Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2 | -1 | -1 | -2 | -2 | -3 | -4 | -1 | -1 | -4 | -4 | -8 | -10 | -7 | -8 | -6 | -5 | -3 | 0 | -4 | -8 | -12 | -14 | -13 | -11 | -10 | -7 | -4 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 398 | 398 | 398 | 397 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | -10 | -12 | -14 | -10 | 0 | 2 | 4 | 358 | 361 | 361 | 360 | 3 | 0 | - | - |
Operating Cash Flow |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -3 | -3 | -2 | -3 | -2 | -3 | -4 | -5 | -6 | -5 | -5 | -4 | -3 | -2 | -1 | 0 | 0 |
Capital Expenditures |
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 | -112 | -112 | -112 | -112 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 10 | 15 | 20 | 14 | 7 | 2 | -3 | -2 | -1 | -1 | -1 | 0 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 10 | 15 | 20 | 14 | 7 | 2 | -3 | -2 | -1 | -1 | -1 | 0 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 3 | 10 | 13 | 12 | 10 | 2 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | 0 | 0 | 1 | 0 | 0 | 0 | -3 | -2 | -3 | -2 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 7 | 2 | 2 | 3 | 2 | 1 | 0 | -2 | -1 | -1 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | -1 | 0 | 0 | 1 | 0 | 0 | 0 | -3 | -2 | -3 | -2 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 7 | 2 | 2 | 3 | 2 | 1 | 0 | -2 | -1 | -1 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 5 | 5 | 0 | - | - |
Ending Cash |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 5 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 5 | 5 | 0 | - |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 1 | 1 | 2 | 1 | 3 | 3 | 2 | 2 | 6 | 6 | 6 | 6 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 3 | 10 | 13 | 12 | 10 | 2 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -7 | -6 | -6 | -7 | -7 | -7 | -8 | -9 | -10 | -11 | -11 | -10 | -9 | -7 | -5 | -6 | -7 | -9 | -10 | -8 | -6 | -4 | -1 | 4 | 10 | 14 | 13 | 8 | 3 | -1 | - |
Free Cash Flow |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -3 | -3 | -3 | -3 | -2 | -3 | -4 | -5 | -6 | -117 | -117 | -116 | -115 | -2 | -1 | 0 | 0 |
StockViz Staff
September 16, 2024
Any question? Send us an email