Cash Flow Statement | Trend | Unit | 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 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1994-09-30 | 1994-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -47 | -2 | -1 | 1 | 1 | -7 | 0 | 0 | 3 | 4 | 1 | 1 | 8 | 15 | -3 | -8 | 1 | 6 | -6 | -3 | 3 | 4 | -5 | 9 | -7 | 6 | 8 | 10 | 11 | 9 | 8 | 2 | 8 | -1 | 2 | 3 | 3 | 1 | 4 | 3 | 1 | 2 | 0 | -74 | 1 | -10 | -14 | -23 | -6 | -6 | -2 | 2 | 4 | 4 | 3 | 3 | 2 | 3 | 1 | -1 | 0 | 2 | 3 | 3 | 0 | 0 | 2 | -2 | -2 | -2 | 2 | 2 | 1 | -1 | 2 | 2 | 2 | 2 | 0 | 3 | 1 | 2 | 1 | 4 | 3 | 2 | 7 | 7 | 1 | 3 | 1 | -3 | -2 | 1 | 0 | -33 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | -1 | 1 | 1 | 2 | -1 | -1 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | - | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 7 | 16 | 7 | 6 | 7 | 12 | 11 | 7 | 9 | 13 | 6 | 12 | -6 | 0 | 3 | 24 | 4 | 6 | 5 | 9 | 4 | 0 | 3 | 4 | 3 | 2 | 1 | 8 | -3 | 2 | -5 | 2 | 7 | 2 | 7 | 0 | 3 | 2 | 0 | 4 | 7 | 3 | 4 | 102 | 4 | 0 | 7 | 2 | -6 | -12 | 3 | 1 | 1 | 0 | 0 | 1 | 0 | -1 | 0 | -2 | 3 | 0 | 0 | 0 | 0 | 6 | -5 | 6 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | 0 | 4 | - | - | 0 | -4 | 0 | - | -4 | -4 | - | - | 0 | 6 | 84 | 1 | -6 | 26 | 1 | 1 | 1 | -2 | 1 | 1 | 0 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 54 | 15 | -20 | 0 | -4 | -16 | -1 | -23 | 2 | -20 | -5 | -16 | 33 | 17 | 22 | 23 | 22 | -8 | -18 | -20 | -5 | -5 | -1 | -4 | -2 | -8 | -1 | 16 | 2 | -8 | -14 | 5 | -9 | 16 | 3 | -12 | -10 | 10 | 3 | -7 | 12 | 11 | -2 | -3 | -13 | -17 | 7 | 0 | -19 | -19 | -26 | 3 | -1 | 9 | 0 | 2 | 13 | 0 | 3 | -6 | 6 | -3 | -7 | 2 | 4 | -4 | -12 | -2 | -7 | -7 | -4 | -4 | 2 | -4 | 4 | -6 | 1 | 4 | 6 | -1 | 0 | 10 | 6 | 2 | 7 | 13 | 4 | 4 | -1 | 1 | -2 | 4 | -2 | 6 | -2 | -1 | -2 | -1 | -2 | 1 | -6 | -4 | -7 | 1 | -1 | -2 | -6 | -6 | -6 | -3 | -1 | -3 | -2 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | -2 | -2 | -5 | -4 | -3 | -3 | -4 | -3 | -4 | -3 | -4 | -4 | -2 | -5 | -2 | -2 | -1 | -1 | -2 | -1 | -2 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -3 | -5 | -1 | 0 | 0 | -1 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 1 | -7 | -4 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 1 | -7 | -4 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 20 | 0 | 11 | 16 | -10 | 40 | -8 | 16 | 24 | 23 | -36 | -19 | -41 | 21 | -15 | 8 | 23 | 31 | 24 | 7 | 2 | 17 | -1 | 20 | 3 | -8 | -2 | -3 | 13 | -1 | -9 | 0 | -47 | -2 | -2 | -12 | -2 | -2 | -3 | 19 | -1 | -1 | 7 | -5 | 7 | 23 | 2 | 19 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | 0 | 0 | 0 | 1 | 0 | 0 | -2 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | -4 | -4 | -5 | -5 | 0 | -2 | -2 | -2 | 0 | 0 | 1 | 2 | 0 | 1 | 2 | 0 | 0 | 68 | 0 | 2 | 1 | 0 | -1 | -1 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 31 | 5 | 26 | 38 | 18 | 28 | 12 | 45 | 5 | 24 | 31 | 25 | 0 | 0 | 0 | 25 | 6 | 17 | 24 | 38 | 23 | 0 | 24 | 22 | 10 | 39 | 16 | 26 | 13 | 8 | 15 | 12 | 7 | 1 | 41 | 0 | 1 | 67 | 0 | 1 | 7 | 0 | -1 | 14 | 24 | 31 | 92 | 22 | 54 | 0 | 63 | 7 | 9 | 16 | 15 | 6 | 16 | 14 | 7 | 7 | -4 | 6 | 10 | -1 | -4 | 3 | -26 | 4 | 8 | -1 | 4 | -1 | -6 | 0 | 0 | -1 | -1 | 0 | -3 | 5 | 1 | -2 | -1 | -1 | -5 | -3 | -4 | -49 | 2 | -1 | 2 | -4 | 2 | -6 | 0 | -2 | 3 | 1 | 3 | 0 | 6 | 4 | 7 | 1 | 2 | 3 | 6 | 6 | 16 | 3 | 1 | 3 | 0 |
Financing Cash Flow |
Loading...
|
M | 31 | 5 | 26 | 38 | 18 | 28 | 12 | 45 | 5 | 24 | 31 | 25 | 0 | 0 | 0 | 25 | 6 | 17 | 24 | 38 | 23 | 0 | 24 | 22 | 10 | 39 | 16 | 26 | 13 | 8 | 15 | 12 | 7 | 1 | 41 | 0 | 1 | 67 | 0 | 1 | 7 | 0 | -1 | 14 | 24 | 31 | 92 | 22 | 54 | 0 | 63 | 7 | 9 | 16 | 15 | 6 | 16 | 14 | 7 | 7 | -4 | 6 | 10 | -1 | -4 | 3 | -26 | 4 | 8 | -1 | 4 | -1 | -6 | 0 | 0 | -1 | -1 | 0 | -3 | 5 | 1 | -2 | -1 | -1 | -5 | -3 | -4 | -49 | 2 | -1 | 2 | -4 | 2 | -6 | 0 | -2 | 3 | 1 | 3 | 0 | 6 | 4 | 7 | 1 | 2 | 3 | 6 | 6 | 16 | 3 | 1 | 3 | 0 |
Exchange Rate Adjustment |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 10 | 11 | 12 | 13 | 8 | 9 | 23 | 8 | 18 | 25 | 16 | 13 | 21 | 27 | 50 | 9 | 6 | 11 | 10 | 9 | 12 | 12 | 13 | 10 | 15 | 8 | 9 | 4 | 5 | 20 | 22 | 14 | 32 | 17 | 61 | 77 | 89 | 25 | 25 | 33 | 24 | 15 | 19 | 25 | 32 | 33 | 3 | 1 | 1 | 1 | 2 | 1 | 6 | 2 | 1 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | 2 | 0 | 1 | 2 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 6 | 10 | 14 | 14 | 10 | 8 | 9 | 9 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 9 | 9 | 9 | 3 | - | 3 | 3 | 0 | - | 3 | 4 | - | 1 | - | 0 | 2 | 0 | 1 | 1 | 2 | 4 |
Ending Cash |
Loading...
|
M | 12 | 10 | 11 | 12 | 13 | 8 | 9 | 23 | 8 | 18 | 25 | 16 | 13 | 21 | 27 | 50 | 9 | 6 | 11 | 10 | 6 | 6 | 12 | 13 | 10 | 15 | 8 | 9 | 4 | 5 | 20 | 22 | 14 | 32 | 17 | 61 | 77 | 89 | 25 | 25 | 33 | 24 | 15 | 19 | 25 | 36 | 33 | 3 | 1 | 1 | 1 | 2 | 1 | 6 | 2 | 1 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | 2 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 14 | 6 | 14 | 14 | 10 | 8 | 9 | 9 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 9 | 8 | 3 | 0 | - | 3 | 0 | 0 | -1 | 3 | 2 | 0 | 1 | -3 | 0 | 2 | 0 | 1 | 0 | 2 |
Stock-Based Compensation |
Loading...
|
M | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | - | - | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | 0 | 0 | - | - | - | 0 | - | - | - | 0 | - | 0 | - | -15 | - | - | - | -22 | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | 0 | 0 | 0 | 1 | 0 | 0 | -2 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | -4 | -4 | -5 | -5 | 0 | -2 | -2 | -2 | 0 | 0 | 1 | 2 | 0 | 1 | 2 | 0 | 0 | 68 | 0 | 2 | 1 | 0 | -1 | -1 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 155 | 163 | 154 | 155 | 123 | 115 | 115 | 111 | 108 | 108 | 105 | 97 | 96 | 94 | 87 | 91 | 75 | 72 | 69 | 74 | 93 | 93 | 92 | -46 | -41 | -18 | -20 | -21 | 4 | 4 | 3 | 9 | -1 | -4 | 2 | 67 | 68 | 80 | 18 | 22 | 14 | 25 | 31 | -67 | -28 | 8 | -2 | -54 | -25 | -25 | -89 | 1 | 0 | 1 | 4 | 3 | 2 | -6 | -2 | -4 | -5 | -2 | 5 | 7 | 10 | 11 | 11 | -27 | 25 | 25 | 47 | 47 | 45 | 40 | 40 | 43 | 41 | 40 | 41 | 40 | 27 | 24 | 21 | 21 | 21 | 14 | 9 | 9 | 6 | 5 | 2 | 2 | - | - | - | 3 | 86 | 83 | 80 | 75 | 75 | 64 | 61 | 52 | 48 | 46 | 44 | 44 | 40 | 23 | 19 | 16 | 13 |
Free Cash Flow |
Loading...
|
M | 53 | 15 | -21 | -1 | -5 | -17 | -2 | -25 | 0 | -21 | -7 | -18 | 28 | 13 | 19 | 20 | 18 | -11 | -22 | -23 | -9 | -9 | -2 | -9 | -4 | -9 | -1 | 15 | 0 | -10 | -15 | 5 | -10 | 14 | 3 | -14 | -11 | 9 | 2 | -8 | 12 | 9 | -2 | -4 | -14 | -17 | 6 | -1 | -19 | -19 | -27 | 3 | -2 | 9 | 0 | 2 | 13 | -1 | 3 | -7 | 5 | 0 | -12 | 1 | 3 | -4 | -12 | -4 | -8 | -8 | -5 | -5 | 1 | -5 | 4 | -7 | 0 | 4 | 6 | 0 | -1 | 10 | 6 | 2 | 7 | 13 | 4 | 4 | -1 | 1 | -2 | 4 | -2 | 6 | -2 | 1 | -3 | -1 | -3 | 1 | -7 | -5 | -8 | 0 | -1 | -2 | -6 | -6 | -6 | -3 | -1 | -3 | -2 |
StockViz Staff
September 19, 2024
Any question? Send us an email