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 | 2012-09-30 | 2012-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2 | -6 | -29 | -13 | -3 | -8 | -6 | -4 | -6 | -8 | -5 | -2 | -4 | -4 | -3 | -3 | -1 | -1 | 0 | -2 | -7 | -7 | -4 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | 87 | 49 | 2 | 131 | 44 | 35 | 32 | 74 | 118 | 85 | 32 | 74 | 22 | 11 | 39 | 45 | 12 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 4 | 5 | 23 | 5 | 6 | 6 | 28 | 0 | 1 | 2 | 2 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | 9 | 17 | 0 | 0 | 1 | 0 | -4 | -1 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 10 | -1 | -4 | 3 | -1 | -5 | -4 | -4 | -4 | -7 | 3 | 8 | 4 | -3 | 6 | 4 | 4 | 4 | 4 | 0 | 4 | 4 | -5 | 0 | -1 | 3 | -2 | -2 | -1 | 5 | -87 | 169 | 323 | 102 | 362 | 219 | 303 | -1,024 | 362 | 219 | -244 | 1,365 | -590 | -593 | -244 | 223 | 193 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -22 | -13 | -10 | -50 | -20 | -12 | -5 | -47 | -16 | -9 | -4 | -63 | -39 | -9 | -4 | -40 | -21 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -15 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -15 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -7 | 1 | 1 | 1 | 2 | 1 | 0 | -10 | 465 | 875 | - | 2,045 | - | - | - | 1,651 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 16 | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 0 | 53 | 0 | 0 | 1 | 2 | - | 0 | -9 | 1 | 3 | 1 | 1 | 14 | 2 | 1 | 0 | 258 | 12 | 10 | 0 | 2 | 12 | 10 | 0 | 1 | 0 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | 10 | 40 | 30 | 20 | 10 | 35 | 20 | 12 | 6 | 12 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 1 | -3 | 1 | 0 | 1 | -4 | 1 | 1 | 1 | -2 | 1 | 1 | 27 | -1 | 49 | 9 | 13 | 4 | 7 | 10 | 2 | 0 | 833 | -179 | - | 2,725 | - | - | - | 2,230 | - | - | - | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 1 | -3 | 1 | 0 | 1 | -4 | 1 | 1 | 1 | -2 | 1 | 1 | 27 | -1 | 49 | 9 | 13 | 4 | 7 | 10 | 2 | 0 | 833 | -179 | - | 2,725 | - | - | - | 2,230 | - | - | - | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 38 | 39 | 31 | 29 | 31 | 37 | 41 | 46 | 35 | 42 | 55 | 47 | 43 | 46 | 55 | 51 | 46 | 42 | 37 | 38 | 39 | 39 | 2 | 3 | 2 | 2 | 1 | 2 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 49 | 38 | 39 | 31 | 29 | 31 | 37 | 41 | 46 | 35 | 42 | 55 | 47 | 43 | 46 | 55 | 51 | 46 | 42 | 37 | 42 | 42 | 39 | 2 | 3 | 2 | 2 | 1 | 2 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 5 | 5 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 7 | 8 | 6 | 7 | 6 | 5 | 3 | 3 | 3 | 3 | - | 3 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 16 | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 0 | 53 | 0 | 0 | 1 | 2 | - | 0 | -9 | 1 | 3 | 1 | 1 | 14 | 2 | 1 | 0 | 258 | 12 | 10 | 0 | 2 | 12 | 10 | 0 | 1 | 0 |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 49 | 39 | 7 | 33 | 39 | 36 | -15 | 43 | 49 | 37 | 48 | 61 | -2 | -4 | -1 | 16 | 9 | 47 | 44 | 39 | 39 | 39 | 43 | 0 | 2 | 3 | - | - | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | 10 | -2 | -5 | 2 | -2 | -6 | -5 | -5 | -5 | -7 | 2 | 7 | 3 | -4 | 5 | 3 | 3 | 3 | 4 | -1 | 3 | 3 | -6 | -1 | -1 | 3 | -2 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email