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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 273 | 263 | 233 | 174 | 159 | 137 | 118 | 84 | 39 | 109 | -2 | 105 | 93 | 77 | 87 | 61 | 46 | 37 | -99 | 24 | -65 | 32 | 31 | 40 | 29 | 21 | 14 | 10 | 8 | 6 | 4 | 3 | 2 |
Depreciation and Amortization |
Loading...
|
M | 61 | 27 | 24 | 25 | 29 | 39 | 46 | 46 | 44 | 55 | 63 | 57 | 56 | 33 | 27 | 19 | 14 | 13 | 16 | 19 | 17 | 23 | 21 | 14 | 13 | 7 | 5 | 4 | 2 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | -60 | -21 | -8 | -9 | 26 | 10 | -5 | 14 | 51 | -56 | 69 | -9 | 6 | 5 | 22 | 13 | 3 | 8 | 142 | 16 | 123 | 3 | 0 | 3 | 0 | - | - | - | - | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 368 | 336 | 304 | 262 | 209 | 177 | 138 | 142 | 163 | 127 | 138 | 158 | 132 | 107 | 198 | 68 | 47 | 57 | 48 | 16 | 67 | 95 | 44 | -12 | 30 | -7 | 1 | 21 | 14 | 11 | 5 | 3 | 2 |
Capital Expenditures |
Loading...
|
M | -27 | -11 | -9 | -12 | -16 | -10 | -10 | -12 | -24 | -19 | -28 | -25 | -19 | -22 | -20 | -18 | -13 | -12 | -10 | -18 | -8 | -7 | -11 | -15 | -58 | -41 | -3 | -2 | -2 | -1 | -1 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -45 | -84 | -51 | -84 | -33 | -7 | -81 | 3 | -22 | -169 | -54 | -274 | -76 | 0 | 4 | 4 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -45 | -84 | -51 | -84 | -33 | -7 | -81 | 3 | -22 | -169 | -54 | -274 | -76 | 0 | 4 | 4 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 40 | -83 | 14 | 2 | -86 | 10 | 79 | -11 | -4 | 125 | -68 | 25 | 117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -50 | -200 | -60 | -117 | -100 | -75 | -100 | -100 | -101 | -80 | -20 | 18 | 8 | 3 | 20 | 21 | - | 7 | 6 | 12 | 8 | 6 | -1 | 9 | 27 | 4 | 3 | 1 | 0 | 0 | - | - | - |
Dividends Paid |
Loading...
|
M | 52 | 46 | 40 | 35 | 30 | 24 | 22 | 20 | 18 | 9 | 296 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,466 | 118 | -38 | -34 | -19 | 399 | 242 | 224 | 60 | -18 | 557 | 35 | 66 | 121 | 120 | -25 | -3 | -18 | -59 | 31 | 6 | -19 | 8 | 44 | 5 | 36 | 6 | -20 | 20 | 0 | -1 | -9 | -1 |
Financing Cash Flow |
Loading...
|
M | 1,466 | 118 | -38 | -34 | -19 | 399 | 242 | 224 | 60 | -18 | 557 | 35 | 66 | 121 | 120 | -25 | -3 | -18 | -59 | 31 | 6 | -19 | 8 | 44 | 5 | 36 | 6 | -20 | 20 | 0 | -1 | -9 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | -5 | 3 | 3 | -5 | -5 | -2 | 4 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 185 | 167 | 158 | 121 | 149 | 190 | 160 | 135 | 122 | 129 | 105 | 90 | 221 | 89 | 51 | 77 | 65 | 27 | 48 | 33 | 46 | 16 | 8 | 8 | 5 | 12 | 6 | 13 | 16 | 13 | 9 | 1 | 1 |
Ending Cash |
Loading...
|
M | 169 | 185 | 167 | 158 | 121 | 146 | 190 | 160 | 135 | 122 | 129 | 105 | 90 | 221 | 89 | 51 | 77 | 65 | 27 | 48 | 33 | 46 | 16 | 8 | 8 | 53 | 15 | -6 | 36 | 13 | 9 | 8 | 0 |
Stock-Based Compensation |
Loading...
|
M | 29 | 26 | 23 | 19 | 18 | 20 | 13 | 13 | 11 | 10 | 9 | 11 | 11 | 10 | 9 | -1 | 6 | -2 | - | - | - | - | 44 | - | -1 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -50 | -200 | -60 | -117 | -100 | -75 | -100 | -100 | -101 | -80 | -20 | 18 | 8 | 3 | 20 | 21 | - | 7 | 6 | 12 | 8 | 6 | -1 | 9 | 27 | 4 | 3 | 1 | 0 | 0 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 158 | 242 | 217 | 206 | 323 | 432 | 504 | 451 | 373 | 395 | 389 | 356 | 307 | 372 | 224 | 232 | 194 | 150 | 122 | 145 | 193 | 200 | 193 | 154 | 86 | 77 | 43 | 33 | 40 | 25 | 24 | 19 | 9 |
Free Cash Flow |
Loading...
|
M | 342 | 326 | 296 | 250 | 192 | 167 | 128 | 130 | 139 | 108 | 110 | 133 | 113 | 85 | 178 | 51 | 34 | 46 | 39 | -2 | 58 | 88 | 33 | -27 | -27 | -48 | -2 | 19 | 12 | 10 | 4 | 1 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email