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 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 5 | 4 | 3 | 7 | 4 | 9 | 7 | 9 | 10 | 7 | -10 | 6 | 5 | 5 | 4 | 4 | 1 | 3 | 5 | 5 | 4 | 3 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 2 |
Depreciation and Amortization |
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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | 7 | -3 | 1 | 1 | 1 | 2 | 0 | 1 | 22 | -2 | 0 | 2 | 3 | 1 | 4 | 1 | 0 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 6 | 1 | 0 | 24 | -24 | 24 | -13 | 39 | -49 | -21 | -7 | -20 | 1 | 7 | 0 | 3 | - |
Operating Cash Flow |
Loading...
|
M | 8 | 0 | 11 | 3 | 12 | 9 | 12 | 2 | 20 | 5 | 7 | 12 | 9 | 6 | 7 | 3 | 1 | 5 | 2 | 6 | 6 | 4 | 4 | 4 | 4 | 2 | 2 | -4 | 9 | 4 | -1 | 6 | 27 | -25 | 26 | -11 | 47 | -48 | -17 | -4 | -18 | 2 | 9 | 2 | 4 | - |
Capital Expenditures |
Loading...
|
M | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -3 | -2 | -2 | -3 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -4 | -1 | -3 | -1 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 10 | 3 | 1 | -1 | -7 | 2 | 1 | 1 | -8 | -2 | 0 | 0 | -6 | -11 | 0 | 2 | -5 | 42 | 0 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -3 | 0 | 3 | -4 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | - | - | - | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | 10 | 3 | 1 | -1 | -7 | 2 | 1 | 1 | -8 | -2 | 0 | 0 | -6 | -11 | 0 | 2 | -5 | 42 | 0 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -3 | 0 | 3 | -4 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | - | - | - | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -36 | -86 | 54 | 93 | 142 | -4 | -1 | -4 | 2 | -39 | -58 | 21 | -8 | 37 | -30 | -15 | 11 | -26 | -18 | -28 | 46 | 20 | 78 | 42 | 27 | -4 | -44 | -10 | -33 | -11 | 29 | - | - | - | 97 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -1 | -1 | -1 | 0 | -3 | -6 | -2 | 0 | -2 | 0 | -4 | 0 | -3 | -1 | -7 | 0 | 0 | -5 | -3 | -2 | -1 | 1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | - | 72 | 33 | 34 | 23 | - |
Dividends Paid |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
Other Financial Activities |
Loading...
|
M | -1 | -20 | 37 | 114 | 78 | 127 | 108 | 56 | 61 | -184 | 40 | 46 | 83 | 0 | -34 | 155 | 0 | 19 | 19 | 43 | 38 | 51 | 77 | 51 | 37 | 10 | 36 | 57 | -23 | 17 | 35 | 51 | 40 | 95 | 21 | 54 | -19 | 96 | 11 | 53 | 38 | 0 | 0 | 0 | 0 | 72 |
Financing Cash Flow |
Loading...
|
M | -1 | -20 | 37 | 114 | 78 | 127 | 108 | 56 | 61 | -184 | 40 | 46 | 83 | 0 | -34 | 155 | 0 | 19 | 19 | 43 | 38 | 51 | 77 | 51 | 37 | 10 | 36 | 57 | -23 | 17 | 35 | 51 | 40 | 95 | 21 | 54 | -19 | 96 | 11 | 53 | 38 | 0 | 0 | 0 | 0 | 72 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 32 | 64 | 66 | 31 | 40 | 36 | 51 | 92 | 97 | 350 | 267 | 99 | 35 | 51 | 131 | 39 | 45 | 29 | 64 | 72 | 17 | 25 | 35 | 21 | 30 | 49 | 35 | 27 | 29 | 46 | 37 | 21 | 21 | 20 | 25 | 21 | 20 | 19 | 15 | 15 | 28 | 14 | 9 | 4 | 5 | - |
Ending Cash |
Loading...
|
M | 42 | 2 | 64 | 66 | 31 | 40 | 36 | 51 | 92 | 97 | 350 | 267 | 99 | 35 | 51 | 131 | 39 | 45 | 29 | 64 | 72 | 17 | 25 | 35 | 21 | 30 | 49 | 35 | 27 | 29 | 46 | 37 | 21 | 21 | 20 | 25 | 21 | 20 | 19 | 15 | 15 | 28 | 14 | 9 | 4 | 5 |
Stock-Based Compensation |
Loading...
|
M | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -1 | -1 | -1 | 0 | -3 | -6 | -2 | 0 | -2 | 0 | -4 | 0 | -3 | -1 | -7 | 0 | 0 | -5 | -3 | -2 | -1 | 1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | - | 72 | 33 | 34 | 23 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,056 | -1,862 | -661 | -699 | -778 | 324 | 270 | 431 | -1,693 | 454 | 322 | 308 | 333 | -40 | 230 | -1,782 | -1,606 | -1,834 | -1,489 | -1,476 | -1,442 | -1,564 | -1,276 | -1,228 | -1,197 | -1,406 | -1,052 | -854 | -820 | -1,033 | -875 | -846 | -818 | -55 | -63 | -32 | -48 | -23 | -17 | 72 | 79 | 85 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -2 | 0 | 10 | 3 | 12 | 9 | 12 | 1 | 20 | 5 | 7 | 10 | 8 | 5 | 6 | 0 | -1 | 3 | -1 | 5 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | -4 | 9 | 4 | -3 | 5 | 27 | -26 | 25 | -12 | 46 | -49 | -18 | -6 | -20 | -2 | 8 | -2 | 3 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email