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 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 24 | 3 | 7 | 34 | -10 | -39 | -47 | -111 | -111 | -111 | 17 | 38 | -122 | -63 | -57 | -58 | -22 | -22 | -17 | -17 | -6 | -6 | -6 | -6 | -20 | -7 | -15 | -14 | -21 | -6 | -10 | -11 | -11 | -11 | -12 | -12 | -16 | -15 | -13 | -14 | -15 | -11 | -8 | -5 | -5 | -3 | -4 | - |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 6 | 6 | 6 | 7 | 5 | 6 | 4 | 4 | 7 | 4 | 4 | 4 | 5 | 4 | 6 | 6 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 74 | -5 | 5 | -3 | 9 | 8 | -8 | 57 | 21 | 21 | -108 | -70 | 65 | 14 | 9 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 114 | 87 | 64 | 48 | 46 | 53 | 0 | -3 | 21 | 21 | 4 | 22 | 18 | 29 | 25 | 50 | 41 | 41 | 36 | 37 | 36 | 36 | 28 | 27 | 25 | 25 | 22 | 20 | 16 | 20 | 10 | 11 | 10 | 10 | 7 | 5 | -1 | 1 | -1 | -2 | 1 | 2 | 1 | 1 | 1 | 1 | -2 | - |
Capital Expenditures |
Loading...
|
M | -8 | -9 | -19 | -16 | -21 | -15 | -23 | -13 | -14 | -14 | -13 | -7 | -4 | -5 | -5 | -3 | -4 | -4 | -7 | -6 | -3 | -3 | -4 | -4 | -3 | -5 | -3 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 0 | 0 | -1 | -1 | -1 | -1 | - | - | - | - | - | -2 | -4 | -1 | -1 | -1 | -20 | -1 | -1 | -1 | -1 | -70 | - | - | - | 19 | - | - | - | -22 | - | - | - | -55 | - | - | - | - | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 0 | 0 | -1 | -1 | -1 | -1 | - | - | - | - | - | -2 | -4 | -1 | -1 | -1 | -20 | -1 | -1 | -1 | -1 | -70 | - | - | - | 19 | - | - | - | -22 | - | - | - | -55 | - | - | - | - | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -363 | -181 | -181 | -181 | - | - | - | - | - | - | - | 575 | 575 | 575 | 575 | - | - | - | - | 58 | 336 | 336 | 0 | 336 | - | 0 | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | 5 | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -241 | -56 | 1 | -50 | -18 | -232 | 0 | - | 200 | 200 | -200 | - | - | -19 | - | 12 | 8 | 8 | 9 | 8 | 5 | 5 | 6 | 12 | 10 | 5 | 5 | 7 | 7 | 7 | 8 | 4 | 2 | 2 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 1 | 79 | 1 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 23 | 4 | 118 | 1 | 20 | 1 | 20 | 0 | -194 | -194 | 12 | 11 | 10 | 605 | 1,098 | -80 | 0 | 0 | -114 | -41 | 0 | 0 | 49 | 336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | -5 | 5 | 0 | 0 | 0 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 23 | 4 | 118 | 1 | 20 | 1 | 20 | 0 | -194 | -194 | 12 | 11 | 10 | 605 | 1,098 | -80 | 0 | 0 | -114 | -41 | 0 | 0 | 49 | 336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | -5 | 5 | 0 | 0 | 0 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 612 | 508 | 468 | 351 | 245 | 300 | 242 | 387 | 287 | 287 | 362 | 416 | 169 | 158 | 174 | 191 | 283 | 283 | 351 | 348 | 320 | 320 | 354 | 103 | 85 | 124 | 124 | 91 | 93 | 58 | 53 | 38 | 40 | 40 | 44 | 49 | 40 | 45 | 68 | 81 | 101 | 13 | 8 | 8 | 8 | 7 | 9 | - |
Ending Cash |
Loading...
|
M | 515 | 612 | 505 | 468 | 351 | 245 | 300 | 242 | 451 | 451 | 287 | 362 | 416 | 169 | 158 | 174 | 268 | 268 | 283 | 351 | 331 | 331 | 320 | 354 | 103 | 85 | 124 | 124 | 91 | 93 | 58 | 53 | 39 | 39 | 40 | 44 | 49 | 40 | 45 | 68 | 81 | 101 | 13 | 8 | 8 | 8 | 7 | 9 |
Stock-Based Compensation |
Loading...
|
M | 58 | 58 | 58 | 54 | 55 | 60 | 57 | 59 | 71 | 71 | 53 | 50 | 47 | 43 | 39 | 35 | 28 | 28 | 28 | 28 | 20 | 20 | 19 | 18 | 16 | 14 | 13 | 12 | 9 | 8 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 2 | 1 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | -241 | -56 | 1 | -50 | -18 | -232 | 0 | - | 200 | 200 | -200 | - | - | -19 | - | 12 | 8 | 8 | 9 | 8 | 5 | 5 | 6 | 12 | 10 | 5 | 5 | 7 | 7 | 7 | 8 | 4 | 2 | 2 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 187 | 281 | 221 | 134 | 51 | -43 | 117 | 52 | 616 | 616 | 597 | 641 | 530 | 484 | 487 | 258 | 321 | 321 | 399 | 383 | 390 | 390 | 415 | 336 | -18 | -37 | -40 | -44 | -47 | -9 | -16 | -26 | -16 | -16 | -12 | -7 | -3 | 7 | 23 | 33 | 45 | 58 | -24 | -23 | - | -13 | - | - |
Free Cash Flow |
Loading...
|
M | 106 | 77 | 45 | 32 | 25 | 39 | -23 | -16 | 7 | 7 | -9 | 15 | 15 | 23 | 19 | 47 | 37 | 37 | 29 | 31 | 33 | 33 | 24 | 23 | 21 | 19 | 19 | 17 | 15 | 19 | 9 | 10 | 8 | 8 | 5 | 3 | -3 | -1 | -3 | -3 | 0 | 1 | 0 | 0 | 0 | 0 | -2 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email