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 | -7 | -14 | -15 | -16 | -20 | -16 | -21 | -21 | -22 | -16 | 2 | -2 | -7 | -6 | -21 | -28 | -14 | -17 | -11 | 7 | -4 | -13 | -16 | -25 | -22 | -16 | -18 | -18 | -19 | -20 | -18 | -18 | -17 | -18 | -16 | -19 | -21 | -18 | -19 | -16 | -10 | -7 | -4 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 9 | 14 | 12 | 10 | 5 | -1 | -1 | 1 | 0 | 0 | -12 | -12 | -12 | -13 | -1 | -1 | 0 | 0 | 1 | 0 | 2 | 3 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | -15 | -15 | -14 | -14 | -13 | -14 | -18 | -23 | -26 | -26 | -26 | -25 | -26 | -30 | -28 | -25 | -22 | -16 | -14 | -14 | -14 | -14 | -14 | -12 | -12 | -14 | -16 | -17 | -17 | -17 | -17 | -17 | -17 | -15 | -14 | -13 | -15 | -15 | -15 | -14 | -8 | -6 | -3 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -2 | -2 | -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 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | -4 | -4 | -4 | -5 | 0 | 13 | 13 | 14 | 18 | 7 | 1 | 1 | -3 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | -4 | -4 | -4 | -5 | 0 | 13 | 13 | 14 | 18 | 7 | 1 | 1 | -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 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -2 | -2 | -2 | 1 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -51 | -76 | -101 | -101 | -75 | -50 | -25 | 16 | 16 | 35 | 35 | 19 | 19 | -1 | -1 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 85 | 85 | 0 | 0 | 25 | 25 | 25 | 26 | 1 | 982 | 989 | 988 | 1,011 | 35 | 36 | 46 | 48 | 42 | 25 | 25 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 26 | 25 | 86 | 86 | 61 | 62 | 0 | 0 | - | 0 | 0 | 0 | 0 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | 25 | 25 | 25 | 25 | 1 | 991 | 991 | 990 | 990 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -5 | 1 | 1 | -85 | 0 | 1 | 24 | 25 | 25 | 23 | -1 | 1 | 11 | 13 | 3 | 16 | 5 | 5 | 15 | -1 | -2 | -12 | -12 | -38 | -26 | -16 | -16 | 10 | 0 | 0 | -1 | -2 | 12 | 10 | 10 | 11 | 29 | 31 | 38 | 41 | 9 | 9 | 3 | - |
Financing Cash Flow |
Loading...
|
M | -5 | 1 | 1 | -85 | 0 | 1 | 24 | 25 | 25 | 23 | -1 | 1 | 11 | 13 | 3 | 16 | 5 | 5 | 15 | -1 | -2 | -12 | -12 | -38 | -26 | -16 | -16 | 10 | 0 | 0 | -1 | -2 | 12 | 10 | 10 | 11 | 29 | 31 | 38 | 41 | 9 | 9 | 3 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 85 | 85 | 0 | 0 | 25 | 25 | 25 | 26 | 1 | 982 | 989 | 988 | 1,011 | 35 | 36 | 46 | 48 | 42 | 25 | 25 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 26 | 25 | 86 | 86 | 61 | 62 | 0 | 0 | - | 0 | 0 | 0 | 0 | - |
Capital Stock Change |
Loading...
|
M | 0 | 6 | 6 | 11 | 11 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 56 | 70 | 80 | 90 | 96 | 99 | 108 | 120 | 138 | 162 | 157 | 132 | 107 | 74 | 71 | 86 | 86 | 88 | 85 | 81 | 90 | 89 | 80 | 71 | 84 | 111 | 149 | 186 | 198 | 201 | 201 | 215 | 233 | 184 | 143 | 90 | 38 | 38 | 25 | 13 | -5 | -5 | - | - |
Free Cash Flow |
Loading...
|
M | -15 | -15 | -14 | -14 | -13 | -14 | -18 | -24 | -27 | -27 | -27 | -26 | -28 | -33 | -31 | -28 | -25 | -17 | -15 | -14 | -14 | -14 | -14 | -12 | -12 | -14 | -16 | -17 | -17 | -17 | -17 | -18 | -18 | -15 | -14 | -13 | -15 | -15 | -15 | -14 | -8 | -6 | -3 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email