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 | 2016-06-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -17 | -19 | -25 | -28 | -27 | -29 | -29 | -29 | -37 | -36 | -31 | -195 | -225 | -221 | -227 | -61 | -12 | -11 | -6 | -4 | -17 | -47 | -45 | -45 | -38 | -8 | -6 | -4 | -43 | -46 | -45 | -44 | -4 | -1 | -1 | 0 | 0 | -1 | -1 | -2 | -3 | -4 | -5 | -5 | -6 | -7 | -8 | -13 | -15 | -13 | -11 | -5 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 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 | 1 | 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 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 3 | 4 | 4 | 6 | 4 | 6 | 6 | 5 | 13 | 7 | 8 | 10 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -20 | -21 | -22 | -22 | -22 | -25 | -26 | -26 | -28 | -29 | -29 | -29 | -29 | -29 | -28 | -29 | -28 | -27 | -26 | -26 | -26 | -27 | -26 | -26 | -24 | -21 | -18 | -15 | -13 | -11 | -7 | -5 | -3 | -2 | -2 | -2 | -3 | -2 | -2 | -2 | -1 | -2 | -2 | -3 | -2 | -2 | -1 | -3 | -3 | -3 | -4 | -1 | -1 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -2 | -4 | -7 | -9 | -10 | -11 | -12 | -13 | -18 | -19 | -21 | -26 | -31 | -41 | -50 | -53 | -56 | -47 | -36 | -24 | -10 | -7 | -4 | -4 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 35 | 35 | 35 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 8 | 0 | -1 | -1 | -1 | 0 | -57,499,947 | -57,499,950 | -57,499,950 | -57,499,950 | -3 | 2 | 2 | 37 | 37 | 35 | 34 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 38 | 38 | 36 | 36 | -4 | -5 | -7 | -6 | -5 | 5 | 4 | 18 | 10 | -12 | -22 | -36 | -40 | -28 | -12 | -13 | -1 | -1 | -1 | -1 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 8 | 0 | -1 | -1 | -1 | 0 | -57,499,947 | -57,499,950 | -57,499,950 | -57,499,950 | -3 | 2 | 2 | 37 | 37 | 35 | 34 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 38 | 38 | 36 | 36 | -4 | -5 | -7 | -6 | -5 | 5 | 4 | 18 | 10 | -12 | -22 | -36 | -40 | -28 | -12 | -13 | -1 | -1 | -1 | -1 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2 | 3 | 14 | 19 | 23 | 29 | 36 | 41 | 48 | 56 | 9 | 15 | 25 | 34 | 39 | 45 | 18 | 26 | 33 | 25 | 30 | 37 | 44 | 12 | 19 | 25 | 31 | 33 | 37 | 40 | 42 | 45 | 5 | 7 | 10 | 7 | 10 | 13 | 18 | 22 | 15 | 22 | 19 | 10 | 20 | 32 | 48 | 62 | 37 | 51 | 19 | 4 | 5 | 6 | 9 |
Ending Cash |
Loading...
|
M | 5 | 2 | 7 | 14 | 19 | 23 | 29 | 36 | 41 | 48 | 56 | 9 | 15 | 25 | 34 | 39 | 45 | 18 | 26 | 33 | 25 | 30 | 37 | 44 | 12 | 19 | 25 | 31 | 33 | 37 | 40 | 42 | 45 | 5 | 7 | 10 | 7 | 10 | 13 | 18 | 22 | 15 | 22 | 19 | 10 | 20 | 32 | 48 | 62 | 37 | 51 | 19 | 4 | 5 | 6 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 | 5 | 7 | 9 | 10 | 9 | 6 | 4 | 1 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 58 | 58 | 58 | 58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -37 | -36 | -24 | 45 | 69 | 98 | 130 | 158 | 131 | 107 | 85 | 65 | 97 | 129 | 121 | 114 | 109 | 88 | 101 | 113 | 123 | 112 | 100 | 90 | 79 | 100 | 119 | 132 | 141 | 153 | 123 | 92 | 63 | 26 | 31 | 36 | 43 | 56 | 60 | 68 | 69 | 57 | 59 | 67 | 93 | 144 | 163 | 183 | 158 | 99 | 70 | 22 | 5 | 5 | - |
Free Cash Flow |
Loading...
|
M | -21 | -21 | -22 | -22 | -23 | -25 | -27 | -27 | -28 | -29 | -30 | -30 | -30 | -29 | -29 | -29 | -29 | -27 | -26 | -26 | -26 | -28 | -27 | -26 | -24 | -21 | -19 | -16 | -14 | -11 | -10 | -10 | -10 | -11 | -12 | -14 | -15 | -16 | -20 | -21 | -22 | -28 | -33 | -44 | -52 | -55 | -57 | -50 | -40 | -27 | -14 | -8 | -5 | -4 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email