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 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2 | -3 | -3 | 1 | -9 | -4 | -3 | -4 | -5 | -10 | -3 | -5 | 2 | 9 | -7 | -10 | 2 | -6 | -14 | 4 | -1 | -1 | 4 | -7 | -11 | -3 | -5 | -4 | -4 | -6 | -4 | -5 | -5 | -4 | -5 | -4 | -6 | -2 | -7 | -6 | -3 | -3 | -4 | - |
Depreciation and Amortization |
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 | 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 | 1 | 1 | 6 | 6 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 1 | -13 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | 2 | 0 | 0 | 0 | 1 | - |
Operating Cash Flow |
Loading...
|
M | -3 | -4 | -3 | -5 | -3 | -2 | -3 | -3 | -5 | -7 | -8 | -6 | -5 | -7 | -7 | -7 | -9 | -5 | -4 | -4 | -3 | -3 | -4 | -4 | -3 | -3 | -2 | -4 | -5 | -4 | -4 | -4 | -5 | -4 | -5 | -4 | -3 | -3 | -4 | -6 | -2 | -3 | -3 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -4 | - | - | 0 | - | 14 | 0 | 0 | 5 | 3 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -4 | - | - | 0 | - | 14 | 0 | 0 | 5 | 3 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | - | - | 0 | 0 | 0 | -2 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | -25 | -26 | -25 | -25 | -25 | - | 0 | 0 | 16 | - | 20 | - | -1 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | -85 | - | 85 | - | - | 0 | - | - | 25 | - | 0 | 1 | - | 981 | 7 | 0 | 23 | 5 | 8 | 10 | 25 | 0 | -10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | -1 | 61 | 0 | 0 | - | - | - | - | 0 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 25 | - | - | 1 | - | 990 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | -5 | 0 | 1 | 0 | 0 | 0 | 24 | 0 | 0 | -1 | 0 | 2 | 10 | 1 | -10 | 15 | -1 | 0 | 0 | 0 | -2 | -10 | 0 | -26 | 10 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | 14 | -1 | -2 | 0 | 32 | 1 | 6 | 3 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | -5 | 0 | 1 | 0 | 0 | 0 | 24 | 0 | 0 | -1 | 0 | 2 | 10 | 1 | -10 | 15 | -1 | 0 | 0 | 0 | -2 | -10 | 0 | -26 | 10 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | 14 | -1 | -2 | 0 | 32 | 1 | 6 | 3 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 7 | 11 | 13 | 23 | 21 | 23 | 21 | 25 | 29 | 36 | 44 | 33 | 16 | 12 | 17 | 13 | 8 | 21 | 15 | 10 | 7 | 7 | 10 | 20 | 9 | 3 | 13 | 8 | 2 | 10 | 27 | 30 | 24 | 63 | 80 | 11 | 17 | 21 | 26 | 1 | 3 | 1 | 8 | - |
Ending Cash |
Loading...
|
M | 3 | 7 | 11 | 13 | 23 | 21 | 23 | 21 | 25 | 29 | 36 | 44 | 33 | 16 | 12 | 17 | 13 | 8 | 21 | 15 | 12 | 12 | 7 | 10 | 20 | 9 | 3 | 13 | 8 | 2 | 10 | 27 | 30 | 24 | 63 | 80 | 11 | 17 | 21 | 26 | 1 | 3 | 8 | 8 |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | - | -85 | - | 85 | - | - | 0 | - | - | 25 | - | 0 | 1 | - | 981 | 7 | 0 | 23 | 5 | 8 | 10 | 25 | 0 | -10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | -1 | 61 | 0 | 0 | - | - | - | - | 0 | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 6 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 9 | 11 | 16 | 19 | 23 | 21 | 26 | 25 | 27 | 30 | 37 | 43 | 51 | 25 | 13 | 18 | 18 | 23 | 28 | 18 | 20 | 20 | 24 | 27 | 18 | 12 | 15 | 40 | 45 | 49 | 52 | 52 | 48 | 49 | 66 | 70 | 0 | 7 | 12 | 18 | - | -5 | - | - |
Free Cash Flow |
Loading...
|
M | -3 | -4 | -3 | -5 | -3 | -2 | -3 | -3 | -5 | -7 | -8 | -6 | -5 | -7 | -7 | -8 | -10 | -6 | -4 | -5 | -3 | -3 | -4 | -4 | -3 | -3 | -2 | -4 | -5 | -4 | -4 | -4 | -5 | -4 | -5 | -4 | -3 | -3 | -4 | -6 | -2 | -3 | -3 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email