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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -4 | -8 | -111 | 33 | 27 | 11 | 22 | 64 | 42 | 23 | 22 | 52 | 31 | 12 | 6 | 41 | 3 | -1 | 5 | 33 | -3 | 3 | 2 | 12 |
Depreciation and Amortization |
Loading...
|
M | 6 | 5 | 8 | 7 | 6 | 6 | 5 | 4 | 5 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 36 | 1 | 147 | 7 | 3 | 1 | 3 | 4 | 3 | 6 | 9 | 0 | 0 | -5 | 6 | 3 | 2 | 2 | 1 | 1 | -1 | 1 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 24 | -110 | 4 | 35 | -31 | -138 | -55 | 106 | -21 | -23 | 6 | 123 | 59 | -29 | 60 | 200 | -18 | -29 | 18 | 56 | -18 | -62 | -3 | 47 |
Capital Expenditures |
Loading...
|
M | -10 | -5 | -6 | -6 | -6 | -6 | -4 | -4 | -5 | -3 | -2 | -3 | -3 | -2 | -2 | -1 | -1 | -2 | -1 | -2 | -2 | -2 | -5 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | 0 | -29 | -139 | -37 | -10 | -279 | -24 | 2 | -8 | -78 | - | - | 2 | 0 | 16 | -2 | -2 | 16 | -14 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | 0 | -29 | -139 | -37 | -10 | -279 | -24 | 2 | -8 | -78 | - | - | 2 | 0 | 16 | -2 | -2 | 16 | -14 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -6 | -1 | 20 | 98 | -4 | -8 | 231 | -2 | -87 | -4 | 30 | -74 | -119 | 63 | 37 | -26 | -34 | 44 | 59 | - | -32 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -2 | -1 | 0 | -1 | - | 0 | - | 7 | 315 | 1 | - | - | - | 28 | - | 59 | -1 | - | - | -1 | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | 4 | 3 | 0 | 0 | 0 | 3 | 0 | 1 | 6 | 29 | 2 | 1 | 1 | 7 | 7 | 92 | 2 | 2 | 10 | 1 | 1 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | -6 | 73 | 41 | -41 | 62 | 171 | 215 | -44 | 59 | -4 | 0 | -83 | 13 | 71 | -7 | -106 | 123 | 34 | -24 | -27 | 30 | 59 | 7 | -29 |
Financing Cash Flow |
Loading...
|
M | -6 | 73 | 41 | -41 | 62 | 171 | 215 | -44 | 59 | -4 | 0 | -83 | 13 | 71 | -7 | -106 | 123 | 34 | -24 | -27 | 30 | 59 | 7 | -29 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 54 | 93 | 53 | 72 | 58 | 61 | 112 | 89 | 75 | 74 | 121 | 87 | 30 | 68 | 91 | 21 | 11 | 11 | 25 | 15 | 8 | 16 | 19 | 20 |
Ending Cash |
Loading...
|
M | 58 | 54 | 93 | 53 | 72 | 58 | 61 | 112 | 89 | 75 | 74 | 121 | 87 | 30 | 68 | 91 | 21 | 11 | 11 | 25 | 15 | 8 | 15 | 19 |
Stock-Based Compensation |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | 0 | -2 | -1 | 0 | -1 | - | 0 | - | 7 | 315 | 1 | - | - | - | 28 | - | 59 | -1 | - | - | -1 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | 1 | 0 | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 161 | 188 | 213 | 166 | 136 | 109 | 115 | 97 | 77 | 47 | 53 | 63 | 43 | 25 | 66 | 88 | 55 | 47 | 51 | 45 | 40 | 40 | 33 | - |
Free Cash Flow |
Loading...
|
M | 14 | -115 | -1 | 29 | -37 | -144 | -59 | 102 | -25 | -26 | 4 | 120 | 56 | -31 | 57 | 199 | -20 | -31 | 17 | 53 | -19 | -64 | -9 | 46 |
StockViz Staff
September 20, 2024
Any question? Send us an email