Cash Flow Statement | Trend | Unit | 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 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 0 | -2 | -1 | -2 | -1 | -1 | 0 | 0 | 1 | 1 | -3 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | 8 | -1 | -2 | -1 | -2 | -1 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -7 | -1 | -9 | -6 | -5 | -8 | -23 | -3 | -3 | 1 | 1 | -2 | -2 | -6 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | -3 | -3 | 1 | 1 | 1 | 1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
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 | 1 | 1 | 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 | -2 | 1 | 0 | 1 | 0 | 2 | 0 | 0 | -1 | 1 | 1 | 3 | 0 | 0 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 8 | -7 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | -1 | 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 | 1 | -1 | 0 | 1 | 0 | -1 | -2 | -1 | 8 | 8 | -1 | 3 | 9 | 6 | 7 | 5 | 6 | 11 | 19 | 0 | 8 | 8 | 0 | 21 | 2 | 2 | -1 | 2 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | -21 | 1 | 0 | -8 | 8 | 0 | 0 | 2 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 2 | 0 | -1 | -1 | 1 | 0 | 0 | 1 | 2 | 1 | 17 | 16 | -14 | 0 | 0 | 2 | -1 | 1 | - | 2 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 3 | -5 | -2 | -2 | 1 | 5 | 12 | 12 | 0 | 0 | -4 | 7 | -4 | -16 | -2 | -2 | 1 | -3 | 4 | -5 | -1 | -3 | 1 | 2 | -4 | 1 | -1 | 1 | 1 | -2 | -2 | -2 | 0 | 1 | 1 | 5 | -2 | -2 | 4 | 4 | 1 | 12 | -1 | -1 | 9 | 6 | 6 | 6 | 15 | 6 | 5 | 5 | -1 | -1 | 3 | 3 | -1 | -1 | 3 | 3 | 1 | -2 | -10 | -10 | -13 | 1 | -5 | -9 | -12 | 6 | 1 | 22 | 14 | 4 | -9 | 2 | 4 | -7 | -4 | 7 | 13 | -5 | 2 | -2 | 1 | 1 | 5 | 5 | 11 | -8 | 1 | 0 | 3 | -1 | 1 | 1 | 3 | 1 | 0 | 8 | -6 | -2 | 10 | 10 | -5 | 3 | -1 | -3 | 0 | 2 | 1 | 3 | 1 | 0 | 1 |
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 | -2 | -1 | 0 | -1 | 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 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | 1 | -6 | -1 | -1 | 0 | 0 | 16 | 0 | 8 | -24 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 18 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 3 | 6 | 1 | 59 | 0 | 0 | 0 | 90 | 0 | 1 | 4 | 0 | 12 | -10 | -1 | 129 | -5 | -12 | -8 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | 1 | -6 | -1 | -1 | 0 | 0 | 16 | 0 | 8 | -24 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 18 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 3 | 6 | 1 | 59 | 0 | 0 | 0 | 90 | 0 | 1 | 4 | 0 | 12 | -10 | -1 | 129 | -5 | -12 | -8 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -25 | 30 | 10 | 0 | -8 | -13 | -5 | -5 | 0 | 0 | 28 | -12 | -8 | 18 | -6 | 8 | 8 | 8 | -25 | -25 | -1 | -5 | -5 | -9 | 15 | -6 | -19 | -15 | 30 | - | -25 | 13 | -3 | - | -8 | -6 | - | 8 | 11 | - | 8 | -1 | 23 | - | 11 | 1 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | - | 10 | -3 | -3 | -3 | - | - | - | - | - | - | - | 0 | 0 | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
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 | 1 | 1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 32 | 43 | -7 | 46 | -42 | 68 | 29 | 6 | 19 | 40 | 13 | -7 | 30 | 1 | 12 | 0 | -17 | 17 | -12 | -25 | -23 | -21 | -55 | 26 | -10 | -8 | 14 | 4 | 10 | -2 | -11 | 30 | 16 | 65 | -6 | 31 | -2 | 2 | 0 | 0 | 5 | 2 | 1 | -3 | 3 | -9 | 4 | -23 | -4 | 10 | -18 | -25 | -3 | -16 | -4 | 21 | 4 | -2 | 24 | -36 | 4 | 3 | -1 | 20 | 31 | 0 | 26 | -14 | 6 | -28 | 3 | 20 | 0 | 29 | -7 | 7 | 34 | 28 | 22 | -1 | 7 | 7 | 9 | 21 | 15 | 29 | -4 | 5 | 38 | 251 | 44 | 52 | 23 | 34 | 27 | 27 | -2 | -8 | 6 | -6 | -1 | 9 | 66 | 66 | 1 | -1 | -9 | 65 | 7 | 1 | -6 | 5 | 2 | -4 | -3 |
Financing Cash Flow |
Loading...
|
M | 32 | 43 | -7 | 46 | -42 | 68 | 29 | 6 | 19 | 40 | 13 | -7 | 30 | 1 | 12 | 0 | -17 | 17 | -12 | -25 | -23 | -21 | -55 | 26 | -10 | -8 | 14 | 4 | 10 | -2 | -11 | 30 | 16 | 65 | -6 | 31 | -2 | 2 | 0 | 0 | 5 | 2 | 1 | -3 | 3 | -9 | 4 | -23 | -4 | 10 | -18 | -25 | -3 | -16 | -4 | 21 | 4 | -2 | 24 | -36 | 4 | 3 | -1 | 20 | 31 | 0 | 26 | -14 | 6 | -28 | 3 | 20 | 0 | 29 | -7 | 7 | 34 | 28 | 22 | -1 | 7 | 7 | 9 | 21 | 15 | 29 | -4 | 5 | 38 | 251 | 44 | 52 | 23 | 34 | 27 | 27 | -2 | -8 | 6 | -6 | -1 | 9 | 66 | 66 | 1 | -1 | -9 | 65 | 7 | 1 | -6 | 5 | 2 | -4 | -3 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 52 | 42 | 43 | 44 | 96 | 43 | 66 | 66 | 79 | 79 | 76 | 80 | 71 | 114 | 38 | 38 | 38 | 33 | 31 | 40 | 61 | 92 | 135 | 77 | 68 | 61 | 59 | 61 | 74 | 46 | 46 | 46 | 58 | 46 | 51 | 65 | 102 | 121 | 118 | 118 | 106 | 108 | 105 | 122 | 92 | 111 | 92 | 107 | 70 | 34 | 44 | 53 | 36 | 51 | 19 | 19 | 14 | 18 | 22 | 22 | 16 | 16 | 19 | 19 | 21 | 21 | 17 | 38 | 26 | 28 | 23 | 24 | 20 | 15 | 20 | 22 | 13 | 26 | 23 | 21 | 21 | 28 | 23 | 24 | 35 | 46 | 21 | 21 | 23 | 37 | 32 | 35 | 45 | 35 | 20 | 20 | 20 | 21 | 21 | - | 4 | 20 | 15 | 1 | - | - | 4 | 7 | 1 | 5 | 10 | 2 | - | 9 | 12 |
Ending Cash |
Loading...
|
M | 75 | 52 | 42 | 43 | 44 | 96 | 61 | 66 | 66 | 79 | 79 | 76 | 80 | 71 | 48 | 48 | 38 | 38 | 33 | 31 | 40 | 61 | 92 | 135 | 77 | 59 | 45 | 59 | 61 | 74 | 64 | 64 | 46 | 58 | 46 | 51 | 65 | 102 | 123 | 123 | 118 | 106 | 108 | 105 | 122 | 92 | 111 | 92 | 107 | 70 | 34 | 44 | 53 | 36 | 38 | 38 | 19 | 14 | 13 | 13 | 22 | 16 | 27 | 27 | 19 | 21 | 21 | 17 | 38 | 26 | 28 | 23 | 24 | 20 | 15 | 20 | 22 | 13 | 26 | 23 | 21 | 21 | 28 | 23 | 24 | 35 | 35 | 35 | 21 | 23 | 37 | 32 | 35 | 45 | 22 | 22 | 20 | 20 | 21 | -7 | -1 | 4 | 20 | 15 | 1 | -1 | -5 | 54 | 7 | 1 | 5 | 5 | 2 | -4 | 9 |
Stock-Based Compensation |
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 | - | - | - | - | 1 | - | - | - | - | -10 | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | 0 | 0 | - | 10 | -3 | -3 | -3 | - | - | - | - | - | - | - | 0 | 0 | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | - | - | 0 | 0 | - | - | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -243 | 697 | 670 | 97 | 614 | 138 | 131 | -567 | 598 | 667 | 640 | 157 | 638 | 628 | 98 | 47 | 519 | 535 | 521 | -389 | 52 | 52 | 57 | -428 | 38 | -490 | -486 | -496 | 30 | 660 | -506 | -536 | 44 | 41 | 33 | -456 | 21 | 22 | -367 | -358 | -83 | -87 | -123 | -349 | -108 | -124 | -103 | -440 | 60 | 40 | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 271 | 259 | 242 | 316 | - | - | - | - | 360 | 355 | 319 | 313 | 308 | 317 | 341 | 341 | 334 | 304 | 409 | 359 | 342 | 365 | 388 | 388 | 368 | 368 | 377 | 366 | 334 | 327 | 325 | 345 | 314 | 303 | 304 |
Free Cash Flow |
Loading...
|
M | 3 | -5 | -2 | -2 | 1 | 5 | 12 | 12 | 0 | 0 | -4 | 7 | -5 | -16 | -3 | -3 | 0 | -3 | 4 | -5 | -1 | -5 | 0 | 1 | -4 | 1 | -2 | 1 | 1 | -2 | -2 | -2 | 0 | 1 | 1 | 5 | -2 | -2 | 4 | 4 | 1 | 12 | -1 | -1 | 9 | 6 | 6 | 6 | 15 | 5 | 5 | 5 | -1 | -1 | 3 | 3 | -1 | -1 | 3 | 3 | 1 | -2 | -11 | -11 | -13 | 0 | -6 | -9 | -12 | 6 | 1 | 22 | 14 | 3 | -10 | 1 | 4 | -8 | -6 | 6 | 12 | -5 | 2 | -3 | 0 | 1 | 5 | 5 | 10 | -8 | 1 | 0 | 2 | -1 | 1 | 1 | 3 | 1 | 0 | 7 | -6 | -3 | 10 | 10 | -5 | 3 | -1 | -4 | -1 | 2 | 1 | 1 | -2 | -1 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email