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 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -8 | -12 | -12 | -17 | -32 | -78 | -85 | -110 | -111 | -84 | -82 | -57 | -41 | -21 | -12 | -14 | -25 | -24 | -29 | -27 | -12 | -10 | -9 | -10 | -17 | -20 | -21 | -23 | -31 | -33 | -32 | -28 | -15 | -8 | -4 | -2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 8 | 9 | 6 | 9 | 9 | 9 | 10 | 10 | 7 | 11 | 10 | 10 | 13 | 8 | 8 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 4 | -4 | -4 | -4 | 10 | 56 | 57 | 57 | 37 | -7 | -4 | -9 | -6 | -6 | -15 | -10 | 4 | 4 | 10 | 10 | -4 | -6 | -6 | -6 | -2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 18 | 16 | 16 | -5 | -22 | -28 | -34 | -29 | -28 | -28 | -22 | -26 | -27 | -30 | -33 | -28 | -24 | -16 | -14 | -14 | -15 | -16 | -14 | -16 | -15 | -13 | -13 | -14 | -13 | -13 | -14 | -11 | -10 | -7 | -4 | -2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -18 | -20 | -22 | -20 | -11 | -13 | -15 | -15 | -9 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | -1 | -6 | -6 | -6 | -5 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -2 | -5 | -5 | -5 | -3 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | -1 | -6 | -6 | -6 | -5 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -2 | -5 | -5 | -5 | -3 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -9 | -18 | -18 | -14 | -5 | -1 | 2 | -5 | -3 | -1 | -7 | -4 | -23 | -19 | -16 | -15 | 3 | 2 | 6 | 11 | 15 | 20 | 15 | 10 | 5 | - | - | - | 5 | 5 | 5 | 10 | 9 | 12 | 12 | 7 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 29 | 28 | 38 | 106 | 86 | 87 | 77 | 10 | 16 | 16 | 15 | 16 | 1 | 13 | 25 | 15 | 22 | 11 | 12 | 21 | 13 | 13 | 5 | 5 | 17 | 17 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -4 | -4 | -4 | 33 | 71 | 107 | 156 | 162 | 184 | 146 | 127 | 81 | 20 | 89 | 57 | 62 | 62 | -6 | 18 | 19 | 19 | 31 | 12 | 23 | 23 | 12 | 11 | 1 | 0 | -2 | 4 | 9 | 18 | 19 | 14 | 9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | -4 | -4 | -4 | 33 | 71 | 107 | 156 | 162 | 184 | 146 | 127 | 81 | 20 | 89 | 57 | 62 | 62 | -6 | 18 | 19 | 19 | 31 | 12 | 23 | 23 | 12 | 11 | 1 | 0 | -2 | 4 | 9 | 18 | 19 | 14 | 9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 20 | 20 | 19 | 19 | 20 | 24 | 19 | 28 | 35 | 41 | 50 | 47 | 62 | 38 | 63 | 63 | 6 | 7 | 11 | 15 | 18 | 4 | 7 | 12 | 4 | 7 | 1 | 4 | 5 | 3 | 8 | 9 | 11 | 10 | 7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 20 | 20 | 23 | 23 | 19 | 20 | 24 | 19 | 28 | 35 | 41 | 50 | 47 | 62 | 48 | 48 | 63 | 6 | 7 | 11 | 15 | 18 | 4 | 7 | 12 | 4 | 7 | 1 | 4 | 5 | 3 | 8 | 9 | 11 | 10 | 7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 3 | 4 | 3 | 6 | 6 | 7 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | 0 | 29 | 28 | 38 | 106 | 86 | 87 | 77 | 10 | 16 | 16 | 15 | 16 | 1 | 13 | 25 | 15 | 22 | 11 | 12 | 21 | 13 | 13 | 5 | 5 | 17 | 17 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 3 | 4 | 4 | 16 | 14 | 20 | 24 | 14 | 26 | 18 | 13 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2 | 8 | 1 | 2 | -7 | -2 | -19 | -29 | -29 | -10 | 70 | 126 | 176 | 201 | 137 | 96 | 60 | 32 | 47 | 45 | 41 | 37 | 23 | 26 | 19 | 10 | 8 | -1 | 0 | 6 | 15 | 27 | 33 | 19 | 9 | -1 | -8 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | - | - |
Free Cash Flow |
Loading...
|
M | 18 | 16 | 16 | -5 | -22 | -28 | -34 | -29 | -28 | -28 | -22 | -26 | -27 | -30 | -33 | -28 | -24 | -16 | -14 | -14 | -15 | -16 | -15 | -16 | -15 | -13 | -13 | -14 | -15 | -15 | -16 | -13 | -10 | -8 | -4 | -2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email