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 | -30 | -40 | -59 | -68 | -71 | -76 | -75 | -117 | -107 | -103 | -99 | -50 | -53 | -55 | -55 | -56 | -51 | -42 | -36 | -27 | -23 | -16 | -10 | -5 | - |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | -5 | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -69 | -77 | -83 | -89 | -88 | -84 | -129 | -122 | -120 | -113 | -9 | -9 | 40 | 43 | -8 | -3 | -43 | -39 | -32 | -27 | -8 | -1 | 6 | 13 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -3 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -35 | -101 | -165 | -246 | -263 | -197 | -133 | -52 | - | 7 | 7 | 7 | 7 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -35 | -101 | -165 | -246 | -263 | -197 | -133 | -52 | - | 7 | 7 | 7 | 7 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 749 | - | - | - | 0 | 0 | 3 | 110 | 114 | 114 | 111 | 3 | 71 | 71 | 72 | 142 | 161 | 161 | 160 | 90 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -725 | 24 | 25 | 31 | 31 | 31 | 31 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | -21 | -1 | -1 | -2 | 20 | 0 | 0 | 0 | - |
Financing Cash Flow |
Loading...
|
M | -725 | 24 | 25 | 31 | 31 | 31 | 31 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | -21 | -1 | -1 | -2 | 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 | 5 | 5 | 7 | 9 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 749 | - | - | - | 0 | 0 | 3 | 110 | 114 | 114 | 111 | 3 | 71 | 71 | 72 | 142 | 161 | 161 | 160 | 90 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 35 | 33 | 32 | 5 | 0 | 0 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 62 | 61 | 73 | 112 | 188 | 274 | 359 | 436 | 440 | 451 | 466 | 435 | 481 | 475 | 462 | 486 | 436 | 351 | 228 | 100 | 44 | 23 | 23 | 23 | - |
Free Cash Flow |
Loading...
|
M | -70 | -77 | -84 | -89 | -87 | -84 | -129 | -122 | -121 | -114 | -10 | -9 | 39 | 40 | -11 | -6 | -46 | -41 | -33 | -28 | -9 | -1 | 5 | 13 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email