10 | 16 | 33 | 27 | -20 | 14 | 33 | 34 | 23 | 78 | 48 | 53 | -20 | 55 | -3 | 58 | 23 | 37 | 60 | 51 | 3 | 8 | 40 | 21 | 12 | 38 | 23 | 19 | 15 | 16 | 6 | 3 | 16 | 3 | 11 | 11 | 1 | 7 | 6 | -2 | 12 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email