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 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -20 | -20 | -11 | -9 | -10 | -11 | -9 | -10 | -11 | -17 | -8 | -9 | -7 | -4 | -5 | -4 | -5 | -10 | -5 | -5 | -6 | -6 | -5 | -6 | -5 | -6 | -6 | -4 | -4 | -6 | -5 | -4 | -4 | -4 | -2 | -2 | -5 | -6 | -3 | 0 | -6 | -6 | -2 | -2 | -1 | -1 | -7 | 4 | -2 | -2 | -1 | -1 | 0 | 0 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | -1 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | - | 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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | 1 | -2 | 0 | 1 | 1 | 1 | -3 |
Operating Cash Flow |
Loading...
|
M | -6 | -6 | -8 | -8 | -4 | -7 | -7 | -5 | -6 | -8 | -6 | -7 | -6 | -3 | -2 | -5 | -4 | -4 | -6 | -6 | -6 | -5 | -5 | -6 | -6 | -4 | -5 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -4 | -3 | -3 | -1 | -1 | -1 | -2 | -2 | -2 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -2 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | -2 |
Capital Expenditures |
Loading...
|
M | -3 | -3 | -2 | -7 | -5 | -7 | -3 | -8 | 0 | -1 | -3 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | -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 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -6 | -2 | -13 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | -1 | - | - | 0 | - | - | - | - | 7 | 7 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -6 | -2 | -13 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | -1 | - | - | 0 | - | - | - | - | 7 | 7 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -11 | -11 | -11 | -11 | 2 | 2 | 2 | 2 | - | - | - | - | - | -2 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | 3 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -470 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 13 | 114 | 14 | 15 | 11 | - | 20 | 19 | - | - | -2 | - | - | 30 | 21 | 9 | 9 | 8 | 21 | 6 | 0 | 0 | 1 | - | - | - | 3 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 2 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 9,990 | 0 | 10 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 21 | - | 0 | 0 | 0 | -58 | 0 | 0 | 0 | 9,990 | 0 | 1 | 34 | 0 | -1 | 12 | 0 | -1,144 | -1 | -1 | -1 | 27,991 | 0 | -1 | -2 | -1 | 8 | -1 | 0 | -1 | -1 | 0 | 0 | 24 | 0 | 0 | 1 | 0 | 0 | 3 | -8 | 0 | 7 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 21 | - | 0 | 0 | 0 | -58 | 0 | 0 | 0 | 9,990 | 0 | 1 | 34 | 0 | -1 | 12 | 0 | -1,144 | -1 | -1 | -1 | 27,991 | 0 | -1 | -2 | -1 | 8 | -1 | 0 | -1 | -1 | 0 | 0 | 24 | 0 | 0 | 1 | 0 | 0 | 3 | -8 | 0 | 7 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 38 | 38 | 49 | 63 | 73 | 90 | 101 | 113 | 120 | 129 | 138 | 133 | 36 | 25 | 13 | 6 | 11 | 16 | 3 | 10 | 17 | 23 | 29 | 36 | 15 | 9 | 6 | 10 | 15 | 6 | 5 | 8 | 12 | 16 | 15 | 23 | 0 | 1 | 2 | 0 | 3 | 3 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 1 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 11 | 11 | 0 | 0 |
Ending Cash |
Loading...
|
M | 27 | 27 | 38 | 49 | 63 | 73 | 90 | 101 | 113 | 120 | 129 | 138 | 133 | 36 | 25 | 13 | 6 | 11 | 16 | 3 | 10 | 17 | 23 | 29 | 36 | 15 | 9 | 6 | 10 | 15 | 6 | 5 | 8 | 12 | 16 | 15 | 23 | 0 | 1 | 2 | 0 | 0 | 3 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 1 | 3 | 0 | 0 | 0 | 3 | 0 | 11 | 10 | 1 | 0 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 10 | 2 | 4 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -470 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 13 | 114 | 14 | 15 | 11 | - | 20 | 19 | - | - | -2 | - | - | 30 | 21 | 9 | 9 | 8 | 21 | 6 | 0 | 0 | 1 | - | - | - | 3 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 2 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 36 | 36 | 54 | 61 | 67 | 76 | 101 | 109 | 127 | 133 | 140 | 148 | 141 | 42 | 31 | 20 | 12 | 16 | 25 | 11 | 16 | 23 | 30 | 33 | 39 | 16 | 10 | 8 | 11 | 14 | 7 | 6 | 11 | 15 | 19 | 21 | 23 | -1 | -1 | 0 | -2 | -2 | 0 | -7 | -5 | -4 | -2 | -1 | -6 | -6 | -5 | -1 | 1 | 1 | -4 | -3 | -2 | 1 | -4 | - | - | -2 | -2 |
Free Cash Flow |
Loading...
|
M | -9 | -9 | -11 | -15 | -9 | -14 | -10 | -13 | -7 | -9 | -9 | -8 | -7 | -3 | -3 | -5 | -4 | -5 | -7 | -7 | -7 | -6 | -6 | -7 | -7 | -5 | -5 | -4 | -4 | -5 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -1 | -2 | -1 | -3 | -3 | -2 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -2 | -2 | 0 | 0 | -2 | -2 | 0 | 0 | -1 | 0 | -2 |
StockViz Staff
September 16, 2024
Any question? Send us an email