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 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2013-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -1 | -67 | -9 | 22 | -88 | -88 | -67 | -33 | -160 | -18 | -14 | -9 | -17 | -21 | -8 | -2 | -1 | -4 | -1 | -1 | -5 | -4 | -4 | -4 | -4 | -15 | -17 | -16 | -4 | -2 | -1 | -2 | -1 | -1 | -3 | -1 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 2 | 1 | 3 | - | - | - | 2 | - | - | - | 1 | - | - | - | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -26 | -9 | -21 | -53 | 56 | 56 | 33 | 1 | 135 | -6 | -6 | 0 | 3 | 21 | 8 | - | 1 | - | - | 1 | 0 | - | - | - | 0 | - | - | - | 0 | 0 | 0 | - | - | 0 | 3 | - |
Operating Cash Flow |
Loading...
|
M | -29 | -20 | -28 | -28 | -26 | -26 | -22 | -21 | -15 | -11 | -12 | -5 | -13 | - | - | - | -4 | - | - | 0 | -4 | - | - | - | -6 | -19 | -19 | -19 | -3 | -1 | 0 | -1 | -1 | -1 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | -3 | -3 | -232 | -3 | -3 | -2 | -24 | -424 | -1 | 0 | -287 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | -2 | -2 | -2 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 12 | 7 | 11 | 15 | 2 | 2 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | - | 0 |
Investing Cash Flow |
Loading...
|
M | - | 12 | 7 | 11 | 15 | 2 | 2 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | - | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -11 | -66 | -3 | -18 | 1 | 1 | -1 | -1 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 45 | 0 | 0 | 0 | 52 | 56 | 10 | 0 | 2 | 5 | - | 5 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 13 | - | - | - | 13 | - | - | - | 12 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Financing Cash Flow |
Loading...
|
M | -2 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 13 | - | - | - | 13 | - | - | - | 12 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 489 | 455 | 412 | 685 | 370 | 370 | 706 | 854 | 1,128 | 1,035 | 1,099 | 585 | 4 | - | - | 5 | 5 | - | 0 | 4 | 6 | - | - | 6 | 12 | - | - | 12 | 14 | 9 | 1 | - | 0 | 1 | 0 | - |
Ending Cash |
Loading...
|
M | 310 | 489 | 455 | 412 | 685 | 685 | 370 | 788 | 854 | 1,128 | 1,035 | 1,099 | 4 | 4 | - | - | 5 | 5 | - | 0 | 4 | 6 | - | - | 6 | 12 | - | - | 12 | 9 | 9 | 1 | - | 0 | 1 | 0 |
Stock-Based Compensation |
Loading...
|
M | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 10 | 8 | 10 | 8 | 3 | - | - | - | - | -1 | - | - | - | -1 | - | - | - | 0 | - | - | - | 1 | 0 | 1 | - | - | 0 | - | - |
Issuance/Purchase of Shares |
|
M | -11 | -66 | -3 | -18 | 1 | 1 | -1 | -1 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 45 | 0 | 0 | 0 | 52 | 56 | 10 | 0 | 2 | 5 | - | 5 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 860 | 872 | 963 | 988 | 1,027 | 1,027 | 1,017 | 1,233 | 1,280 | 1,380 | 1,316 | 1,394 | 669 | 37 | 50 | 6 | 5 | 8 | 7 | 11 | 5 | 9 | 12 | 16 | 7 | 11 | 15 | 7 | 11 | 8 | 8 | 1 | 1 | 0 | - | 0 |
Free Cash Flow |
Loading...
|
M | -29 | -23 | -31 | -260 | -30 | -30 | -24 | -45 | -438 | -12 | -12 | -292 | -13 | - | - | - | -3 | - | - | 0 | -2 | - | - | - | -6 | - | - | - | -3 | -2 | -2 | - | - | -1 | 0 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email