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 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -24 | -101 | -24 | -24 | 14 | -378 | 6 | -126 | 33 | -12 | -45 | -47 | -25 | -7 | -15 | -20 | -14 | 3 | -8 | -7 | -6 | -12 | -8 | -13 | -20 | -4 | -2 | -1 | -12 | -7 | -42 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 8 | 8 | 9 | 12 | 12 | 11 | 12 | 10 | 10 | 4 | 3 | 3 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 20 | 134 | 12 | 10 | -35 | 360 | -41 | 86 | -63 | -2 | 11 | 5 | 3 | 1 | 1 | 1 | 3 | -1 | 2 | 2 | 0 | 1 | 1 | -5 | 4 | 2 | 1 | -6 | 5 | 4 | - |
Operating Cash Flow |
Loading...
|
M | -18 | 3 | 1 | 6 | -10 | -13 | -14 | -7 | -20 | -1 | -10 | -15 | -13 | 6 | -6 | -4 | -3 | 4 | 10 | -1 | -1 | -5 | -2 | -13 | 0 | -6 | -10 | 0 | -6 | -3 | -29 |
Capital Expenditures |
Loading...
|
M | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -3 | -2 | -1 | -5 | -1 | -3 | -2 | -3 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -3 | -2 | -3 | -3 | -4 | -2 | -2 | -497 | 146 | -151 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -3 | -2 | -3 | -3 | -4 | -2 | -2 | -497 | 146 | -151 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | -37 | -10 | 0 | 0 | -1 | -4 | 0 | 12 | - | - | - | 34 | 12 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 40 | 0 | -40 | 0 | 0 | 0 | 1 | 485 | 4 | 1 | 2 | 3 | 9 | 81 | 1 | 0 | 0 | 2 | -1 | 69 | - | - | - | - | 0 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | 5 | - |
Other Financial Activities |
Loading...
|
M | -20 | 0 | 0 | -50 | 30 | -40 | 0 | 0 | -5 | -3 | 0 | 0 | 0 | 0 | 197 | 0 | -1 | 0 | 0 | 0 | 0 | -3 | 0 | 47 | -1 | 0 | -1 | 16 | 7 | 9 | 0 |
Financing Cash Flow |
Loading...
|
M | -20 | 0 | 0 | -50 | 30 | -40 | 0 | 0 | -5 | -3 | 0 | 0 | 0 | 0 | 197 | 0 | -1 | 0 | 0 | 0 | 0 | -3 | 0 | 47 | -1 | 0 | -1 | 16 | 7 | 9 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 234 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 105 | 95 | 43 | 57 | 60 | 68 | 70 | 90 | 21 | 28 | 40 | 24 | 23 | 22 | - |
Ending Cash |
Loading...
|
M | 98 | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 234 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 105 | 95 | 43 | 57 | 60 | 68 | 70 | 90 | 21 | 28 | 40 | 24 | 23 | 22 |
Stock-Based Compensation |
Loading...
|
M | 11 | 11 | 10 | 12 | 8 | 12 | 6 | 13 | 14 | 13 | 17 | 13 | 7 | 8 | 12 | 9 | 4 | 4 | 7 | 3 | 2 | 10 | 6 | 8 | 3 | 1 | 1 | 1 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | 0 | 0 | 40 | 0 | -40 | 0 | 0 | 0 | 1 | 485 | 4 | 1 | 2 | 3 | 9 | 81 | 1 | 0 | 0 | 2 | -1 | 69 | - | - | - | - | 0 | - |
Capital Stock Change |
Loading...
|
M | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 116 | 53 | 26 | 34 | 56 | 1 | -6 | -30 | 73 | 31 | 61 | 75 | 611 | 304 | 296 | 104 | 112 | 117 | 103 | 58 | 68 | 72 | 75 | 65 | 55 | 32 | 38 | - | - | 29 | 1 |
Free Cash Flow |
Loading...
|
M | -22 | -1 | -2 | 3 | -13 | -16 | -18 | -11 | -22 | -4 | -13 | -18 | -16 | 2 | -8 | -6 | -5 | -1 | 9 | -5 | -3 | -8 | -4 | -14 | -1 | -6 | -11 | 0 | -6 | -3 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email