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 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -13 | -12 | -12 | -6 | -1 | -16 | -3 | 18 | -2 | 1 | 9 | 8 | 4 | 7 | 3 | -7 | 4 | -4 | -6 | -16 | -2 | 71 | 55 | 69 | 35 | 0 | 11 | -11 | -7 | -8 | -19 | -7 | -7 | -24 | -37 | 0 | -35 | -26 | -18 | -4 | 3 | -4 | 0 | -5 | -1 | -6 | -2 | -9 | -9 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | -1 | -5 | -1 | -2 | -1 | -2 | -1 | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 9 | 8 | 7 | 7 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 6 | 5 | 6 | 3 | 2 | 6 | 6 | 6 | 7 | 5 | 4 | 6 | 6 | 7 | 6 | 7 | 7 | 6 | 6 | 6 | 7 | 6 | 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 | 0 | 0 | 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 | 2 | 2 | 3 | 1 | 1 | -4 | 0 | -3 | -1 | -1 | 1 | -5 | 3 | -5 | -2 | 4 | -2 | 8 | -1 | 2 | 9 | -6 | 16 | 19 | 6 | 7 | 8 | 9 | 7 | 7 | 7 | 6 | 6 | 5 | 37 | -8 | 34 | 2 | 14 | -4 | -3 | 0 | 0 | 3 | 0 | 4 | 1 | 9 | 8 | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 4 | 1 | 1 | 0 | 2 | 0 | -1 | 3 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 |
Operating Cash Flow |
Loading...
|
M | 15 | 3 | -8 | 18 | 5 | -5 | 10 | 3 | -4 | 3 | 16 | 19 | 2 | 5 | 0 | -64 | 8 | 9 | 9 | 17 | 71 | 98 | 88 | 53 | 19 | 30 | 7 | 6 | 3 | 4 | 0 | -5 | -11 | -2 | -2 | -1 | -1 | -13 | 0 | -3 | -1 | 1 | -3 | 0 | -1 | 0 | 0 | -1 | -2 | 0 | -2 | -3 | -1 | 1 | -1 | 0 | -1 | 0 | -1 | 0 | 0 | 1 | -1 | -2 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | -10 | -11 | -15 | -13 | -15 | -17 | -13 | -11 | -4 | -7 | -6 | -5 | -9 | -5 | -4 | -5 | -3 | -6 | -12 | -14 | -6 | -4 | -3 | -4 | -3 | -4 | -4 | -3 | -4 | -2 | -3 | -3 | -3 | -4 | -18 | -20 | -16 | -17 | -16 | -13 | -14 | -23 | -44 | -35 | -35 | -28 | -29 | -13 | -11 | -6 | -11 | -11 | -9 | -2 | -4 | -1 | -6 | -3 | 0 | 0 | -1 | -2 | -5 | -7 | -2 | -3 | -5 | -3 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 15 | -25 | -25 | -25 | -25 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | 0 | - | 0 | -6 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | - | 20 | 14 | -2 | 25 | 39 | 23 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 24 | 1 | 0 | 2 | -5 | -14 | 141 | -17 | -12 | -6 | 9 | 4 | 6 | 3 | 5 | 3 | 26 | -3 | -4 | 61 | 1 | -7 | 5 | 12 | 12 | 3 | 59 | 15 | 22 | -70 | 119 | 0 | 21 | 7 | 6 | 22 | 16 | 1 | 1 | 0 | 8 | 0 | 0 | -1 | -1 | -2 | -5 | -5 | -5 | -1 | -4 | -3 | -1 | 0 | -1 | -1 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | - | 20 | 14 | -2 | 25 | 39 | 23 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 24 | 1 | 0 | 2 | -5 | -14 | 141 | -17 | -12 | -6 | 9 | 4 | 6 | 3 | 5 | 3 | 26 | -3 | -4 | 61 | 1 | -7 | 5 | 12 | 12 | 3 | 59 | 15 | 22 | -70 | 119 | 0 | 21 | 7 | 6 | 22 | 16 | 1 | 1 | 0 | 8 | 0 | 0 | -1 | -1 | -2 | -5 | -5 | -5 | -1 | -4 | -3 | -1 | 0 | -1 | -1 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 43 | 40 | 64 | 62 | 54 | 63 | 53 | 78 | 84 | 88 | 81 | 49 | 79 | 75 | 78 | 145 | 117 | 117 | 144 | 145 | 154 | 99 | 65 | 38 | 42 | 13 | 10 | 9 | 1 | 1 | 3 | 12 | 2 | 13 | 31 | 3 | 9 | 4 | 17 | 14 | 15 | 2 | 3 | 5 | 2 | 3 | 3 | 18 | 7 | 9 | 16 | 7 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 7 | 0 | 1 | 4 | 7 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 46 | 43 | 40 | 64 | 62 | 54 | 63 | 53 | 78 | 84 | 88 | 81 | 49 | 79 | 75 | 78 | 145 | 127 | 117 | 145 | 143 | 151 | 99 | 64 | 39 | 44 | 13 | 10 | 8 | 1 | 1 | 3 | 12 | 2 | 13 | 33 | 3 | 10 | 4 | 17 | 14 | 16 | 2 | 3 | 5 | 2 | 3 | 3 | 18 | 7 | 9 | 16 | 7 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 7 | 0 | 1 | 4 | 7 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | 0 | - | 0 | -6 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 71 | 94 | 91 | 103 | 119 | 115 | 114 | 129 | 125 | 118 | 122 | 112 | 98 | 93 | 85 | 81 | 82 | 78 | 69 | 76 | 99 | 99 | 133 | 54 | 18 | -26 | -45 | -46 | -41 | -46 | -40 | -31 | -17 | -58 | -36 | -4 | -70 | -51 | -34 | -23 | -11 | 7 | 21 | 14 | 40 | 50 | 79 | -12 | 5 | 2 | 5 | 15 | -3 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | -2 | 0 | 7 | -5 | -6 | 2 | 7 | 1 | 1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | 5 | -8 | -23 | 5 | -10 | -23 | -3 | -8 | -8 | -4 | 9 | 14 | -7 | 0 | -4 | -69 | 5 | 3 | -3 | 2 | 65 | 94 | 85 | 49 | 16 | 27 | 3 | 3 | -1 | 1 | -3 | -8 | -14 | -6 | -20 | -21 | -17 | -31 | -16 | -16 | -15 | -23 | -46 | -36 | -37 | -28 | -29 | -14 | -12 | -5 | -13 | -14 | -10 | -1 | -5 | -1 | -7 | -2 | -1 | 0 | -1 | -1 | -6 | -8 | -2 | -5 | -5 | -3 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email