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 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -50 | -43 | -39 | -37 | -34 | -33 | -36 | -35 | -32 | -33 | -33 | -34 | -31 | -26 | -24 | -20 | -19 | -18 | -16 | -15 | -14 | -16 | -15 | -15 | -15 | -11 | -9 | -8 | -8 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 9 | -8 | 0 | 0 | -2 | -1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -49 | -34 | -29 | -26 | -36 | -27 | -21 | -30 | -32 | -23 | -25 | -28 | -29 | -18 | -17 | -15 | -20 | -14 | -12 | -14 | -14 | -10 | -13 | -13 | -13 | -7 | -6 | -6 | -9 | -7 | -5 | -6 | -7 | -6 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | -46 | -31 | 25 | 16 | -79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | -46 | -31 | 25 | 16 | -79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | 9 | 10 | - | - | - | - | -7 | -1 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 7 | - | 7 | 7 | 5 | - | - | 5 | - | 0 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | 25 | 1 | 3 | 0 | - | - | - | 1 | 324 | 0 | 135 | 0 | 0 | 0 | 108 | 0 | 0 | 75 | 0 | 58 | 54 | 54 | 0 | 0 | 54 | 0 | 0 | - | 98 | 0 | -4 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 3 | 95 | 0 | 0 | 11 | 22 | 1 | 0 | -25 | 4 | 2 | 0 | 1 | 3 | 5 | 137 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 10 | 0 | 7 | 8 | 0 | 0 | -26 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 3 | 95 | 0 | 0 | 11 | 22 | 1 | 0 | -25 | 4 | 2 | 0 | 1 | 3 | 5 | 137 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 10 | 0 | 7 | 8 | 0 | 0 | -26 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 37 | 29 | 49 | 27 | 52 | 91 | 39 | 34 | 91 | 39 | 39 | 111 | 326 | 77 | 135 | 34 | 26 | 55 | 122 | 18 | 16 | 21 | 18 | 27 | 11 | 23 | 12 | 11 | 10 | 7 | 12 | 16 | 15 | 11 | 20 | 54 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Ending Cash |
Loading...
|
M | 42 | 37 | 29 | 49 | 27 | 52 | 91 | 39 | 34 | 91 | 39 | 39 | 111 | 326 | 77 | 135 | 34 | 26 | 55 | 122 | 18 | 16 | 21 | 18 | 27 | 11 | 23 | 12 | 11 | 10 | 7 | 12 | 16 | 15 | 11 | 20 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 9 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 6 | 6 | 6 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | 25 | 1 | 3 | 0 | - | - | - | 1 | 324 | 0 | 135 | 0 | 0 | 0 | 108 | 0 | 0 | 75 | 0 | 58 | 54 | 54 | 0 | 0 | 54 | 0 | 0 | - | 98 | 0 | -4 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 146 | 0 | 0 | 94 | - | 25 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 506 | 397 | 432 | 453 | 397 | 422 | 412 | 442 | 469 | 500 | 527 | 552 | 586 | 611 | 307 | 324 | 207 | 224 | 240 | 253 | 155 | 168 | 177 | 116 | 129 | 85 | 94 | 50 | 57 | 63 | 70 | 77 | 76 | 82 | 38 | 44 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -49 | -34 | -29 | -26 | -36 | -27 | -21 | -31 | -32 | -23 | -25 | -28 | -29 | -19 | -18 | -15 | -20 | -14 | -12 | -14 | -14 | -10 | -13 | -13 | -13 | -7 | -6 | -6 | -9 | -7 | -5 | -6 | -7 | -6 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email