Cash Flow Statement | Trend | Unit | 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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2 | -1 | -1 | -3 | 9 | 4 | -1 | -1 | 5 | -3 | 0 | -3 | -3 | -2 | -7 | -7 | -13 | -1 | -5 | -39 | -19 | -5 | -7 | -23 | 3 | 14 | 8 | 6 | 11 | 13 | 6 | 7 | 11 | 11 | 5 | 3 | 5 | 6 | 4 | 6 | 8 | 5 | 2 | 2 | 4 | 6 | 3 | 1 | 6 | 10 | 14 | 12 | 15 | 16 | 8 | 7 | 8 | 9 | 7 | 6 | 4 | 6 | 6 | 3 | 4 | 3 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 5 | 5 | 5 | 11 | 6 | 5 | 8 | 0 | 4 | 4 | 4 | 0 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 | 5 | 5 | 5 | 4 | 6 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | 0 | 1 | 0 | 0 | -3 | -3 | 0 | 3 | -1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 19 | 0 | 0 | 18 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | -3 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | -1 | 8 | 0 | 1 | 0 | 0 | 0 | -1,938 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 3 | 1 | 0 | 1 | 2 | -1 | -1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -1 | 6 | 5 | 14 | 19 | 10 | 12 | 12 | 4 | 4 | 6 | 102 | 2 | -1 | -3 | -3 | -6 | -7 | 0 | -6 | 2 | 1 | 20 | 39 | 14 | 1 | 8 | 26 | 12 | 3 | 14 | 35 | 10 | 7 | 18 | 14 | 9 | 10 | 13 | 9 | 11 | 7 | 13 | 14 | 8 | -1 | 3 | 6 | 24 | 8 | 22 | 6 | 24 | 16 | 12 | 12 | 9 | 10 | 9 | 7 | 8 | 2 | 7 | 4 | 7 | 4 | 1 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | -15 | 0 | 0 | -4 | -33 | -33 | -22 | -22 | -3 | -6 | -12 | -9 | -2 | -2 | -3 | -3 | -46 | -9 | -3 | -24 | -1 | -11 | 0 | -27 | -1 | 0 | 0 | 0 | -16 | -1 | 0 | -20 | -3 | 0 | 0 | 0 | -6 | 0 | 0 | -3 | 0 | 0 | 0 | -8 | -22 | -8 | 0 | -13 | -1 | -36 | -3 | -12 | -8 | -16 | -4 | -5 | -18 | -6 | -10 | -17 | -1 | -7 | -10 | -14 | -3 | -6 | 0 | -2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -1 | 0 | 0 | -53 | -1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -1 | 0 | 0 | -53 | -1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
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 | -500 | 0 | 0 | - | - | - | - | 2 | 21 | - | - | - | - | - | - | - | - | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | -33 | -33 | -22 | - | 0 | -6 | -12 | 0 | -10 | -2 | -3 | 0 | -46 | -9 | -3 | 0 | -1 | -11 | 0 | 0 | -1 | 0 | 0 | 1 | -16 | 0 | 0 | 1 | -3 | 0 | -53 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -22 | 0 | 0 | -288 | 0 | -1 | -3 | 0 | 0 | 0 | 2 | 21 | -9 | 7 | -10 | 0 | 4 | 2 | 5 | 9 | 0 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | -33 | -33 | -22 | - | 0 | -6 | -12 | 0 | -10 | -2 | -3 | 0 | -46 | -9 | -3 | 0 | -1 | -11 | 0 | 0 | -1 | 0 | 0 | 1 | -16 | 0 | 0 | 1 | -3 | 0 | -53 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -22 | 0 | 0 | -288 | 0 | -1 | -3 | 0 | 0 | 0 | 2 | 21 | -9 | 7 | -10 | 0 | 4 | 2 | 5 | 9 | 0 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 3 | -1 | 4 | 4 | 0 | -1 | 1 | -4 | -4 | 3 | 0 | -28 | -11 | 8 | 3 | 4 | 3 | 1 | -6 | -1 | -4 | 1 | -3 | -5 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 115 | 116 | 108 | 93 | 79 | 106 | 99 | 99 | 97 | 97 | 96 | 96 | 90 | 94 | 105 | 105 | 160 | 180 | 179 | 208 | 216 | 237 | 209 | 193 | 176 | 173 | 164 | 141 | 146 | 148 | 134 | 121 | 118 | 111 | 147 | 132 | 129 | 119 | 108 | 97 | 86 | 78 | 65 | 59 | 72 | 82 | 79 | 86 | 60 | 88 | 68 | 73 | 55 | 56 | 46 | 19 | 38 | 30 | 31 | 23 | 6 | 11 | 11 | 11 | 7 | 3 | 6 | - | 0 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | 94 | 94 | 94 | 94 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 104 | 115 | 116 | 108 | 93 | 79 | 96 | 96 | 99 | 97 | 94 | 94 | 96 | 90 | 100 | 100 | 105 | 160 | 180 | 179 | 208 | 216 | 237 | 209 | 193 | 176 | 173 | 164 | 141 | 146 | 148 | 134 | 121 | 118 | 111 | 147 | 132 | 129 | 119 | 108 | 97 | 86 | 78 | 65 | 59 | 72 | 82 | 79 | 86 | 60 | 88 | 68 | 73 | 55 | 56 | 46 | 19 | 38 | 30 | 31 | 23 | 6 | 11 | 11 | 11 | 7 | 3 | 0 | - | 0 | 0 | 0 | 0 | 94 | 0 | 0 | 94 | 94 | 94 | 94 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | - | 0 | - | 1 | - | - | 3 | 3 | 0 | 0 | 2 | - | 1 | 0 | 0 | - | -1 | -1 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 3 | 0 | - | - | 1 | 2,022 | - | - | - | 3 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | 0 | - | - |
Issuance/Purchase of Shares |
|
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 | -500 | 0 | 0 | - | - | - | - | 2 | 21 | - | - | - | - | - | - | - | - | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 105 | 113 | 115 | 108 | 94 | 82 | 102 | 102 | 105 | 96 | 100 | 100 | 100 | 94 | 101 | 101 | 105 | 137 | 176 | 185 | 209 | 219 | 245 | 238 | 261 | 246 | 223 | 208 | 201 | 203 | 189 | 175 | 177 | 177 | 157 | 186 | 175 | 169 | 156 | 147 | 136 | 120 | 105 | 96 | 95 | 106 | 102 | 93 | 98 | 82 | 98 | 80 | 74 | 61 | 59 | 52 | 22 | 28 | 26 | 25 | 17 | 12 | 14 | 1 | 7 | 2 | 7 | 3 | - | -3 | -1 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - | 0 | 1 | 1 | 1 | 2 | 1 | 0 | -1 | -1 | -1 |
Free Cash Flow |
Loading...
|
M | -16 | 6 | 5 | 10 | 19 | -23 | -9 | -9 | 1 | -2 | -6 | 92 | 2 | -3 | -6 | -6 | -51 | -15 | -3 | -29 | 1 | -9 | 19 | 12 | 13 | 1 | 8 | 26 | -4 | 2 | 14 | 15 | 8 | 6 | 17 | 14 | 3 | 10 | 12 | 6 | 10 | 7 | 13 | 6 | -13 | -9 | 3 | -7 | 23 | -28 | 19 | -6 | 17 | 0 | 8 | 7 | -9 | 4 | -1 | 25 | 8 | -5 | -3 | -10 | 4 | 4 | 1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 |
StockViz Staff
September 19, 2024
Any question? Send us an email