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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -134 | -233 | -96 | -138 | -117 | -108 | -111 | -95 | -103 | -92 | -88 | -89 | -80 | -69 | -66 | -52 | -37 | -16 | -16 | -17 | -18 | -17 | -24 | -28 | -28 | -24 | -24 | -23 | -25 | -24 | -32 | -34 | -31 | -77 | -43 | -85 | -33 | -3 |
Depreciation and Amortization |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 4 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 31 | 151 | 10 | 23 | -11 | 10 | 4 | 11 | 4 | 13 | 4 | 4 | 5 | 5 | 14 | 2 | 3 | 13 | 12 | 9 | -24 | 8 | 19 | 18 | 6 | 17 | 20 | 35 | 14 | 12 | 6 | 12 | 75 | 57 | -236 | -67 | 11 | -57 |
Operating Cash Flow |
Loading...
|
M | -107 | -115 | -87 | -80 | -84 | -91 | -81 | -91 | -75 | -72 | -73 | -70 | -60 | -58 | -37 | -46 | -31 | -15 | -17 | -17 | -13 | -14 | -18 | -16 | -16 | -14 | -10 | -15 | -10 | -11 | -11 | -8 | -9 | -11 | -4 | -3 | -7 | -3 |
Capital Expenditures |
Loading...
|
M | -1 | -8 | -6 | -9 | -8 | -19 | -16 | -16 | -49 | -10 | -8 | -8 | -7 | -1 | -2 | 0 | 0 | -1 | 0 | -1 | -2 | -2 | -4 | -2 | -5 | -11 | -11 | -8 | -5 | -1 | -3 | -1 | -1 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | -21 | - | 20 | - | 39 | -18 | -25 | 30 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | -21 | - | 20 | - | 39 | -18 | -25 | 30 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 30 | 30 | 50 | 124 | 124 | 124 | 299 | 299 | 299 | 40 | -4 | - | -4 | -4 | 62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -4 | -2 | -1 | 0 | 0 | 0 | - | - | 0 | 28 | 44 | 98 | 0 | 0 | 0 | 87 | 0 | - | - | - | 0 | 0 | - | - | -3 | -3 | - | -11 | -1 | -4 | -3 | -7 | -3 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | - | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -4 | 384 | 200 | 30 | 30 | 50 | 124 | 0 | 0 | 298 | 1 | 98 | 38 | -1 | 64 | 87 | 0 | 0 | 0 | -1 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | -2 | 74 | 0 | 59 |
Financing Cash Flow |
Loading...
|
M | -4 | 384 | 200 | 30 | 30 | 50 | 124 | 0 | 0 | 298 | 1 | 98 | 38 | -1 | 64 | 87 | 0 | 0 | 0 | -1 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | -2 | 74 | 0 | 59 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 265 | 178 | 44 | 89 | 105 | 104 | 62 | 37 | 181 | 65 | 84 | 45 | 35 | 85 | 115 | 59 | 76 | 18 | 18 | 24 | 17 | 15 | 16 | 11 | 24 | 21 | 39 | 14 | 8 | 31 | 38 | 63 | 176 | 359 | 120 | 50 | 59 | 3 |
Ending Cash |
Loading...
|
M | 133 | 265 | 178 | 44 | 89 | 105 | 104 | 62 | 37 | 181 | 65 | 84 | 45 | 35 | 85 | 115 | 59 | 16 | 18 | 18 | 24 | 17 | 15 | 16 | 11 | 24 | 21 | 39 | 14 | 8 | 31 | 38 | 63 | 176 | 359 | 120 | 50 | 59 |
Stock-Based Compensation |
Loading...
|
M | 8 | 13 | 14 | 11 | 11 | 9 | 11 | 10 | 10 | 10 | 14 | 18 | 15 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 4 | 9 | 9 | 9 | 9 | 9 | 10 | 11 | 19 | 23 | 21 | 71 | 36 | 80 | 25 | 1 |
Issuance/Purchase of Shares |
|
M | -4 | -2 | -1 | 0 | 0 | 0 | - | - | 0 | 28 | 44 | 98 | 0 | 0 | 0 | 87 | 0 | - | - | - | 0 | 0 | - | - | -3 | -3 | - | -11 | -1 | -4 | -3 | -7 | -3 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 9 | 40 | 14 | 47 | 60 | 0 | - | - | 28 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 142 | 236 | 125 | -547 | -451 | -360 | 72 | -261 | -169 | -35 | 29 | 39 | 20 | 44 | 77 | 98 | 30 | 44 | 59 | 75 | 86 | 62 | 70 | 90 | 107 | 112 | 128 | 145 | 182 | 193 | 204 | 208 | 218 | 291 | 354 | 115 | 47 | 57 |
Free Cash Flow |
Loading...
|
M | -108 | -123 | -93 | -88 | -93 | -110 | -97 | -107 | -124 | -82 | -81 | -78 | -68 | -57 | -39 | -46 | -31 | -16 | -17 | -18 | -15 | -16 | -21 | -19 | -20 | -25 | -21 | -23 | -15 | -12 | -14 | -9 | -10 | -12 | -5 | -3 | -7 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email