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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 120 | 40 | 69 | 41 | 34 | -14 | 14 | 121 | 17 | 5 | -4 | -12 | -38 | -32 | -12 | 1 | -4 | -8 | -130 | -125 | 20 | -273 | 29 | 21 | 48 | 0 | 4 | 4 |
Depreciation and Amortization |
Loading...
|
M | 29 | 26 | 22 | 13 | 10 | 9 | 10 | 6 | 3 | 3 | 3 | 2 | 6 | 5 | 8 | 10 | 11 | 4 | 16 | 14 | 16 | 19 | 30 | 33 | 17 | 6 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | -14 | 3 | 2 | 9 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | 8 | 8 | 4 | 19 | 23 | 92 | 105 | 2 | 321 | -13 | 6 | -13 | 17 | -11 | 0 |
Operating Cash Flow |
Loading...
|
M | 154 | 16 | 38 | 77 | 39 | 12 | 22 | 25 | 12 | 13 | 2 | -7 | -12 | -13 | 11 | 15 | 59 | 19 | -15 | 6 | 39 | 53 | 9 | 43 | -7 | 8 | 1 | 4 |
Capital Expenditures |
Loading...
|
M | -18 | -29 | -7 | -5 | -6 | -5 | -5 | -3 | -3 | -2 | 0 | -2 | -3 | -1 | -5 | -13 | -3 | -1 | -4 | -7 | -9 | -12 | -26 | -28 | -13 | -4 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 0 | -92 | -29 | 1 | -7 | -20 | -57 | -3 | 0 | -4 | 0 | 18 | - | 0 | 0 | 0 | 6 | 47 | - | 2 | 8 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 0 | -92 | -29 | 1 | -7 | -20 | -57 | -3 | 0 | -4 | 0 | 18 | - | 0 | 0 | 0 | 6 | 47 | - | 2 | 8 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 41 | 40 | 0 | -30 | 0 | 0 | 20 | 0 | -4 | -2 | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -8 | -19 | -7 | -8 | -10 | -2 | -2 | -1 | -4 | 0 | 0 | 0 | 0 | 0 | -4 | -11 | -1 | - | - | -4 | -10 | -1 | -10 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 0 | - | - | 593 | - | 0 | 5 | 20 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 75 | 232 | - | - | 18 | - | - |
Other Financial Activities |
Loading...
|
M | 2,370 | 1,917 | 1,317 | 1,185 | 89 | 0 | 10 | 40 | 0 | 20 | 22 | -7 | 15 | 1 | 1 | -17 | -15 | -6 | -15 | -20 | -1 | 153 | 464 | 63 | 270 | 108 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 2,370 | 1,917 | 1,317 | 1,185 | 89 | 0 | 10 | 40 | 0 | 20 | 22 | -7 | 15 | 1 | 1 | -17 | -15 | -6 | -15 | -20 | -1 | 153 | 464 | 63 | 270 | 108 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 25 | 23 | 54 | 19 | 26 | 28 | 33 | 49 | 47 | 21 | 19 | 36 | 33 | 64 | 65 | 70 | 28 | 17 | 22 | 40 | 33 | 3 | 1 | 3 | 15 | 4 | 29 | 26 |
Ending Cash |
Loading...
|
M | 76 | 25 | 23 | 54 | 19 | 26 | 28 | 33 | 49 | 47 | 21 | 19 | 36 | 33 | 64 | 65 | 70 | 28 | 28 | 22 | 40 | 33 | 3 | 1 | 3 | 15 | 0 | 29 |
Stock-Based Compensation |
Loading...
|
M | 4 | 4 | 4 | 3 | 2 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 4 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -8 | -19 | -7 | -8 | -10 | -2 | -2 | -1 | -4 | 0 | 0 | 0 | 0 | 0 | -4 | -11 | -1 | - | - | -4 | -10 | -1 | -10 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 271 | 223 | 173 | 129 | 103 | 98 | 81 | 77 | 81 | 72 | 45 | 43 | 63 | 83 | 122 | 129 | 158 | 136 | -33 | 189 | 266 | 244 | 237 | 92 | 176 | 75 | 8 | - |
Free Cash Flow |
Loading...
|
M | 136 | -13 | 31 | 72 | 32 | 8 | 18 | 22 | 9 | 11 | 2 | -9 | -15 | -14 | 7 | 2 | 56 | 18 | -19 | 0 | 31 | 41 | -17 | 15 | -20 | 4 | 0 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email