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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -5 | -4 | -3 | -3 | -4 | -4 | -4 | -4 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 7 | 2 | 8 | 8 | 12 | 10 | 16 | 10 | 6 | -16 | -2 | 2 | 0 | 41 | 4 | 4 | 4 | 3 | 2 | 2 | 0 | -2 | 0 | -4 | -4 | 0 | -3 | -2 | -2 | -4 | -3 | -1 | -4 | -50 | -7 | -3 | -2 | -5 | -7 | -2 | -5 | -16 | -5 | 2 | -1 | 7 | 1 | 2 | 0 |
Depreciation and Amortization |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -12 | - | - | - | - | 12 | 11 | 10 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 9 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | - | - | - | - | -2,060 | 1 | 1 | 0 | 0 | -14 | 26 | 45 | -57 | -32 | -25 | -16 | 40 | -12 | -38 | -20 | -1 | -17 | 3 | -5 | 1 | -3 | 5 | -3 | -5 | -7 | -2 | -10 | 0 | -10 | 4 | 6 | 15 | 1 | 1 | 0 | 3 | 9 | 19 | -1 | 58 | 5 | 6 | -6 | 13 | 6 | 8 | -3 | 14 | 9 | -1 | -10 | -4 | -11 | -5 | 3 |
Operating Cash Flow |
Loading...
|
M | -3 | -3 | -2 | -4 | -3 | -3 | -3 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 57 | 13 | 15 | 16 | 19 | 18 | 28 | 28 | 7 | 9 | 13 | 0 | 6 | 5 | 12 | 9 | 9 | 8 | 7 | 4 | 8 | -5 | 4 | 1 | 6 | -2 | 4 | 3 | 3 | 2 | 2 | 7 | -2 | -2 | 5 | -1 | 3 | -2 | 14 | -7 | 6 | -3 | 10 | 3 | 0 | -5 | 6 | 3 | 0 | 1 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | -11 | -10 | -7 | -7 | -8 | -11 | -5 | -7 | -8 | -6 | -4 | -2 | -6 | -3 | -3 | -2 | -3 | -2 | -4 | -3 | -4 | -5 | -2 | -3 | -2 | -4 | -4 | -3 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | -3 | -5 | -6 | -6 | -5 | -3 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 24 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 24 | 0 | 0 | - | 0 | 0 | 15 | 1 | - | - | 0 | 0 | 1 | 231 | 1 | 2 | 0 | -1 | 1 | 5 | 4 | -3 | -4 | 201 | 1 | 1 | 0 | 1 | 14 | 0 | 0 | 1 | 0 | -1 | 24 | 1 | 8 | 10 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | -5 | -6 | -6 | 3 | 0 | -3 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 24 | 0 | 0 | - | 0 | 0 | 15 | 1 | - | - | 0 | 0 | 1 | 231 | 1 | 2 | 0 | -1 | 1 | 5 | 4 | -3 | -4 | 201 | 1 | 1 | 0 | 1 | 14 | 0 | 0 | 1 | 0 | -1 | 24 | 1 | 8 | 10 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | -5 | -6 | -6 | 3 | 0 | -3 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 16 | 19 | 17 | 1 | 4 | 7 | 9 | 11 | 13 | 1 | 0 | 0 | 0 | 0 | 0 | 107 | 69 | 62 | 52 | 45 | 81 | 63 | 39 | 36 | 36 | 26 | 27 | 25 | 23 | 32 | 25 | 23 | 19 | 15 | 15 | 12 | 20 | 12 | 14 | 12 | 22 | 21 | 19 | 18 | 18 | 18 | 13 | 13 | 19 | 14 | 16 | 18 | 19 | 11 | 24 | 45 | 49 | 43 | 45 | 50 | 58 | 56 | 55 | 62 | 18 |
Ending Cash |
Loading...
|
M | 13 | 16 | 19 | 17 | 1 | 4 | 7 | 9 | 11 | 13 | 1 | 0 | 0 | 0 | 0 | 84 | 107 | 69 | 62 | 52 | 45 | 81 | 63 | 39 | 36 | 36 | 26 | 27 | 25 | 23 | 32 | 25 | 23 | 19 | 15 | 15 | 12 | 20 | 12 | 14 | 12 | 22 | 21 | 19 | 18 | 18 | 18 | 13 | 13 | 19 | 14 | 16 | 18 | 19 | 11 | 24 | 45 | 49 | 43 | 45 | 50 | 58 | 56 | 55 | 62 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 1 | 3 | 2 | 2 | 1 | 1 | 3 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 11 | 2 | 2 | 2 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | 24 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 12 | 16 | 18 | 21 | -1 | 2 | 6 | 9 | 12 | 13 | -5 | -4 | -5 | -5 | 122 | 106 | 164 | 113 | 89 | 71 | 60 | 97 | 84 | 59 | 48 | 39 | 30 | 33 | 30 | 28 | 26 | 30 | 27 | 23 | 19 | 16 | 15 | 14 | 8 | 6 | 10 | 25 | 25 | 25 | 25 | 25 | 26 | 50 | 50 | 57 | 60 | 64 | 63 | 61 | 70 | 74 | 73 | 75 | 80 | 86 | 84 | 84 | 73 | 71 | 72 |
Free Cash Flow |
Loading...
|
M | -4 | -3 | -2 | -4 | -3 | -3 | -3 | -2 | -2 | 8 | 0 | 0 | 0 | 0 | -11 | 47 | 6 | 8 | 9 | 8 | 12 | 21 | 21 | 1 | 5 | 11 | -6 | 3 | 2 | 10 | 6 | 7 | 5 | 4 | 1 | 3 | -7 | 1 | -2 | 2 | -6 | 1 | 1 | 1 | 0 | 1 | 6 | -3 | -3 | 3 | -2 | 2 | -3 | 13 | -7 | 4 | -4 | 6 | -2 | -6 | -10 | 1 | 0 | -2 | -1 |
StockViz Staff
September 16, 2024
Any question? Send us an email