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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 0 | -20 | -2 | 122 | -34 | -14 | -30 | -13 | -5 | -29 | -1 | 2 | -5 | -43 | 1 | -6 | -7 | -14 | -8 | -8 | -23 | 2 | 0 | -11 | -4 | -8 | -8 | -4 | -5 | -3 | -11 | -8 | -7 | -8 | -8 | -9 | -6 | -3 | -4 | 2 | 0 | -22 | -4 | -3 | -2 | - |
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 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | -13 | 10 | 0 | 2 | 23 | -9 | 7 | -9 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 5 | 0 | 0 | - | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 1 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | -4 | -8 | 12 | 74 | -19 | -23 | -23 | -19 | -16 | -26 | -17 | -12 | -1 | -17 | -10 | -9 | -14 | -13 | -10 | -8 | -7 | -6 | -6 | -8 | -8 | -5 | -5 | -7 | -7 | -5 | -7 | -9 | -9 | -6 | -6 | -8 | -5 | -2 | -4 | -4 | 0 | -1 | 0 | -1 | -2 | - |
Capital Expenditures |
Loading...
|
M | 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 | 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 | - | - | - | - | - | - | - | - | - | -1 | 0 | 0 | 0 | - | - | - | -8 | 26 | 16 | 17 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | - | 1 | - | - | - | 3 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -1 | 0 | 0 | 0 | - | - | - | -8 | 26 | 16 | 17 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | - | 1 | - | - | - | 3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -36 | -36 | -36 | -36 | - | 5 | 5 | 5 | 30 | 30 | 30 | 0 | 10 | 10 | 10 | 0 | 0 | -1 | 0 | 0 | -2 | - | 0 | - | - | 0 | -2 | 14 | - | - | 0 | 0 | -3 | - | -15 | -13 | 6 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 36 | 3 | 4 | 3 | 1 | 1 | 2 | 28 | 2 | 4 | 2 | 3 | 7 | 0 | 23 | 0 | 41 | 0 | 41 | 0 | 62 | 1 | 61 | 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 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | -37 | 0 | 2 | 0 | -3 | 5 | 0 | 0 | 29 | -8 | -6 | 0 | 9 | 0 | 15 | 0 | 0 | 16 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 14 | 21 | 0 | 0 | 0 | 38 | 0 | -1 | 0 | 42 | -1 | 2 | 0 | 1 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | -37 | 0 | 2 | 0 | -3 | 5 | 0 | 0 | 29 | -8 | -6 | 0 | 9 | 0 | 15 | 0 | 0 | 16 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 14 | 21 | 0 | 0 | 0 | 38 | 0 | -1 | 0 | 42 | -1 | 2 | 0 | 1 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 34 | 44 | 59 | 27 | 46 | 69 | 119 | 95 | 105 | 100 | 113 | 92 | 93 | 30 | 34 | 21 | 42 | 12 | 19 | 13 | 12 | 16 | 7 | 28 | 11 | 9 | 7 | 20 | 36 | 30 | 38 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | 1 | 1 | 1 | 2 | - |
Ending Cash |
Loading...
|
M | 36 | 34 | 45 | 59 | 27 | 46 | 69 | 119 | 95 | 105 | 100 | 113 | 92 | 93 | 30 | 34 | 21 | 42 | 12 | 19 | 13 | 12 | 16 | 7 | 28 | 11 | 9 | 7 | 20 | 36 | 30 | 38 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | 1 | 1 | 1 | 2 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 36 | 3 | 4 | 3 | 1 | 1 | 2 | 28 | 2 | 4 | 2 | 3 | 7 | 0 | 23 | 0 | 41 | 0 | 41 | 0 | 62 | 1 | 61 | 1 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 2 | 31 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 74 | 86 | 112 | 129 | 14 | 61 | 89 | 110 | 89 | 96 | 91 | 96 | 70 | 72 | 24 | 33 | 30 | 41 | 21 | 29 | 35 | 46 | 39 | 43 | 53 | 35 | 42 | 46 | 52 | 56 | 50 | 48 | 35 | 42 | 51 | 58 | 25 | 31 | 34 | 37 | -18 | -15 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | -4 | -8 | 12 | 74 | -19 | -23 | -23 | -19 | -16 | -26 | -17 | -12 | -1 | -17 | -10 | -9 | -14 | -13 | -10 | -8 | -7 | -6 | -6 | -8 | -8 | -5 | -5 | -7 | -7 | -5 | -7 | -9 | -9 | -6 | -6 | -9 | -5 | -2 | -4 | -4 | 0 | -1 | 0 | -1 | -2 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email