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 | 1993-09-30 | 1992-09-30 | 1991-09-30 | 1990-09-30 | 1989-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 55 | 14 | 1 | 17 | 10 | -7 | -9 | 16 | 9 | 29 | 42 | 30 | -3 | 25 | 40 | 26 | 10 | 8 | 2 | 2 | 7 | 18 | 14 | 7 | 7 | 7 | 13 | 5 | 6 | 4 | 5 | 8 | 7 | 7 | 2 |
Depreciation and Amortization |
Loading...
|
M | 9 | 9 | 10 | 11 | 12 | 13 | 13 | 13 | 14 | 12 | 10 | 13 | 15 | 14 | 12 | 12 | 7 | 7 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 242 | -2 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 1 | -1 | 1 | 6 | 8 | 1 | 1 | -5 | 3 | -1 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 12 | 13 | 0 | 0 | 1 | 0 | 4 | 1 | 2 |
Operating Cash Flow |
Loading...
|
M | 183 | -4 | -30 | 72 | 69 | -29 | 37 | 75 | 13 | 9 | 92 | -6 | 15 | 64 | 127 | -5 | -5 | -5 | -21 | 25 | 36 | 32 | -2 | 0 | 19 | 1 | 6 | 12 | 1 | 1 | 12 | 3 | 4 | 13 | -4 |
Capital Expenditures |
Loading...
|
M | -8 | -2 | -3 | -5 | -4 | -5 | -4 | -3 | -35 | -16 | -74 | -29 | -7 | -4 | -8 | -3 | -8 | -8 | -6 | -6 | -5 | -14 | -10 | -3 | -5 | -10 | -15 | -3 | -3 | -2 | -3 | -5 | -3 | -2 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 5 | 0 | 0 | 7 | 2 | -25 | -25 | 0 | 15 | 1 | 1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 5 | 0 | 0 | 7 | 2 | -25 | -25 | 0 | 15 | 1 | 1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -5 | -22 | 0 | 0 | 2 | 0 | - | - | - | 1 | 1 | - | - | 0 | 0 | 0 | -5 | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 5 | 10 | 8 | 3 | 52 | 10 | 0 | -11 | 14 | 0 | -4 | -10 | 16 | -2 | -3 | 7 | 2 | -3 | -3 | -3 | -3 | 1 | -1 | -2 | 9 |
Financing Cash Flow |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 5 | 10 | 8 | 3 | 52 | 10 | 0 | -11 | 14 | 0 | -4 | -10 | 16 | -2 | -3 | 7 | 2 | -3 | -3 | -3 | -3 | 1 | -1 | -2 | 9 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 102 | 114 | 160 | 119 | 62 | 68 | 98 | 44 | 103 | 107 | 90 | 123 | 115 | 97 | 10 | 5 | 25 | 25 | 9 | 37 | 14 | 7 | 2 | 11 | 1 | 2 | 9 | 3 | 8 | 13 | 6 | 12 | 13 | 3 | 1 |
Ending Cash |
Loading...
|
M | 246 | 102 | 114 | 160 | 119 | 37 | 68 | 98 | 44 | 103 | 108 | 90 | 123 | 115 | 97 | 10 | 11 | 11 | 25 | 59 | 37 | 14 | 7 | 2 | 11 | 5 | 7 | 0 | 4 | 10 | 4 | 13 | 12 | 2 | 3 |
Stock-Based Compensation |
Loading...
|
M | 5 | 4 | 3 | 3 | 4 | 3 | 3 | 5 | 3 | 3 | 4 | 2 | 0 | 2 | 2 | 2 | 2 | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -1 | -1 | 0 | 2 | 2 | 4 | 4 | -1 |
Issuance/Purchase of Shares |
|
M | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -5 | -22 | 0 | 0 | 2 | 0 | - | - | - | 1 | 1 | - | - | 0 | 0 | 0 | -5 | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 226 | 184 | 181 | 183 | 171 | 159 | 164 | 186 | 172 | 199 | 189 | 216 | 199 | 187 | 166 | 151 | 101 | 97 | 103 | 99 | 97 | 86 | 89 | 64 | 60 | 59 | 52 | 47 | 42 | 39 | 40 | 38 | 40 | 35 | 29 |
Free Cash Flow |
Loading...
|
M | 175 | -6 | -33 | 67 | 65 | -33 | 33 | 72 | -22 | -7 | 17 | -35 | 8 | 60 | 119 | -9 | -13 | -13 | -27 | 18 | 32 | 18 | -12 | -2 | 13 | -9 | -9 | 9 | -2 | -1 | 9 | -3 | 1 | 11 | -7 |
StockViz Staff
September 20, 2024
Any question? Send us an email