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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -14 | -13 | -12 | -9 | -8 | -23 | -13 | -10 | -9 | -9 | -7 | -8 | -6 | -5 | -2 | -7 | -7 | -11 | -1 | 0 | -1 | 2 | 4 | 5 | 3 | 1 | 2 | 0 | -1 | -14 |
Depreciation and Amortization |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 8 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 0 | 1 | 2 | 0 | 4 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 11 | 0 | 13 | -4 | 1 | 0 | -3 | -5 | -7 | -10 | 0 | -1 | 4 | -2 | 8 | 8 | -1 | -2 | -1 | 4 | -5 | 1 | 4 | 2 | -4 | 3 | -1 | 5 | -4 | 6 |
Capital Expenditures |
Loading...
|
M | -2 | -1 | -3 | -1 | -1 | -5 | -4 | -8 | -5 | -8 | -6 | -5 | -3 | -4 | -2 | -2 | -16 | -4 | -3 | -4 | -3 | -3 | -3 | -2 | -3 | -2 | -1 | -1 | -1 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -15 | 0 | 15 | 0 | 0 | 0 | 0 | -16 | -1 | 0 | 0 | -3 | -1 | -2 | 0 | -8 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | 0 | -1 | -3 | 0 | - | 0 | 1 | 1 | 1 | 0 | 1 | 83 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | -1 | 38 | 102 | 0 | 0 | - | - | 0 | 0 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 2 | 0 | 1 | 0 | 0 | -1 | -1 | 1 | 81 | -3 | -4 | 1 | -2 | -1 | -1 | 16 | 1 | 0 | 1 | 0 | 0 | 16 | 102 | 0 | 0 | 13 | 28 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | -2 | 2 | 0 | 1 | 0 | 0 | -1 | -1 | 1 | 81 | -3 | -4 | 1 | -2 | -1 | -1 | 16 | 1 | 0 | 1 | 0 | 0 | 16 | 102 | 0 | 0 | 13 | 28 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 53 | 52 | 42 | 49 | 58 | 62 | 71 | 135 | 147 | 166 | 176 | 186 | 103 | 110 | 121 | 116 | 117 | 139 | 143 | 142 | 149 | 168 | 130 | 29 | 37 | 36 | 39 | 9 | 14 | - |
Ending Cash |
Loading...
|
M | 61 | 53 | 52 | 42 | 49 | 58 | 62 | 71 | 135 | 147 | 166 | 176 | 186 | 103 | 110 | 121 | 116 | 117 | 139 | 143 | 142 | 149 | 168 | 130 | 29 | 37 | 36 | 39 | 9 | 14 |
Stock-Based Compensation |
Loading...
|
M | 5 | 6 | 7 | 8 | 6 | 6 | 7 | 7 | 7 | 8 | 10 | 12 | 8 | 9 | 7 | 6 | 4 | 4 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -2 | 0 | -1 | -3 | 0 | - | 0 | 1 | 1 | 1 | 0 | 1 | 83 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | -1 | 38 | 102 | 0 | 0 | - | - | 0 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 181 | 188 | 191 | 193 | 197 | 196 | 212 | 220 | 229 | 231 | 238 | 240 | 243 | 159 | 156 | 168 | 169 | 174 | 192 | 195 | 195 | 195 | 208 | 161 | 56 | 56 | - | - | - | 27 |
Free Cash Flow |
Loading...
|
M | 10 | -1 | 10 | -5 | 0 | -5 | -6 | -13 | -12 | -18 | -6 | -6 | 1 | -6 | 5 | 6 | -17 | -6 | -4 | 0 | -8 | -2 | 2 | -1 | -8 | 1 | -2 | 4 | -4 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email