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 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -34 | -27 | -20 | -24 | -16 | -17 | -18 | -22 | -17 | -16 | -23 | -17 | -15 | -20 | 13 | -23 | -38 | -39 | -30 | -42 | -38 | -11 | -22 | -18 | -21 | -18 | -23 | -13 | -13 | -12 | -8 | -9 | -8 | -12 | -15 | -15 | -15 | -14 | -13 | -13 | -13 | -11 | -11 | -10 | -9 | -8 | -10 | -7 | -7 | -6 | -4 | -2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 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 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 7 | -4 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 8 | 1 | 1 | -1 | 1 | 0 | 10 | 3 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | 26 | 26 | -10 | -7 | -6 | -6 | -4 | 0 | -1 |
Operating Cash Flow |
Loading...
|
M | -28 | -30 | -17 | -20 | -20 | -17 | -15 | -13 | -19 | -10 | -11 | -13 | -19 | -22 | 45 | -23 | -34 | -37 | -28 | -35 | -39 | -19 | -23 | -10 | -22 | -20 | -12 | -14 | -11 | -6 | -6 | -7 | -11 | -10 | -12 | -12 | -12 | -10 | -9 | -9 | -9 | -7 | -7 | -6 | -6 | -6 | -7 | -5 | -5 | -5 | -4 | 0 | -1 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -22 | -1 | -1 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32 | 90 | 64 | 47 | 0 | -22 | 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 | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32 | 90 | 64 | 47 | 0 | -22 | 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 | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 0 | 15 | 0 | 0 | -1 | 25 | 1 | 25 | 25 | - | -37 | -37 | -37 | -37 | -12 | -12 | 10 | 10 | 145 | 145 | 10 | 10 | 12 | 12 | 0 | 2 | 15 | - | - | - | 15 | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 92 | 28 | - | 26 | 1 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 13 | 95 | 1 | 0 | 0 | 0 | 0 | 0 | 105 | 0 | 34 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 56 | 10 | 0 | 0 | 1 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 58 | - | - | - | - |
Dividends Paid |
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 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 92 | 0 | 0 | 16 | 27 | 0 | -1 | 25 | 0 | 0 | 1 | 0 | 104 | 0 | 1 | -1 | -13 | 0 | 10 | 0 | 250 | 0 | 10 | 4 | 13 | 14 | 0 | 2 | 1 | 4 | 31 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 58 | 0 | -5 | -48 | -44 | 32 | 12 | - |
Financing Cash Flow |
Loading...
|
M | 0 | 92 | 0 | 0 | 16 | 27 | 0 | -1 | 25 | 0 | 0 | 1 | 0 | 104 | 0 | 1 | -1 | -13 | 0 | 10 | 0 | 250 | 0 | 10 | 4 | 13 | 14 | 0 | 2 | 1 | 4 | 31 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 58 | 0 | -5 | -48 | -44 | 32 | 12 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 79 | 97 | 184 | 99 | 76 | 79 | 64 | 47 | 21 | 25 | 25 | 36 | 68 | 206 | 161 | 171 | 79 | 104 | 114 | 92 | 131 | 131 | 169 | 65 | 82 | 51 | 28 | 28 | 32 | 37 | 40 | 15 | 25 | 20 | 35 | 30 | 34 | 21 | 22 | 13 | 19 | 23 | 14 | 28 | 10 | 11 | 16 | 25 | 21 | 41 | 14 | 3 | 4 |
Ending Cash |
Loading...
|
M | 82 | 79 | 97 | 184 | 99 | 76 | 79 | 64 | 47 | 21 | 25 | 25 | 36 | 68 | 206 | 161 | 171 | 79 | 104 | 114 | 92 | 131 | 131 | 169 | 65 | 82 | 51 | 28 | 28 | 32 | 37 | 40 | 15 | 25 | 20 | 35 | 30 | 34 | 21 | 22 | 13 | 19 | 23 | 14 | 28 | 10 | 11 | 16 | 25 | 21 | 41 | 14 | 3 |
Stock-Based Compensation |
Loading...
|
M | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 2 | 3 | 3 | 2 | 1 | 4 | 1 | 2 | 1 | 1 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | - | - | - | 92 | 28 | - | 26 | 1 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 13 | 95 | 1 | 0 | 0 | 0 | 0 | 0 | 105 | 0 | 34 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 56 | 10 | 0 | 0 | 1 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 58 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 92 | 28 | 0 | 26 | 1 | 1 | 7 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 91 | 117 | 151 | 169 | 97 | 71 | 87 | 78 | 97 | 87 | 95 | 102 | 116 | 128 | 151 | 116 | 123 | 55 | 136 | 161 | 188 | 216 | 105 | 148 | 51 | 71 | 42 | 49 | 61 | 70 | 81 | 88 | 94 | 101 | 110 | 123 | 125 | 86 | 86 | 92 | 100 | 94 | 95 | 53 | 64 | 55 | 44 | 36 | 39 | 45 | 60 | - | - |
Free Cash Flow |
Loading...
|
M | -28 | -30 | -17 | -20 | -20 | -17 | -15 | -13 | -19 | -10 | -11 | -13 | -20 | -2 | 45 | -23 | -34 | -37 | -28 | -35 | -39 | -41 | -23 | -11 | -23 | -20 | -12 | -14 | -11 | -6 | -6 | -7 | -11 | -10 | -12 | -12 | -12 | -10 | -11 | -9 | -9 | -7 | -7 | -6 | -6 | -6 | -7 | -5 | -5 | -5 | -5 | -1 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email