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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -9 | -14 | -16 | -18 | -18 | -19 | -19 | -22 | -21 | -20 | -19 | -21 | -19 | -19 | -20 | -13 | -20 | -21 | -21 | -22 | -20 | -21 | -21 | -20 | -20 | -18 | -23 | -22 | -26 | -28 | -23 | -24 | -30 | -26 | -23 | -20 | -7 | -6 | -5 | -4 | -3 | -3 | -2 | -1 | -1 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 1 | -18 | -21 | -21 | -19 | -6 | -2 | -1 | -61 | -60 | -54 | -55 | 5 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 6 | 6 | 5 | 10 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Operating Cash Flow |
Loading...
|
M | -14 | -16 | -19 | -18 | -18 | -19 | -19 | -18 | -20 | -20 | -18 | -20 | -19 | -12 | -14 | -13 | 7 | 3 | 3 | 3 | -17 | -17 | -16 | -16 | -15 | -14 | -14 | -12 | -12 | -13 | -14 | -14 | -17 | -14 | -12 | -10 | -5 | -6 | -5 | -4 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | -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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -3 | -4 | -4 | -5 | -3 | -3 | -3 | -2 | -2 | -1 | 11 | 11 | 23 | 23 | 11 | 11 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 365 | 365 | - | - | - | - | - | - | 37 | 40 | 50 | 58 | 21 | 19 | 8 | 15 | 18 | 21 | 21 | 20 | 19 | 18 | 18 | 8 | 17 | 15 | 15 | 10 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
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 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | -365 | -364 | 1 | 1 | 1 | 43 | 43 | 43 | 43 | 0 | 13 | 14 | 14 | 14 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 11 | -4 | -4 | -4 | -16 | 16 | 17 | 18 | 18 | 2 | 2 | 1 | 1 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | -1 | -365 | -364 | 1 | 1 | 1 | 43 | 43 | 43 | 43 | 0 | 13 | 14 | 14 | 14 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 11 | -4 | -4 | -4 | -16 | 16 | 17 | 18 | 18 | 2 | 2 | 1 | 1 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 19 | 21 | 27 | 32 | 37 | 42 | 45 | 49 | 55 | 54 | 57 | 64 | 32 | 35 | 27 | 25 | 24 | 28 | 32 | 2 | 3 | 4 | 8 | 2 | 4 | 6 | 11 | 11 | 4 | 7 | 11 | 15 | 19 | 22 | 26 | 10 | 12 | 13 | 14 | 16 | 0 | 0 | 0 | 0 | - | - | - | - |
Ending Cash |
Loading...
|
M | 16 | 19 | 23 | 27 | 32 | 37 | 42 | 45 | 49 | 55 | 54 | 57 | 64 | 32 | 35 | 27 | 25 | 24 | 28 | 32 | 2 | 3 | 4 | 8 | 2 | 4 | 6 | 11 | 11 | 4 | 7 | 11 | 15 | 19 | 22 | 35 | 10 | 12 | 13 | 14 | 16 | 0 | 0 | 0 | 0 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 9 | 8 | 7 | 6 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 365 | 365 | - | - | - | - | - | - | 37 | 40 | 50 | 58 | 21 | 19 | 8 | 15 | 18 | 21 | 21 | 20 | 19 | 18 | 18 | 8 | 17 | 15 | 15 | 10 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 1 | 8 | 6 | 6 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 74 | 88 | 104 | 122 | 138 | 156 | 173 | 185 | 198 | 211 | 185 | 162 | 123 | 74 | 64 | 55 | 60 | 51 | 37 | 21 | 6 | 3 | 1 | 0 | 1 | 12 | 14 | 17 | 19 | 24 | 41 | 57 | 74 | 72 | 67 | 58 | 48 | 53 | 40 | 26 | 11 | -3 | -2 | -1 | 0 | - | - | - |
Free Cash Flow |
Loading...
|
M | -15 | -17 | -19 | -19 | -18 | -19 | -19 | -19 | -21 | -20 | -18 | -20 | -19 | -13 | -14 | -13 | 7 | 3 | 3 | 3 | -17 | -17 | -16 | -16 | -15 | -15 | -14 | -12 | -13 | -14 | -14 | -15 | -17 | -14 | -12 | -10 | -6 | -6 | -5 | -4 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email