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 | 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 | 2007-06-30 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -1 | -2 | -1 | -1 | -3 | -2 | -3 | -2 | -3 | 2 | 2 | -1 | -3 | -2 | 0 | -3 | -3 | -1 | -4 | 17 | -3 | 0 | -1 | -1 | -4 | 13 | 3 | -1 | -4 | -19 | 0 | 1 | -1 | -14 | -4 | -1 | 0 | 69 | 2 | 19 | -4 | 9 | 6 | 1 | -8 | 3 | 1 | 0 | -4 | 3 | 0 | -7 | -7 | -120 | 5 | 0 | 8 | 8 | -6 | -7 | -103 | -33 | -17 | -3 | -9 | -87 | 12 | 8 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 5 | 5 | 3 | 7 | 7 | 7 | 8 | 10 | 8 | 9 | 9 | 10 | 9 | 9 | 9 | 10 | 11 | 11 | 11 | 11 | 12 | 13 | 13 | 14 | 14 | 14 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -1 | 0 | 0 | 0 | -1 | 1 | -5 | 0 | 0 | -3 | -1 | -1 | -1 | 1 | -2 | -1 | 0 | - | 0 | -1 | 4 | 0 | -1 | -2 | 0 | -6 | -1 | -1 | 1 | 19 | -1 | -1 | -1 | 12 | 0 | -1 | -1 | -90 | -12 | -13 | -3 | 2 | -11 | -8 | 0 | 0 | -1 | 2 | -1 | 13 | -4 | 2 | -1 | 139 | -10 | -1 | 11 | 8 | -6 | 0 | 81 | 27 | -6 | -2 | 5 | 122 | - | - |
Operating Cash Flow |
Loading...
|
M | -3 | -1 | 3 | -2 | -1 | -4 | -7 | -3 | 0 | -1 | -2 | 0 | -3 | 0 | 1 | 0 | 4 | -2 | 4 | 2 | -3 | 0 | 4 | 6 | 1 | 4 | -18 | 1 | 1 | 1 | -2 | 8 | 0 | 4 | 0 | 0 | -9 | -30 | 0 | 0 | 3 | 9 | -1 | 6 | 1 | 5 | 4 | -11 | 1 | 17 | 0 | 1 | -34 | 7 | 17 | 18 | 14 | 14 | 5 | 16 | -5 | 3 | -6 | 10 | 22 | 30 | - | 49 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -2 | -4 | -3 | -4 | -1 | -2 | -1 | -1 | -2 | -3 | -2 | -2 | -1 | -3 | -2 | -2 | -1 | -2 | -2 | -2 | -1 | -5 | -3 | -2 | -2 | -3 | -3 | -2 | -2 | -4 | -5 | -1 | -4 | -4 | -3 | -3 | -2 | -4 | -5 | -7 | -2 | -18 | 0 | -68 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | 22 | 22 | 22 | 22 | - | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 2 | - | - | 0 | 0 | 0 | 13 | 8 | 0 | 0 | 5 | 0 | 0 | 0 | -1 | 0 | 7 | -14 | 7 | 52 | -1 | 0 | 21 | 29 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | 0 | - | 0 | 0 | 6 | 3 | 2 | 1 | - | - | 0 | - | - | - | 3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | 22 | 22 | 22 | 22 | - | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 2 | - | - | 0 | 0 | 0 | 13 | 8 | 0 | 0 | 5 | 0 | 0 | 0 | -1 | 0 | 7 | -14 | 7 | 52 | -1 | 0 | 21 | 29 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | 0 | - | 0 | 0 | 6 | 3 | 2 | 1 | - | - | 0 | - | - | - | 3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -9 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 52 | 2 | 2 | 36 | 2 | 2 | 2 | 1 | 1 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | 0 | - | - | - | - | 3 | 5 | 5 | - | 12 | - | 6 |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | -1 | -11 | 0 | 22 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | -1 | -1 | 2 | 0 | 0 | -1 | -1 | -2 | 0 | 5 | 0 | -9 | 0 | 0 | 3 | 0 | 0 | -2 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 1 | 0 | 4 | 0 | -2 | -9 | 3 | -9 | 10 | -5 | -3 | -1 | - | - |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | -1 | -11 | 0 | 22 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | -1 | -1 | 2 | 0 | 0 | -1 | -1 | -2 | 0 | 5 | 0 | -9 | 0 | 0 | 3 | 0 | 0 | -2 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 1 | 0 | 4 | 0 | -2 | -9 | 3 | -9 | 10 | -5 | -3 | -1 | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 12 | 14 | 12 | 15 | 28 | 33 | 27 | 31 | 32 | 35 | 38 | 38 | 42 | 43 | 42 | 44 | 52 | 53 | 52 | 50 | 55 | 58 | 57 | 54 | 58 | 50 | 65 | 69 | 80 | 78 | 82 | 75 | 78 | 80 | 84 | 81 | 158 | 108 | 60 | 83 | 82 | 56 | 33 | 32 | 34 | 41 | 41 | 56 | 57 | 46 | 50 | 52 | 86 | 81 | 60 | 43 | 11 | 11 | 12 | 7 | 10 | 18 | 25 | 25 | 7 | 8 | - | - |
Ending Cash |
Loading...
|
M | 8 | 12 | 14 | 12 | 15 | 28 | 33 | 27 | 31 | 32 | 35 | 38 | 38 | 42 | 43 | 42 | 53 | 49 | 53 | 52 | 50 | 55 | 58 | 57 | 54 | 58 | 50 | 65 | 69 | 80 | 78 | 82 | 75 | 78 | 80 | 84 | 81 | 158 | 108 | 60 | 83 | 82 | 56 | 33 | 32 | 34 | 41 | 41 | 56 | 57 | 46 | 50 | 52 | 86 | 81 | 60 | 25 | 25 | 11 | 12 | 7 | 10 | 18 | 25 | 25 | 7 | 8 | - |
Stock-Based Compensation |
Loading...
|
M | 1 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | -1 | - | - | 0 | -2 | - | - | 2 | - | - | -27 | -3 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | - | 1 | 1 | 0 | 2 | - | - | -1 | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -9 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 11 | 13 | 16 | 18 | 22 | 25 | 27 | 43 | 46 | 49 | 48 | 51 | 53 | 57 | 58 | 59 | 46 | 43 | 46 | 51 | 52 | 56 | 60 | 60 | 61 | 64 | 61 | 77 | 73 | 85 | 84 | 83 | 83 | 84 | 85 | 90 | 85 | 105 | 105 | 94 | 84 | 86 | 64 | 58 | 33 | 37 | 40 | 41 | 54 | 57 | 42 | 53 | 56 | 38 | 72 | 61 | 46 | 46 | 16 | 1 | -2 | 10 | 9 | 31 | 41 | 2 | - | - |
Free Cash Flow |
Loading...
|
M | -3 | -1 | 3 | -2 | -1 | -4 | -7 | -3 | 0 | -1 | -2 | 0 | -3 | 0 | 1 | 0 | 4 | -2 | 4 | 1 | -3 | -1 | 4 | 5 | -1 | 0 | -21 | -2 | 0 | -1 | -3 | 7 | -2 | 1 | -2 | -2 | -10 | -33 | -2 | -2 | 2 | 7 | -3 | 4 | 0 | 1 | 1 | -13 | -1 | 15 | -3 | 0 | -35 | 3 | 12 | 17 | 11 | 11 | 2 | 13 | -7 | -1 | -11 | 3 | 20 | 12 | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email