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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -50 | -56 | -38 | -47 | -26 | -27 | -11 | -11 | -44 | -34 | -37 | -28 | -4 | -2 | 785 | 785 | 785 | 785 | 0 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 7 | 6 | 6 | 4 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | -82 | -82 | -82 | -82 |
Non-Cash Items (Other) |
Loading...
|
M | -10 | -10 | -11 | -4 | -23 | -23 | -31 | -28 | -319 | -315 | 735 | 731 | 1,040 | 1,039 | -1,041 | -960 | -960 | -959 | 80 |
Operating Cash Flow |
Loading...
|
M | -31 | -32 | -32 | -41 | -44 | -37 | -34 | -33 | -22 | -12 | -6 | -1 | 0 | 0 | -256 | -254 | -254 | -254 | 1 |
Capital Expenditures |
Loading...
|
M | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | -1 | -2 | -3 | -3 | -1 | 1 | 2 | 1 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | 0 | 1 | -1 | -1 | -1 | -2 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | -1 | -1 | -2 | -2 | -4 | -4 | -3 | -2 | 0 | 1 | -1 | -2 | -260 | -259 | -258 | -257 | 2 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | -1 | -1 | -2 | -2 | -4 | -4 | -3 | -2 | 0 | 1 | -1 | -2 | -260 | -259 | -258 | -257 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 29 | 38 | 39 | 44 | 44 | 53 | 188 | 4 | 3 | 8 | 31 | 1 | 1 | 12 | 1 | 1 | 1 | 2 | -1 |
Ending Cash |
Loading...
|
M | 38 | 29 | 38 | 39 | 44 | 44 | 53 | 188 | 4 | 3 | 8 | 0 | 0 | 10 | 1 | 0 | 1 | 1 | 2 |
Stock-Based Compensation |
Loading...
|
M | 14 | 13 | 12 | 10 | 9 | 8 | 9 | 11 | 9 | 7 | 5 | 2 | 2 | 2 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | 0 | 1 | -1 | -1 | -1 | -2 |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 700 | 715 | 736 | 762 | 842 | 926 | 1,017 | 1,116 | 1,189 | 918 | 637 | 332 | 1 | 2 | 3 | 4 | 3 | 3 | 1 |
Free Cash Flow |
Loading...
|
M | -34 | -34 | -34 | -42 | -45 | -38 | -35 | -34 | -23 | -12 | -7 | -1 | -1 | -1 | -256 | -254 | -254 | -254 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email