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 | 5 | 3 | 3 | -24 | -23 | -30 | -6 | 11 | 16 | 25 | 12 | 14 | 8 | 4 | -5 | -9 | -7 | -5 | 3 | 3 | 2 | -1 | -5 | -8 | -8 | -4 | -1 | 2 | 2 | 4 | 4 | 3 | 3 |
Depreciation and Amortization |
Loading...
|
M | 4 | 5 | 3 | 6 | 5 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 5 | 2 | 1 | 32 | 40 | 43 | 15 | -2 | -17 | -18 | -3 | -7 | -3 | -2 | 8 | 12 | 11 | 10 | 1 | 1 | 2 | 3 | 3 | 9 | 9 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -36 | -29 | -25 | -16 | 4 | 10 | 5 | 17 | 8 | 19 | 3 | 5 | -6 | -28 | -3 | 0 | 5 | 6 | 7 | 6 | 8 | 8 | 10 | 11 | 8 | 9 | 7 | 3 | 8 | 10 | 9 | 9 | 5 |
Capital Expenditures |
Loading...
|
M | -2 | 0 | 0 | -1 | -1 | 0 | -8 | -8 | -11 | -15 | -8 | -8 | -5 | -2 | -2 | -2 | -3 | -4 | -6 | -6 | -6 | -7 | -6 | -5 | -5 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -8 | -19 | -19 | -8 | -10 | 1 | 1 | -1 | -1 | 13 | 15 | 20 | 25 | 9 | 5 | 2 | -4 | -3 | -2 | -2 | -2 | -1 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | -8 | -19 | -19 | -8 | -10 | 1 | 1 | -1 | -1 | 13 | 15 | 20 | 25 | 9 | 5 | 2 | -4 | -3 | -2 | -2 | -2 | -1 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 183 | 423 | 396 | 169 | 212 | -27 | -26 | -9 | -4 | -41 | 34 | -52 | 38 | 108 | 35 | 132 | 73 | 56 | 65 | 66 | 42 | 4 | 45 | 7 | 0 | 20 | -7 | -2 | -2 | -2 |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -11 | -6 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | -3 | -4 | -4 | -5 | -7 | -12 | -18 | -16 | -13 | -7 | 0 | 0 | 78 | 156 | 156 | 235 | 235 | 156 | 156 | 156 | 78 | 78 | 78 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | 47 | 47 | 47 | 47 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 312 | 585 | -208 | 5,955 | 6,521 | 6,587 | 3,628 | 614 | 231 | 366 | 321 | 351 | 399 | 461 | 582 | 752 | 674 | 672 | 623 | 559 | 494 | 697 | 505 | 1,719 | 1,727 | 1,393 | 1,442 | 80 | 66 | 28 | 13 | 13 | 0 |
Financing Cash Flow |
Loading...
|
M | 312 | 585 | -208 | 5,955 | 6,521 | 6,587 | 3,628 | 614 | 231 | 366 | 321 | 351 | 399 | 461 | 582 | 752 | 674 | 672 | 623 | 559 | 494 | 697 | 505 | 1,719 | 1,727 | 1,393 | 1,442 | 80 | 66 | 28 | 13 | 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 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 0 | -11 | -6 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | -3 | -4 | -4 | -5 | -7 | -12 | -18 | -16 | -13 | -7 | 0 | 0 | 78 | 156 | 156 | 235 | 235 | 156 | 156 | 156 | 78 | 78 | 78 |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,861 | -416 | 951 | 1,064 | 2,351 | 2,197 | 3,422 | 3,437 | 1,887 | 1,838 | 476 | 399 | 380 | 382 | 373 | 347 | 327 | 267 | 290 | 272 | 274 | 278 | -452 | -413 | -1,153 | -516 | 802 | 713 | 1,372 | 74 | -589 | -589 | -589 |
Free Cash Flow |
Loading...
|
M | -38 | -29 | -26 | -17 | 3 | 9 | 12 | 23 | 12 | 19 | -5 | -3 | -11 | -29 | -4 | -2 | 2 | 2 | 2 | 0 | 2 | 1 | 3 | 5 | 4 | 6 | 6 | 2 | 8 | 5 | 4 | 4 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email