Cash Flow Statement | Trend | Unit | 2024-03-31 | 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 | 2010-06-30 | 2010-03-31 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -9 | -12 | -18 | -19 | -18 | -35 | -34 | -33 | -26 | -7 | -4 | 3 | -7 | -7 | -11 | -18 | -15 | -17 | -15 | -14 | -12 | -10 | -9 | -9 | -9 | -10 | -9 | -9 | -9 | -10 | -9 | -9 | -8 | -6 | -6 | -6 | -6 | -4 | -4 | -4 | -4 | -4 | -5 | -5 | -4 | -4 | -3 | -3 | -3 | -5 | -4 | -2 | -1 | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -4 | -3 | -3 | -8 | 0 | 0 | 1 | 7 | 4 | 4 | 3 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | - | - | - |
Operating Cash Flow |
Loading...
|
M | -4 | -5 | -7 | -7 | -6 | -5 | -5 | -4 | -3 | -4 | -3 | -3 | -3 | -3 | -4 | -5 | -7 | -7 | -6 | -6 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -5 | -5 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -1 | 0 | - | - | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | 6 | 6 | 6 | 4 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2 | 3 | -10 | -11 | -13 | -10 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | - | 2 | 5 | 8 | 10 | 10 | 8 | 7 | 5 | 4 | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 0 | - | - | - |
Financing Cash Flow |
Loading...
|
M | 2 | 3 | -10 | -11 | -13 | -10 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | - | 2 | 5 | 8 | 10 | 10 | 8 | 7 | 5 | 4 | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 0 | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2 | 2 | 2 | 2 | 7 | 18 | 19 | 21 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - |
Ending Cash |
Loading...
|
M | 1 | 2 | 2 | 2 | 2 | 7 | 18 | 19 | 21 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - |
Stock-Based Compensation |
Loading...
|
M | 4 | 6 | 11 | 13 | 13 | 13 | 13 | 12 | 9 | 6 | 3 | 0 | 0 | - | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | 2 | 2 | - | - | - | 21 | 21 | 21 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 33 | 35 | 54 | 61 | 68 | 74 | 58 | 41 | 21 | -13 | -15 | -16 | -34 | -34 | -46 | -55 | -45 | -40 | -36 | -36 | -36 | -35 | -34 | -31 | -29 | -27 | -24 | -22 | -22 | -21 | -21 | -20 | -24 | -27 | -29 | -32 | -31 | -22 | -23 | -18 | -14 | -14 | -12 | -15 | -16 | -16 | -13 | -10 | -6 | -7 | -4 | -1 | -1 | - | - | - |
Free Cash Flow |
Loading...
|
M | -4 | -5 | -7 | -7 | -6 | -6 | -5 | -4 | -3 | -4 | -4 | -3 | -3 | -1 | -3 | -4 | -5 | -7 | -6 | -6 | -5 | -4 | -3 | -3 | -2 | -4 | -4 | -5 | -5 | -5 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -1 | 0 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email