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 | 2016-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2 | 1 | -11 | -18 | -12 | -17 | -20 | -22 | -17 | -17 | -62 | -11 | -13 | -13 | -13 | -14 | -16 | -12 | -14 | -10 | -7 | -6 | -5 | -5 | - |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | -9 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | - | - | 0 | - |
Operating Cash Flow |
Loading...
|
M | -17 | -15 | -19 | -18 | -24 | -22 | -25 | -17 | -21 | -67 | -18 | -15 | -13 | 38 | -18 | 34 | -11 | -13 | -12 | -6 | -7 | -6 | -7 | 13 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -35 | -66 | -64 | -81 | -52 | - | - | - | - | 7 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -35 | -66 | -64 | -81 | -52 | - | - | - | - | 7 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 749 | - | - | - | - | - | - | 0 | - | 3 | 108 | 3 | - | 0 | 0 | 71 | 0 | 0 | 70 | 90 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -749 | -1 | 25 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -22 | 20 | 0 | 0 | 0 | - |
Financing Cash Flow |
Loading...
|
M | -749 | -1 | 25 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -22 | 20 | 0 | 0 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 33 | 62 | 52 | 51 | 69 | 51 | 45 | 43 | 78 | 72 | 22 | 23 | 35 | 37 | 89 | 57 | 53 | 96 | 90 | 28 | 16 | 22 | 29 | 17 | - |
Ending Cash |
Loading...
|
M | 18 | 33 | 62 | 52 | 51 | 69 | 51 | 45 | 43 | 78 | 72 | 22 | 23 | 35 | 37 | 89 | 57 | 53 | 96 | 90 | 28 | 16 | 22 | 29 | 17 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 749 | - | - | - | - | - | - | 0 | - | 3 | 108 | 3 | - | 0 | 0 | 71 | 0 | 0 | 70 | 90 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 2 | 1 | 27 | 5 | 0 | 0 | 0 | 0 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 16 | 24 | 20 | 2 | 15 | 36 | 58 | 79 | 101 | 121 | 136 | 82 | 113 | 136 | 105 | 128 | 106 | 123 | 129 | 78 | 21 | - | - | 23 | - |
Free Cash Flow |
Loading...
|
M | -17 | -15 | -19 | -18 | -24 | -22 | -25 | -17 | -21 | -67 | -18 | -15 | -14 | 37 | -18 | 33 | -13 | -14 | -12 | -7 | -7 | -7 | -7 | 13 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email