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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -60 | -49 | -93 | -62 | -51 | -17 | -42 | -64 | -42 | -18 | -17 | -11 | -12 | -416 | -66 | -40 | -21 | -7 | -10 | -11 | -4 | -76 | -15 | -6 | -11 |
Depreciation and Amortization |
Loading...
|
M | 11 | 12 | 11 | 12 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 44 | -17 | 26 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | -42 | 0 | 0 | 306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -3 | 2 |
Operating Cash Flow |
Loading...
|
M | -16 | 26 | -25 | -12 | -4 | 14 | -10 | -17 | -21 | 6 | -26 | 3 | -4 | -130 | -56 | -30 | -3 | 7 | 15 | 4 | 9 | -51 | -5 | -10 | -10 |
Capital Expenditures |
Loading...
|
M | -3 | -3 | -15 | -25 | -5 | -40 | -37 | -27 | -28 | -28 | -20 | -15 | -39 | -22 | -1 | -7 | -8 | -7 | -14 | -13 | -9 | -3 | -1 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | -1 | -3 | -2 | - | - | - | - | - | -5 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | -1 | -3 | -2 | - | - | - | - | - | -5 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -6 | - | - | - | -5 | -5 | -5 | -5 | -5 | 0 | 0 | 0 | -37 | -37 | -37 | -37 | 0 | 0 | 0 | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 7 | 2 | 5 | 2 | 6 | 8 | 9 | 7 | 16 | 9 | - | - | - | 3 | 415 | 416 | 2 | 0 | 87 | 0 | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Other Financial Activities |
Loading...
|
M | 2 | 8 | 4 | 7 | -6 | -16 | 2 | 6 | 2 | -31 | 7 | 16 | 4 | 14 | 487 | 8 | 3 | 12 | 16 | -1 | 1 | 36 | 0 | 35 | 35 |
Financing Cash Flow |
Loading...
|
M | 2 | 8 | 4 | 7 | -6 | -16 | 2 | 6 | 2 | -31 | 7 | 16 | 4 | 14 | 487 | 8 | 3 | 12 | 16 | -1 | 1 | 36 | 0 | 35 | 35 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Beginning Cash |
Loading...
|
M | 359 | 312 | 327 | 340 | 227 | 242 | 282 | 320 | 596 | 609 | 649 | 644 | 689 | 834 | 404 | 432 | 476 | 477 | 61 | 71 | 70 | 88 | 93 | 23 | - |
Ending Cash |
Loading...
|
M | 356 | 359 | 312 | 331 | 340 | 227 | 242 | 282 | 320 | 596 | 609 | 649 | 644 | 689 | 834 | 404 | 432 | 476 | 477 | 61 | 71 | 70 | 88 | 23 | 23 |
Stock-Based Compensation |
Loading...
|
M | 36 | 39 | 40 | 46 | 42 | 41 | 34 | 36 | 26 | 27 | 26 | 27 | 16 | 14 | 14 | 14 | 7 | 5 | 4 | 3 | 1 | 1 | 1 | 1 | 1 |
Issuance/Purchase of Shares |
|
M | - | - | - | 7 | 2 | 5 | 2 | 6 | 8 | 9 | 7 | 16 | 9 | - | - | - | 3 | 415 | 416 | 2 | 0 | 87 | 0 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 458 | 469 | 458 | 485 | 490 | 504 | 503 | 548 | 603 | 637 | 644 | 644 | 625 | 656 | 755 | 329 | 371 | 418 | 426 | 64 | 65 | 74 | 74 | - | - |
Free Cash Flow |
Loading...
|
M | -19 | 22 | -41 | -37 | -9 | -26 | -46 | -44 | -49 | -22 | -46 | -11 | -43 | -152 | -57 | -36 | -11 | 0 | 1 | -9 | 0 | -54 | -6 | -12 | -12 |
StockViz Staff
September 16, 2024
Any question? Send us an email