Cash Flow Statement | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 | 1994-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -14 | 2,133 | 111 | 65 | 438 | 116 | 63 | -69 | 14 | 32 | -2 | 137 | 128 | 59 | -228 | -236 | 151 | 26 | -10 | 18 | -186 | -720 | -30 | 13 | -8 | -18 | 1 | 9 | 5 | 2 |
Depreciation and Amortization |
Loading...
|
M | 86 | 54 | 65 | 65 | 54 | 37 | 28 | 28 | 25 | 23 | 24 | 22 | 17 | 18 | 26 | 35 | 33 | 34 | 17 | 18 | 32 | 38 | 45 | 30 | 10 | 8 | 5 | 3 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | -17 | -2,616 | 15 | -91 | -411 | -8 | -12 | -1 | 3 | -24 | -1 | 14 | 0 | 0 | 0 | 209 | 7 | 5 | 0 | 10 | 81 | 492 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 17 | -466 | 150 | 38 | 91 | 74 | 96 | 40 | 44 | 54 | 54 | 36 | 88 | 28 | -56 | 14 | 73 | 65 | 31 | 9 | -48 | -56 | 21 | -13 | 6 | 2 | -2 | -2 | -7 | 0 |
Capital Expenditures |
Loading...
|
M | -39 | -77 | -53 | -40 | -24 | -13 | -13 | -13 | -16 | -6 | -4 | -9 | -6 | -4 | -11 | -24 | -21 | -21 | -12 | -8 | -14 | -24 | -54 | -14 | -20 | -4 | -6 | -10 | -7 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 29 | 2,809 | 0 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 29 | 2,809 | 0 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -1 | -50 | -2 | -2 | -165 | 196 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -839 | 5 | 1 | 1 | 686 | 198 | - | - | 9 | - | - | 2 | 1 | 1 | -88 | -90 | -111 | - | - | - | - | - | - | - | - | - | - | 0 | - | - |
Dividends Paid |
Loading...
|
M | 0 | 7 | 30 | 30 | 29 | 28 | 28 | 28 | 27 | 23 | 21 | 21 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - |
Other Financial Activities |
Loading...
|
M | -5 | -10 | -1 | -1 | -1 | 0 | 0 | 0 | -9 | -3 | -7 | -2 | -1 | -1 | 88 | 17 | -2 | -175 | 0 | 0 | 0 | -1 | 152 | -6 | -11 | -5 | -1 | 0 | -2 | -1 |
Financing Cash Flow |
Loading...
|
M | -5 | -10 | -1 | -1 | -1 | 0 | 0 | 0 | -9 | -3 | -7 | -2 | -1 | -1 | 88 | 17 | -2 | -175 | 0 | 0 | 0 | -1 | 152 | -6 | -11 | -5 | -1 | 0 | -2 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,041 | 285 | 303 | 305 | 198 | 102 | 85 | 81 | 94 | 83 | 55 | 59 | 60 | 60 | 110 | 168 | 116 | 202 | 193 | 125 | 125 | 160 | 134 | 66 | 70 | 75 | 2 | 16 | 1 | 1 |
Ending Cash |
Loading...
|
M | 684 | 1,041 | 285 | 303 | 305 | 198 | 102 | 85 | 81 | 94 | 83 | 55 | 59 | 60 | 60 | 110 | 168 | 116 | 202 | 193 | 125 | 125 | 160 | 131 | 66 | 68 | 82 | 15 | 30 | 1 |
Stock-Based Compensation |
Loading...
|
M | 9 | 11 | 27 | 16 | 20 | 20 | 17 | 12 | 12 | 11 | 8 | 9 | 7 | 7 | 6 | 9 | 9 | 8 | 2 | - | 9 | 2 | - | - | - | 0 | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | -839 | 5 | 1 | 1 | 686 | 198 | - | - | 9 | - | - | 2 | 1 | 1 | -88 | -90 | -111 | - | - | - | - | - | - | - | - | - | - | 0 | - | - |
Capital Stock Change |
Loading...
|
M | 2 | 5 | 6 | 5 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,208 | 2,229 | 432 | 438 | 375 | 399 | 205 | 180 | 259 | 260 | 238 | 266 | 225 | 219 | 151 | 236 | 337 | 253 | 341 | 294 | 135 | 176 | 288 | 303 | 106 | 100 | 113 | 33 | 32 | 5 |
Free Cash Flow |
Loading...
|
M | -22 | -543 | 97 | -2 | 67 | 61 | 83 | 27 | 28 | 48 | 51 | 27 | 81 | 24 | -68 | -10 | 52 | 44 | 19 | 1 | -62 | -79 | -33 | -27 | -14 | -3 | -8 | -12 | -15 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email