Cash Flow Statement | Trend | Unit | 2024-03-31 | 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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -7 | -6 | -6 | -5 | -4 | -3 | -4 | -4 | -3 | -5 | -4 | -6 | -10 | -12 | -11 | -12 | -7 | -6 | -6 | -6 | -4 | -4 | -4 | -3 | -5 | -7 | -8 | -8 | -8 | -8 | -9 | -10 | -11 | -8 | -5 | -1 | 3 | 2 | 0 | -3 | -3 | -4 | -4 | -5 | -5 | -5 | -5 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 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 |
Non-Cash Items (Other) |
Loading...
|
M | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | 1 | -1 | -5 | -5 | -8 | -6 | 1 | 1 | 1 | 4 | 2 | -1 | -1 | -4 | -3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
Operating Cash Flow |
Loading...
|
M | -5 | -6 | -2 | -3 | -3 | -6 | -4 | -4 | -3 | -4 | -3 | -2 | -2 | -3 | -5 | -5 | -3 | -4 | -4 | -4 | -4 | -1 | 0 | 0 | -2 | -4 | -4 | -5 | -5 | -5 | -6 | -6 | -6 | -6 | -6 | -6 | -4 | -4 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -3 | -2 | -1 | -1 | -1 | -1 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -6 | -6 | -6 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | -1 | -2 | -2 | -3 | -1 | -1 | 0 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 9 | 9 | 9 | 4 | 0 | 0 | 0 | 6 | 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | -32,543 | -32,543 | -32,543 | 0 | 0 | 12 | 46 | 48 | 58 | 62 | 29 | 23 | 12 | 5 | 3 | 7 | 11 | 3 | 4 | 4 | 1 | 1 | 0 | -2 | -2 | -2 | -2 | -1 | 12 | 12 | 12 | 11 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | -2,508 | -2,508 | -2,508 | -2,508 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | -32,543 | -32,543 | -32,543 | 0 | 0 | 12 | 46 | 48 | 58 | 62 | 29 | 23 | 12 | 5 | 3 | 7 | 11 | 3 | 4 | 4 | 1 | 1 | 0 | -2 | -2 | -2 | -2 | -1 | 12 | 12 | 12 | 11 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | -2,508 | -2,508 | -2,508 | -2,508 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 35 | 31 | 26 | 25 | 20 | 11 | 73 | 75 | 74 | 75 | 65 | 33 | 31 | 21 | 6 | 6 | 7 | 9 | 2 | 2 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 6 | 7 | 8 | 10 | 12 | 13 | 3 | 4 | 7 | 8 | 10 | 11 | 1 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 6 |
Ending Cash |
Loading...
|
M | 37 | 35 | 31 | 26 | 25 | 20 | 11 | 73 | 75 | 74 | 75 | 65 | 33 | 31 | 21 | 6 | 6 | 7 | 9 | 2 | 2 | 4 | 2 | 4 | 4 | 3 | 4 | 4 | 6 | 7 | 8 | 10 | 12 | 13 | 3 | 4 | 7 | 8 | 10 | 11 | 1 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 8 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 9 | 9 | 9 | 4 | 0 | 0 | 0 | 6 | 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 171 | 124 | 154 | 155 | 184 | 218 | 247 | 275 | 266 | 222 | 178 | 123 | 66 | 42 | 21 | 6 | -1 | -9 | -18 | -22 | -14 | -8 | -2 | 2 | 3 | 5 | 9 | 14 | 20 | 27 | 34 | 29 | 25 | 22 | 18 | 26 | 33 | 27 | 19 | 8 | -5 | -6 | -7 | -7 | -7 | -7 | -6 | -2 | 0 | 2 | 2 | 0 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | -6 | -6 | -4 | -4 | -5 | -7 | -5 | -5 | -3 | -4 | -4 | -2 | -2 | -3 | -5 | -6 | -4 | -5 | -5 | -5 | -4 | -2 | 0 | 0 | -3 | -4 | -4 | -5 | -5 | -6 | -7 | -7 | -7 | -6 | -6 | -6 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -3 | -2 | -1 | -1 | -1 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email