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 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -72 | -67 | 22 | -55 | -47 | 6 | -46 | -41 | -36 | -33 | 109 | 28 | -37 | -31 | -31 | -26 | -24 | -22 | -19 | -16 | -21 | -22 | -25 | -60 | -49 | -48 | -52 | -18 | -35 | -49 | -43 | -40 | -28 | -24 | -23 | -18 | -15 | -13 | -13 | 1 | 18 | -11 | -10 | -11 | -9 | -12 | -9 | -10 | -11 | - | - |
Depreciation and Amortization |
Loading...
|
M | 0 | -5 | 5 | 0 | 0 | -4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 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 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 7 | -3 | 2 | 2 | 6 | - | - | - | 30 | -227 | -27 | -65 | 30 | 28 | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -73 | -51 | 10 | -45 | -47 | -5 | -31 | -35 | -37 | -22 | 112 | 37 | -34 | -19 | -19 | -19 | -23 | -14 | -9 | -12 | -17 | -21 | -34 | 58 | -32 | -40 | -18 | -36 | -38 | -34 | -31 | -28 | -25 | -20 | -17 | -11 | -15 | -13 | -12 | 6 | 18 | -10 | -10 | -7 | -5 | -16 | -7 | -10 | -9 | - | - |
Capital Expenditures |
Loading...
|
M | 0 | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -2 | -7 | -9 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -3 | -1 | -1 | -1 | 0 | 3 | 11 | - | 0 | - | - | - | 0 | - | - | - | 14 | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | - | - | 16 | 23 | - | 4 | 0 | 1 | 2 | 4 | 6 | 81 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 44 | 2 | 3 | 2 | 160 | 8 | 1 | 1 | 129 | 2 | 1 | 133 | 1 | 0 | 15 | 103 | 0 | 85 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1 | 0 | 3 | 19 | 3 | 12 | 4 | 1 | 1 | 2 | 4 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 4 | 135 | 3 | 2 | 10 | 138 | 5 | 1 | 0 | 4 | 3 | 134 | 1 | 0 | 0 | 103 | 1 | 85 | 0 | 0 | 0 | 142 | 8 | 10 | 9 | 20 | 12 |
Financing Cash Flow |
Loading...
|
M | 1 | 0 | 3 | 19 | 3 | 12 | 4 | 1 | 1 | 2 | 4 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 4 | 135 | 3 | 2 | 10 | 138 | 5 | 1 | 0 | 4 | 3 | 134 | 1 | 0 | 0 | 103 | 1 | 85 | 0 | 0 | 0 | 142 | 8 | 10 | 9 | 20 | 12 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 621 | 672 | 661 | 688 | 713 | 497 | 510 | 544 | 580 | 601 | 403 | 346 | 298 | 317 | 337 | 355 | 378 | 393 | 402 | 414 | 432 | 456 | 490 | 433 | 422 | 460 | 476 | 511 | 391 | 409 | 443 | 474 | 371 | 388 | 402 | 280 | 294 | 306 | 304 | 195 | 177 | 102 | 113 | 120 | 125 | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 549 | 620 | 673 | 661 | 688 | 713 | 497 | 510 | 544 | 580 | 601 | 403 | 346 | 298 | 317 | 337 | 355 | 378 | 393 | 402 | 414 | 432 | 456 | 490 | 433 | 422 | 460 | 476 | 511 | 391 | 409 | 443 | 474 | 371 | 388 | 402 | 280 | 294 | 306 | 304 | 195 | 177 | 102 | 113 | 120 | 125 | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 12 | 11 | 11 | 10 | 9 | 7 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 4 | 7 | 9 | 7 | 7 | 7 | 7 | 6 | 5 | 11 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 4 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | - | - | 16 | 23 | - | 4 | 0 | 1 | 2 | 4 | 6 | 81 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 44 | 2 | 3 | 2 | 160 | 8 | 1 | 1 | 129 | 2 | 1 | 133 | 1 | 0 | 15 | 103 | 0 | 85 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 3 | 21 | 209 | 14 | 1 | 0 | 0 | 83 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 523 | 582 | 637 | 606 | 651 | 669 | 474 | 481 | 519 | 551 | 578 | 357 | 329 | 273 | 299 | 323 | 343 | 361 | 377 | 391 | 400 | 416 | 433 | 448 | 502 | 389 | 430 | 472 | 481 | 350 | 379 | 417 | 459 | 355 | 375 | 393 | 275 | 287 | 299 | 296 | 191 | 171 | 95 | 105 | 116 | 124 | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -73 | -53 | 9 | -46 | -48 | -5 | -31 | -35 | -37 | -23 | 112 | 37 | -34 | -19 | -19 | -19 | -23 | -15 | -9 | -12 | -18 | -23 | -34 | 58 | -32 | -40 | -18 | -36 | -40 | -41 | -39 | -28 | -25 | -21 | -17 | -11 | -15 | -13 | -12 | 6 | 18 | -10 | -11 | -7 | -5 | -17 | -8 | -10 | -9 | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email