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 | 2016-03-31 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2 | 1 | 3 | 0 | 0 | -9 | -15 | 1 | -7 | 15 | 2 | 6 | 2 | 2 | 4 | -1 | -1 | -7 | 1 | 1 | 1 | 1 | 0 | 1 | -3 | -3 | -3 | 1 | 1 | 0 | 0 | 1 | 3 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 2 | 1 | 3 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 1 | 0 | 2 | -1 | 13 | 18 | 10 | 1 | -14 | 1 | -4 | 0 | 1 | -4 | 0 | 1 | 10 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | - | 6 | 0 | 0 | 0 | - | 0 | - |
Operating Cash Flow |
Loading...
|
M | -1 | -3 | -26 | -6 | 6 | -4 | -12 | 15 | 12 | -9 | 0 | 6 | 23 | -25 | 1 | -5 | 1 | 0 | 4 | -1 | 3 | 1 | 3 | 1 | 3 | 3 | 4 | -1 | 3 | 1 | - | 4 | 5 |
Capital Expenditures |
Loading...
|
M | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -1 | -3 | -4 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | -10 | 2 | -11 | 1 | 1 | 0 | 0 | 0 | -2 | 0 | 15 | 2 | 3 | 5 | -2 | -2 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | - | - | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | -10 | 2 | -11 | 1 | 1 | 0 | 0 | 0 | -2 | 0 | 15 | 2 | 3 | 5 | -2 | -2 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | - | - | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | 231 | -48 | 240 | -27 | 4 | -5 | 1 | -26 | 21 | 0 | -35 | 48 | -65 | 90 | 35 | -25 | 32 | 32 | 18 | -16 | 33 | 7 | -20 | 25 | -5 | - | - | -2 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 11 | -6 | -5 | - | 0 | 0 | 0 | 0 | 2 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -3 | -6 | -7 | 0 | - | 0 | 0 | 0 | 78 | 78 | 0 | 78 | 78 | - | - | 78 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 47 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 74 | 106 | -41 | 173 | 346 | 3,088 | 3,027 | 497 | -25 | 130 | 13 | 113 | 109 | 85 | 43 | 162 | 171 | 206 | 212 | 84 | 169 | 158 | 149 | 19 | 372 | -34 | 1,362 | 27 | 38 | 15 | - | 13 | 0 |
Financing Cash Flow |
Loading...
|
M | 74 | 106 | -41 | 173 | 346 | 3,088 | 3,027 | 497 | -25 | 130 | 13 | 113 | 109 | 85 | 43 | 162 | 171 | 206 | 212 | 84 | 169 | 158 | 149 | 19 | 372 | -34 | 1,362 | 27 | 38 | 15 | - | 13 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 139 | 117 | 244 | 185 | 54 | 63 | 275 | 69 | 154 | 63 | 66 | 90 | 72 | 76 | 77 | 104 | 28 | 47 | 53 | 42 | 70 | 22 | 49 | 59 | 56 | 56 | 9 | 17 | 12 | 20 | - | 13 | - |
Ending Cash |
Loading...
|
M | 135 | 139 | 117 | 244 | 185 | 54 | 63 | 275 | 69 | 154 | 63 | 66 | 90 | 72 | 76 | 77 | 104 | 28 | 47 | 53 | 42 | 70 | 22 | 49 | 60 | 60 | 56 | 9 | 17 | 12 | 20 | 25 | 13 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | 0 | - |
Issuance/Purchase of Shares |
|
M | - | 11 | -6 | -5 | - | 0 | 0 | 0 | 0 | 2 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -3 | -6 | -7 | 0 | - | 0 | 0 | 0 | 78 | 78 | 0 | 78 | 78 | - | - | 78 |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | - | - | 0 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,117 | -1,367 | 243 | 380 | 328 | 199 | 157 | 1,668 | 173 | 1,424 | 172 | 117 | 125 | 63 | 94 | 98 | 127 | 53 | 68 | 79 | 67 | 76 | 50 | 81 | 72 | -654 | 89 | -659 | 709 | 663 | - | - | -589 |
Free Cash Flow |
Loading...
|
M | -3 | -3 | -26 | -6 | 6 | -4 | -12 | 14 | 12 | -2 | -1 | 3 | 19 | -25 | 0 | -5 | 1 | 0 | 3 | -2 | 2 | -1 | 2 | 0 | 1 | 1 | 4 | -2 | 3 | 1 | - | 4 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email