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 | -109 | -105 | -64 | -130 | -246 | -239 | -213 | -104 | 34 | 22 | 7 | -21 | -21 | -16 | -10 | -1 | 2 | 2 | -20 | -26 | -30 | -32 | -11 | -9 | -5 |
Depreciation and Amortization |
Loading...
|
M | 103 | 85 | 84 | 83 | 80 | 72 | 62 | 47 | 35 | 24 | 17 | 14 | 12 | 11 | 11 | 10 | 8 | 7 | 7 | 9 | 11 | 13 | 10 | 6 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 113 | 27 | -2 | 58 | 240 | 217 | 150 | 39 | -167 | -131 | -76 | -18 | 3 | 5 | 2 | -2 | -2 | -1 | -1 | 2 | 6 | 11 | 10 | 10 | 5 |
Operating Cash Flow |
Loading...
|
M | 41 | 24 | 43 | 20 | 67 | 36 | -3 | -1 | -58 | -37 | -28 | -13 | -3 | 7 | 7 | 7 | 8 | 6 | 4 | 3 | 5 | 8 | 8 | 7 | 3 |
Capital Expenditures |
Loading...
|
M | -141 | -72 | -71 | -58 | -135 | -195 | -232 | -257 | -232 | -193 | -133 | -104 | -33 | -5 | -8 | -15 | -22 | -24 | -22 | -14 | -10 | -13 | -12 | -11 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 10 | 21 | -22 | -66 | -118 | -173 | -130 | -86 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 10 | 21 | -22 | -66 | -118 | -173 | -130 | -86 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -6 | -12 | -45 | -74 | -102 | -30 | 62 | 90 | 130 | 49 | -11 | -9 | -16 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 43 | -1 | 0 | 0 | 36 | 107 | 173 | 192 | 167 | 138 | 71 | 53 | 40 | -3 | -2 | 1 | 10 | 15 | 15 | 10 | 2 | -2 | -2 | -1 | -1 |
Financing Cash Flow |
Loading...
|
M | 43 | -1 | 0 | 0 | 36 | 107 | 173 | 192 | 167 | 138 | 71 | 53 | 40 | -3 | -2 | 1 | 10 | 15 | 15 | 10 | 2 | -2 | -2 | -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 | 11 | 11 | 11 | 13 | 18 | 22 | 28 | 30 | 28 | 23 | 13 | 8 | 2 | 2 | 2 | 3 | 4 | 3 | 21 | 20 | 19 | 19 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 131 | 109 | 74 | 56 | 44 | 54 | 159 | 181 | 228 | 202 | 92 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 241 | 180 | 121 | 88 | 81 | 232 | 416 | 520 | 556 | 455 | 250 | 114 | 39 | -42 | -20 | -8 | 2 | 4 | 0 | -1 | -3 | -4 | -3 | -3 | 0 |
Free Cash Flow |
Loading...
|
M | -100 | -48 | -28 | -38 | -69 | -159 | -235 | -258 | -290 | -230 | -161 | -117 | -36 | 2 | -1 | -8 | -14 | -18 | -18 | -10 | -5 | -4 | -4 | -5 | -2 |
StockViz Staff
September 21, 2024
Any question? Send us an email