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 | 2016-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -7 | -7 | -4 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -4 | -4 | -2 | -2 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 4 | 3 | 1 | 0 | 1 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | -4 | -3 | -2 | -3 | -1 | -2 | -3 | -1 | 3 | 1 | 0 | 2 | 1 | 3 | 3 | - |
Operating Cash Flow |
Loading...
|
M | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 6 | 1 | 1 | 1 | 0 | 1 | 1 | -1 | 0 | 3 | 2 | 0 | 1 | 1 | 4 | 5 | 2 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -4 | -4 | -4 | -3 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | 4 | 3 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Investing Cash Flow |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | 4 | 3 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | -1 | 14 | 13 | 13 | 16 | 1 | -6 | -9 | -13 | -13 | -6 | 12 | 51 | 61 | 57 | 31 | -12 | -29 | -15 | -7 | 1 | 7 | 3 | 7 | 5 | 5 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | -2 | -4 | -3 | -3 | -2 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -3 | -4 | -2 | 17 | 18 | 20 | 18 | 0 | 0 | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | 32 | 100 | 135 | 115 | 71 | 38 | 12 | -44 | 53 | 35 | 52 | 115 | 68 | 88 | 58 | 15 | -38 | -56 | -39 | 5 | 20 | 32 | 36 | 44 | 43 | 28 | 21 | 7 |
Financing Cash Flow |
Loading...
|
M | 32 | 100 | 135 | 115 | 71 | 38 | 12 | -44 | 53 | 35 | 52 | 115 | 68 | 88 | 58 | 15 | -38 | -56 | -39 | 5 | 20 | 32 | 36 | 44 | 43 | 28 | 21 | 7 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Beginning Cash |
Loading...
|
M | 13 | 27 | 23 | 29 | 28 | 16 | 20 | 51 | 67 | 87 | 146 | 83 | 93 | 79 | 69 | 42 | 12 | 10 | 36 | 35 | 9 | 8 | 8 | 8 | 12 | 17 | 13 | - |
Ending Cash |
Loading...
|
M | 23 | 13 | 27 | 23 | 29 | 28 | 16 | 20 | 51 | 67 | 87 | 146 | 83 | 93 | 79 | 69 | 42 | 12 | 10 | 36 | 8 | 9 | 9 | 8 | 8 | 12 | 17 | - |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | - |
Issuance/Purchase of Shares |
|
M | -1 | -1 | -2 | -4 | -3 | -3 | -2 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -3 | -4 | -2 | 17 | 18 | 20 | 18 | 0 | 0 | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -544 | -218 | 108 | 214 | 338 | 489 | 637 | 594 | 595 | 566 | 535 | 584 | 568 | 525 | 461 | 403 | 372 | 338 | -166 | -168 | -191 | -538 | -16 | -92 | -170 | 102 | - | - |
Free Cash Flow |
Loading...
|
M | 0 | -1 | 0 | 1 | 2 | 2 | 3 | 2 | 3 | 2 | 5 | 6 | 1 | 1 | 1 | 0 | 1 | 0 | -2 | -2 | 2 | 1 | -1 | 1 | -1 | 2 | 3 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email