Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 | 1992-06-30 | 1991-06-30 | 1990-06-30 | 1989-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 111 | 90 | 142 | 137 | 151 | 135 | 115 | 122 | 102 | 75 | 109 | 96 | 106 | 115 | 89 | 38 | 46 | 83 | 93 | 80 | 113 | 92 | 89 | 99 | 95 | 96 | 89 | 76 | 71 | 60 | 46 | 32 | 21 | 16 | 22 |
Depreciation and Amortization |
Loading...
|
M | 51 | 46 | 45 | 38 | 32 | 27 | 25 | 24 | 21 | 20 | 20 | 19 | 19 | 21 | 22 | 24 | 29 | 32 | 33 | 31 | 32 | 35 | 36 | 34 | 36 | 33 | 27 | 24 | 23 | 22 | 22 | 21 | 20 | 19 | 18 |
Non-Cash Items (Other) |
Loading...
|
M | 25 | 28 | -5 | 0 | -15 | 2 | -1 | -2 | -1 | 44 | 1 | 0 | 18 | 0 | -4 | 1 | 0 | 1 | 1 | -1 | 5 | 17 | 2 | 5 | 2 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 226 | 102 | 174 | 171 | 198 | 161 | 144 | 143 | 133 | 129 | 132 | 122 | 147 | 108 | 133 | 93 | 94 | 97 | 117 | 120 | 156 | 160 | 126 | 128 | 127 | 120 | 114 | 85 | 47 | 61 | 62 | 67 | 50 | 35 | 34 |
Capital Expenditures |
Loading...
|
M | -90 | -132 | -88 | -83 | -71 | -31 | -27 | -17 | -18 | -16 | -24 | -16 | -35 | -13 | -11 | -17 | -56 | -62 | -23 | -18 | -30 | -23 | -23 | -25 | -36 | -65 | -38 | -50 | -37 | -29 | -19 | -17 | -14 | -24 | -18 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | 0 | -1 | -1 | -56 | 0 | -34 | -1 | -94 | 24 | 2 | 0 | 0 | - | - | 43 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -1 | 0 | -1 | -1 | -56 | 0 | -34 | -1 | -94 | 24 | 2 | 0 | 0 | - | - | 43 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -2 | -3 | -2 | -2 | - | - | - | - | - | 0 | 0 | - | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -9 | -8 | -9 | -5 | -7 | -1 | -1 | 0 | -1 | -3 | -1 | -8 | -43 | -4 | -17 | -89 | -66 | -84 | -57 | -17 | -36 | -28 | -23 | -75 | -67 | -37 | -30 | -22 | -18 | -8 | -4 | -7 | -2 | -9 | -10 |
Dividends Paid |
Loading...
|
M | 92 | 87 | 81 | 76 | 70 | 65 | 59 | 191 | 50 | 47 | 178 | 38 | 36 | 33 | 32 | 33 | 34 | 102 | 34 | 32 | 28 | 26 | 25 | 25 | 25 | 23 | 21 | 20 | 17 | 13 | 11 | 10 | 9 | 9 | 9 |
Other Financial Activities |
Loading...
|
M | -3 | -3 | -6 | -4 | -3 | -1 | 1 | 1 | 1 | 1 | 1 | 0 | -2 | 7 | 30 | 54 | 80 | 3 | 5 | 3 | -37 | -8 | -5 | -17 | -1 | -5 | 1 | 0 | 0 | 0 | -18 | -30 | -20 | 16 | 1 |
Financing Cash Flow |
Loading...
|
M | -3 | -3 | -6 | -4 | -3 | -1 | 1 | 1 | 1 | 1 | 1 | 0 | -2 | 7 | 30 | 54 | 80 | 3 | 5 | 3 | -37 | -8 | -5 | -17 | -1 | -5 | 1 | 0 | 0 | 0 | -18 | -30 | -20 | 16 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 60 | 188 | 198 | 196 | 206 | 143 | 118 | 182 | 212 | 123 | 192 | 132 | 101 | 38 | 19 | 8 | 6 | 113 | 113 | 143 | 83 | 5 | 3 | 19 | 23 | 32 | 5 | 8 | 30 | 17 | 7 | 5 | 1 | 3 | 4 |
Ending Cash |
Loading...
|
M | 88 | 60 | 188 | 198 | 196 | 206 | 143 | 118 | 182 | 212 | 123 | 192 | 132 | 101 | 38 | 19 | 8 | 6 | 113 | 179 | 143 | 83 | 5 | 3 | 19 | 23 | 32 | 5 | 8 | 30 | 17 | 7 | 5 | 1 | 3 |
Stock-Based Compensation |
Loading...
|
M | 9 | 10 | 7 | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 3 | 3 | - | - | - | 41 | 27 | -4 | - | - | - | - | - | - | - | 0 | 2 | 2 | 1 | - | - | - | 3 | - | 1 |
Issuance/Purchase of Shares |
|
M | -9 | -8 | -9 | -5 | -7 | -1 | -1 | 0 | -1 | -3 | -1 | -8 | -43 | -4 | -17 | -89 | -66 | -84 | -57 | -17 | -36 | -28 | -23 | -75 | -67 | -37 | -30 | -22 | -18 | -8 | -4 | -7 | -2 | -9 | -10 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 206 | 186 | 250 | 259 | 249 | 285 | 225 | 195 | 268 | 298 | 249 | 319 | 257 | 239 | 148 | 145 | 137 | 235 | 371 | 358 | 329 | 277 | 225 | 219 | 212 | 235 | 235 | 204 | 189 | 164 | 127 | 97 | 94 | 76 | 79 |
Free Cash Flow |
Loading...
|
M | 136 | -30 | 86 | 88 | 127 | 130 | 117 | 126 | 114 | 113 | 108 | 106 | 112 | 95 | 122 | 76 | 38 | 35 | 94 | 102 | 126 | 138 | 104 | 104 | 91 | 55 | 76 | 34 | 10 | 32 | 43 | 50 | 36 | 11 | 15 |
StockViz Staff
September 19, 2024
Any question? Send us an email