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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 29 | 22 | 14 | -21 | -54 | -80 | -98 | -89 | -83 | -53 | -35 | -33 | -27 | -51 | -60 | -50 | -35 | -15 |
Depreciation and Amortization |
Loading...
|
M | 3 | 5 | 4 | 6 | 8 | 7 | 8 | 8 | 6 | 7 | 7 | 13 | 14 | 15 | 16 | 9 | 6 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 22 | 6 | 4 | 6 | 8 | 12 | 11 | 10 | 5 | 1 | 1 | 2 | 3 | 4 | 3 | 2 | 1 | - |
Operating Cash Flow |
Loading...
|
M | 45 | 38 | 28 | 23 | -12 | -37 | -50 | -51 | -11 | 16 | 22 | 22 | 14 | 14 | 26 | 17 | 7 | 7 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 2 | -13 | -13 | -5 | -6 | 8 | 8 | - | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 2 | -13 | -13 | -5 | -6 | 8 | 8 | - | 0 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | -96 | -191 | -187 | -187 | -101 | -4 | -14 | -14 | -4 | -6 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | -6 | 0 | 0 | 0 | 0 | 2 | 3 | 303 | 303 | 301 | 300 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 31 | 31 | 62 | 93 | 93 | 93 | 62 | 31 |
Other Financial Activities |
Loading...
|
M | -5 | -7 | -12 | -13 | -11 | -11 | 91 | 96 | 93 | 92 | -57 | -29 | -28 | -20 | 27 | -1 | 2 | 0 |
Financing Cash Flow |
Loading...
|
M | -5 | -7 | -12 | -13 | -11 | -11 | 91 | 96 | 93 | 92 | -57 | -29 | -28 | -20 | 27 | -1 | 2 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 301 | 291 | 279 | 269 | 275 | 273 | 268 | 291 | 322 | 341 | 331 | 317 | 110 | 13 | 3 | 3 | 2 | - |
Ending Cash |
Loading...
|
M | 305 | 301 | 291 | 279 | 269 | 275 | 273 | 268 | 291 | 322 | 341 | 331 | 317 | 110 | 13 | 3 | 3 | 2 |
Stock-Based Compensation |
Loading...
|
M | 20 | 12 | 5 | 30 | 49 | 64 | 67 | 58 | 54 | 45 | 33 | 25 | 15 | 12 | 10 | 6 | 2 | - |
Issuance/Purchase of Shares |
|
M | -7 | -6 | 0 | 0 | 0 | 0 | 2 | 3 | 303 | 303 | 301 | 300 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 457 | 416 | 292 | 358 | 349 | 349 | 370 | 426 | 480 | 542 | 327 | 188 | 49 | -102 | -188 | -188 | -188 | -188 |
Free Cash Flow |
Loading...
|
M | 44 | 38 | 28 | 23 | -12 | -38 | -51 | -52 | -12 | 16 | 22 | 21 | 13 | 13 | 18 | 10 | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email