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 | 30 | 12 | -4 | -5 | -101 | -106 | -109 | -119 | -122 | -119 | -119 | -123 | -121 | -120 | -114 | -95 | -82 | -73 | -66 | -61 | -55 | -46 | -38 | -33 | -25 | -19 | -16 | -9 | -7 | -5 |
Depreciation and Amortization |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 5 | 5 | 8 | 5 | 4 | 3 | 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 | -50 | -63 | -79 | -75 | -89 | -97 | -99 | -108 | -99 | -98 | -103 | -103 | -104 | -99 | -87 | -75 | -72 | -68 | -61 | -59 | -49 | -38 | -35 | -26 | -20 | -16 | -11 | -8 | -5 | -3 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -16 | -33 | -49 | -65 | -49 | -33 | -1 | 30 | 45 | 60 | 45 | 30 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 16 | 16 | 16 | 9 | 102 | 102 | 231 | 223 | 130 | 292 | 163 | 163 | 162 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 83 | 84 | 0 | 0 | 30 | 30 | 30 | 30 | 1 | -93 | -93 | -93 | 36 | 130 | 130 | 130 | 1 | -1 | 104 | 162 | 176 | 178 | 72 | 17 | 3 | 3 | 3 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 83 | 84 | 0 | 0 | 30 | 30 | 30 | 30 | 1 | -93 | -93 | -93 | 36 | 130 | 130 | 130 | 1 | -1 | 104 | 162 | 176 | 178 | 72 | 17 | 3 | 3 | 3 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 98 | 106 | 125 | 73 | 93 | 116 | 133 | 162 | 190 | 202 | 227 | 234 | 260 | 220 | 245 | 258 | 188 | 207 | 91 | 109 | 127 | 139 | 155 | 58 | 6 | 1 | 4 | 7 | 5 | - |
Ending Cash |
Loading...
|
M | 91 | 98 | 107 | 125 | 73 | 93 | 116 | 133 | 162 | 190 | 202 | 227 | 234 | 260 | 220 | 245 | 258 | 188 | 207 | 91 | 109 | 127 | 139 | 155 | 58 | 6 | 1 | 4 | 7 | 5 |
Stock-Based Compensation |
Loading...
|
M | 5 | 7 | 9 | 9 | 11 | 12 | 13 | 16 | 17 | 19 | 19 | 18 | 17 | 16 | 13 | 10 | 8 | 7 | 6 | 5 | 4 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 16 | 16 | 16 | 9 | 102 | 102 | 231 | 223 | 130 | 292 | 163 | 163 | 162 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 401 | 373 | 367 | 375 | 388 | 481 | 573 | 652 | 739 | 814 | 885 | 900 | 919 | 943 | 874 | 874 | 727 | 579 | 516 | 447 | 504 | 454 | 338 | 204 | 57 | 4 | 4 | 4 | 4 | 4 |
Free Cash Flow |
Loading...
|
M | -50 | -63 | -79 | -75 | -90 | -98 | -101 | -109 | -101 | -100 | -104 | -104 | -104 | -100 | -89 | -77 | -74 | -69 | -62 | -61 | -51 | -39 | -36 | -27 | -21 | -17 | -8 | -5 | -2 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email