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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -6 | -59 | -19 | -25 | -2 | -17 | -85 | -142 | 5 | 10 | 24 | -4 | -8 | -5 | -5 | -4 | -2 | 1 | 4 | -1 | -2 | -21 | -2 | -5 | -5 |
Depreciation and Amortization |
Loading...
|
M | 39 | 22 | 22 | 21 | 21 | 21 | 21 | 18 | 13 | 10 | 6 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 3 | 4 | 3 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 69 | 46 | -6 | 4 | -17 | 17 | 54 | 186 | -39 | -51 | -58 | -20 | -3 | 4 | 0 | 1 | 0 | 1 | -3 | 1 | 0 | 1 | 0 | 5 | 5 |
Operating Cash Flow |
Loading...
|
M | 18 | 14 | 8 | 1 | 1 | 33 | -16 | 48 | -29 | -6 | -14 | -9 | -8 | 3 | 2 | 1 | 1 | 3 | 2 | 2 | 0 | 1 | 1 | 3 | 3 |
Capital Expenditures |
Loading...
|
M | -78 | -25 | -18 | -21 | -8 | -24 | -5 | -98 | -68 | -61 | -30 | -73 | -29 | 0 | -2 | -2 | -1 | -3 | -9 | -9 | -3 | -1 | -1 | -6 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | 0 | 9 | 12 | -43 | -43 | -43 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | 0 | 9 | 12 | -43 | -43 | -43 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -6 | -6 | -33 | -29 | -34 | 66 | 59 | -1 | 6 | -14 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 43 | -1 | 0 | 0 | 0 | 0 | 0 | 36 | 71 | 66 | 18 | 12 | 41 | 0 | 0 | -2 | -1 | 0 | 3 | 8 | 4 | 0 | -1 | -1 | -1 |
Financing Cash Flow |
Loading...
|
M | 43 | -1 | 0 | 0 | 0 | 0 | 0 | 36 | 71 | 66 | 18 | 12 | 41 | 0 | 0 | -2 | -1 | 0 | 3 | 8 | 4 | 0 | -1 | -1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 84 | 47 | 31 | 29 | 31 | 36 | 46 | 77 | 126 | 43 | 36 | 53 | 6 | 1 | 1 | 2 | 2 | 2 | 5 | 3 | 1 | 1 | 1 | 1 | 1 |
Ending Cash |
Loading...
|
M | 66 | 84 | 47 | 31 | 29 | 31 | 36 | 46 | 77 | 126 | 43 | 36 | 53 | 6 | 1 | 1 | 2 | 2 | 2 | 5 | 3 | 1 | 1 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 3 | 4 | 2 | 2 | 3 | 4 | 4 | 8 | 6 | 10 | 6 | 6 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 18 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 37 | 41 | 31 | 22 | 16 | 6 | 13 | 10 | 26 | 110 | 35 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 92 | 61 | 54 | 35 | 30 | 2 | 21 | 28 | 181 | 186 | 125 | 64 | 80 | -19 | -11 | -10 | -1 | 3 | 1 | 0 | 1 | -1 | 0 | -2 | 0 |
Free Cash Flow |
Loading...
|
M | -59 | -11 | -11 | -19 | -7 | 9 | -21 | -50 | -97 | -67 | -44 | -82 | -37 | 3 | 0 | -1 | 1 | 0 | -7 | -7 | -3 | 0 | 0 | -2 | -2 |
StockViz Staff
September 21, 2024
Any question? Send us an email