Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2 | 0 | -2 | -4 | -6 | -5 | -3 | -2 | -2 | 0 | 0 | -3 | -12 | -7 | -10 | -1 | 4 | -3 | 1 | -15 | -21 | -22 | -19 | -9 | -1 | 0 | -1 | -1 | 0 | -4 | -5 | -9 | -10 | -5 | -4 | 0 | 5 | 4 | 5 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 3 | 7 | 7 | 6 | 5 | 0 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 1 | 0 | -1 | -2 | -2 | -1 | -1 | 1 | -1 | -1 | -2 | 5 | -6 | 1 | -6 | -13 | 1 | -6 | 5 | 5 | 4 | 4 | 0 | 1 | 0 | 0 | 1 | 1 | 3 | 4 | 5 | 4 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -3 | -7 | -9 | -6 | -7 | -5 | -1 | -2 | -1 | -1 | -2 | -4 | -5 | -8 | -7 | -6 | 0 | 5 | 2 | 3 | 3 | -1 | 2 | 1 | -1 | 5 | -4 | -9 | -10 | -15 | -8 | -4 | -5 | -1 | 1 | 0 | 1 | 2 | 2 | 9 | 13 | 10 | 9 | 2 | 0 | 0 | 1 | 2 | 1 | 2 | 1 | 3 | 6 | 6 | 6 | 4 | 0 | 0 | 0 | - |
Capital Expenditures |
Loading...
|
M | -3 | -3 | -3 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -2 | 40 | 40 | 40 | 43 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -2 | 40 | 40 | 40 | 43 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -3 | -3 | 0 | 1 | 1 | -25 | -26 | -26 | -30 | -5 | -3 | -3 | -1 | 4 | 1 | 1 | 3 | -6 | 5 | 10 | 11 | 17 | 7 | 0 | 6 | 6 | 3 | 7 | -2 | -8 | -8 | -6 | -8 | -1 | 1 | -1 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 5 | 4 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 5 | 10 | 10 | 10 | 5 | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 3 | 2 | 1 | - | - | 12 | 12 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 3 | 5 | 5 | 5 | 3 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | -1 | -1 | -1 | 1 | 0 | 0 | -1 | -2 | -1 | 0 | 1 | 1 | 4 | 9 | 16 | 26 | 39 | 37 | 38 | 28 | 24 | 31 | 34 | 39 | 30 | 38 | 40 | 31 | 35 | 16 | 22 | 23 | 19 | 16 | 0 | -3 | -1 | -1 | -4 | 0 | -1 | 1 | 3 | 4 | 1 | 13 | 13 | 12 | 15 | 2 | 1 | 1 | -1 | 0 | 0 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | 0 | -1 | -1 | -1 | 1 | 0 | 0 | -1 | -2 | -1 | 0 | 1 | 1 | 4 | 9 | 16 | 26 | 39 | 37 | 38 | 28 | 24 | 31 | 34 | 39 | 30 | 38 | 40 | 31 | 35 | 16 | 22 | 23 | 19 | 16 | 0 | -3 | -1 | -1 | -4 | 0 | -1 | 1 | 3 | 4 | 1 | 13 | 13 | 12 | 15 | 2 | 1 | 1 | -1 | 0 | 0 | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 10 | 12 | 7 | 7 | 10 | 14 | 12 | 5 | 7 | 7 | 8 | 10 | 8 | 7 | 8 | 14 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 3 | 0 | 1 | - | - | 4 | 1 | 1 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 14 | 0 | 1 | 0 | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 8 | 10 | 10 | 10 | 7 | 10 | 14 | 12 | 5 | 7 | 7 | 8 | 10 | 8 | 7 | 8 | 14 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 3 | 0 | 1 | - | - | 4 | 4 | 1 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 14 | 0 | 1 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 5 | 4 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 5 | 10 | 10 | 10 | 5 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 42 | 57 | 58 | 61 | 66 | 57 | 48 | 39 | 29 | 33 | 35 | 34 | 36 | 29 | 28 | 21 | 6 | 2 | -7 | -6 | 1 | 2 | 8 | 10 | 11 | 18 | 20 | 22 | 16 | 8 | 6 | 9 | 22 | 39 | 48 | 52 | 56 | 54 | 46 | 39 | 33 | 26 | 25 | 22 | 20 | 16 | 25 | 24 | 21 | 21 | 11 | 18 | 25 | 22 | 19 | 9 | 0 | 0 | 0 | 0 |
Free Cash Flow |
Loading...
|
M | -7 | -10 | -12 | -7 | -8 | -6 | -1 | -3 | -2 | -1 | -2 | -4 | -5 | -8 | -8 | -6 | -1 | 5 | 1 | 2 | 3 | -2 | 1 | 0 | -3 | 3 | -5 | -10 | -10 | -16 | -9 | -5 | -5 | -2 | 1 | -1 | 0 | 0 | 1 | 7 | 11 | 9 | 6 | 0 | -2 | -2 | -1 | 0 | 0 | 1 | -1 | 2 | 5 | 5 | 6 | 4 | 0 | 0 | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email