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 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -52 | -46 | -42 | -79 | -84 | -83 | -83 | -45 | -34 | -27 | -23 | -20 | -16 | -14 | -14 | -11 | -15 | -14 | -13 | -10 | -6 | -7 | -5 | -6 | -5 | -3 | -2 | -2 | -1 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 7 | 8 | 7 | 7 | 6 | 5 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 13 | 3 | -5 | 33 | 32 | 32 | 34 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | -6 | -5 | -5 | -6 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
Operating Cash Flow |
Loading...
|
M | -31 | -33 | -24 | -36 | -37 | -40 | -36 | -34 | -27 | -18 | -16 | -12 | -16 | -15 | -24 | -28 | -21 | -20 | -9 | -3 | -3 | -3 | -4 | -5 | -3 | -3 | -3 | -1 | 0 | 1 | 1 | 0 |
Capital Expenditures |
Loading...
|
M | -1 | -2 | -2 | -3 | -3 | -4 | -8 | -8 | -8 | -6 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | -7 | -7 | -7 | -7 | 0 | 0 | 0 | 4 | 8 | 12 | 12 | 8 | 4 | 0 | 1 | 3 | 3 | 3 | 1 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | -7 | -7 | -7 | -7 | 0 | 0 | 0 | 4 | 8 | 12 | 12 | 8 | 4 | 0 | 1 | 3 | 3 | 3 | 1 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 11 | 32 | 32 | 32 | 21 | 0 | 0 | 0 | 0 | 0 | -5 | -6 | -8 | -5 | 3 | 5 | 10 | 7 | 3 | 5 | 2 | 2 | 3 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 3 | 3 | 3 | 3 | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 11 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | 23 | 49 | 35 | 13 | 13 | 1 | 70 | 71 | 71 | 71 | 36 | 36 | 40 | 39 | 13 | 17 | 14 | 55 | 46 | 41 | 45 | -1,745,344 | -1,745,342 | -1,745,340 | -1,745,344 | 5 | 6 | 3 | 3 | 2 | -1 | 0 |
Financing Cash Flow |
Loading...
|
M | 23 | 49 | 35 | 13 | 13 | 1 | 70 | 71 | 71 | 71 | 36 | 36 | 40 | 39 | 13 | 17 | 14 | 55 | 46 | 41 | 45 | -1,745,344 | -1,745,342 | -1,745,340 | -1,745,344 | 5 | 6 | 3 | 3 | 2 | -1 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 16 | 7 | 3 | 13 | 2 | 9 | 15 | 16 | 27 | 36 | 70 | 64 | 21 | 25 | 2 | 2 | 2 | 2 | 4 | 5 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 3 | 3 | 1 | 1 | 1 |
Ending Cash |
Loading...
|
M | 12 | 16 | 7 | 3 | 13 | 2 | 9 | 15 | 16 | 27 | 36 | 70 | 64 | 21 | 25 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 1 | 2 | 2 | 4 | 4 | 3 | 3 | 3 | 1 | 0 |
Stock-Based Compensation |
Loading...
|
M | 4 | 4 | 5 | 5 | 6 | 7 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 3 | 3 | 3 | 3 | 0 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 36 | 19 | 9 | 12 | 29 | 23 | 23 | 20 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 15 | 17 | 3 | -2 | 7 | 9 | 32 | 61 | 134 | 209 | 210 | 203 | 123 | 40 | 21 | 0 | 3 | 2 | 2 | 3 | 0 | 3 | 8 | 11 | 12 | 13 | 12 | 9 | 11 | 6 | 3 | 1 |
Free Cash Flow |
Loading...
|
M | -32 | -34 | -25 | -39 | -40 | -44 | -44 | -42 | -35 | -24 | -18 | -13 | -18 | -16 | -25 | -28 | -22 | -21 | -10 | -4 | -5 | -5 | -5 | -6 | -4 | -3 | -3 | -1 | 0 | 1 | 1 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email