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 | 257 | 236 | 184 | 173 | 210 | 204 | 174 | 164 | 160 | 157 | 152 | 138 | 111 | 119 | 48 | 62 | 135 | 143 | 146 | 132 | 146 | 144 | 114 | 106 | 114 | 112 | 105 | 80 | 78 | 93 | 93 | 82 | 69 | 63 | 57 |
Depreciation and Amortization |
Loading...
|
M | 23 | 64 | 34 | 40 | 31 | 47 | 42 | 23 | 21 | 17 | 9 | 8 | 7 | 6 | 5 | 7 | 3 | 3 | -5 | -9 | -11 | -3 | 9 | -9 | -17 | -20 | -9 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | -66 | 2 | -14 | -5 | -14 | -1 | -6 | 2 | 1 | 3 | 13 | 3 | 0 | -86 | 0 | 137 | 3 | 6 | 2 | 12 | -11 | -2 | -12 | -12 | -11 | -6 | -7 | -11 | -31 | -32 | -40 | -24 | -18 | -11 | -12 |
Operating Cash Flow |
Loading...
|
M | 214 | 268 | 314 | 167 | 234 | 191 | 180 | 222 | 143 | 174 | 181 | 175 | 262 | 251 | 184 | 162 | 143 | 132 | 143 | 138 | 121 | 138 | 123 | 84 | 91 | 89 | 110 | 78 | 51 | 64 | 49 | 64 | 51 | 44 | 53 |
Capital Expenditures |
Loading...
|
M | -15 | -12 | -29 | -32 | -36 | -27 | -15 | -38 | -37 | -52 | -29 | -32 | -11 | -13 | -5 | -22 | -2 | -2 | -4 | -5 | -5 | -4 | -7 | -3 | -4 | -4 | -4 | -4 | -3 | -3 | -2 | -273 | -3 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 10 | 44 | 39 | 3 | 12 | 28 | -24 | -25 | 1,866 | 339 | 208 | 140 | 129 | 99 | 39 | 5 | 3 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 10 | 44 | 39 | 3 | 12 | 28 | -24 | -25 | 1,866 | 339 | 208 | 140 | 129 | 99 | 39 | 5 | 3 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 405 | -994 | 436 | -80 | 105 | 145 | 250 | -111 | -111 | 28 | - | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -30 | -3 | -349 | -112 | -124 | -164 | -98 | -88 | -127 | -104 | -110 | -42 | -60 | 0 | -200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 78 | 76 | 72 | 66 | 63 | 56 | 75 | 50 | 51 | 42 | 38 | 32 | 26 | 22 | 24 | 74 | 72 | 71 | 68 | 65 | 60 | 57 | 54 | 51 | 49 | 47 | 43 | 38 | 36 | 33 | 30 | 27 | 24 | 20 | 17 |
Other Financial Activities |
Loading...
|
M | 1,539 | 7,837 | 12 | -8 | 0 | 1 | 14 | -15 | 21 | -230 | 2 | 0 | 0 | 394 | 334 | 976 | 901 | 1,104 | 1,012 | -213 | -218 | 282 | 157 | 501 | 502 | -18 | 472 | 835 | 670 | 582 | 165 | 549 | 83 | 82 | 139 |
Financing Cash Flow |
Loading...
|
M | 1,539 | 7,837 | 12 | -8 | 0 | 1 | 14 | -15 | 21 | -230 | 2 | 0 | 0 | 394 | 334 | 976 | 901 | 1,104 | 1,012 | -213 | -218 | 282 | 157 | 501 | 502 | -18 | 472 | 835 | 670 | 582 | 165 | 549 | 83 | 82 | 139 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 684 | 2,091 | 1,703 | 419 | 269 | 313 | 450 | 284 | 782 | 204 | 751 | 816 | 889 | 498 | 83 | 61 | 46 | 638 | 508 | 1,437 | 975 | 30 | 28 | 25 | 22 | 23 | 20 | 23 | 31 | 17 | 15 | 16 | 15 | 16 | 24 |
Ending Cash |
Loading...
|
M | 981 | 684 | 2,091 | 1,703 | 419 | 269 | 313 | 450 | 284 | 782 | 204 | 751 | 816 | 889 | 498 | 83 | 61 | 46 | 638 | 508 | 1,437 | 975 | 30 | 28 | 25 | -194 | -216 | 451 | 665 | 526 | -35 | -151 | 75 | 78 | 146 |
Stock-Based Compensation |
Loading...
|
M | 8 | 7 | 6 | 6 | 5 | 5 | 6 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -30 | -3 | -349 | -112 | -124 | -164 | -98 | -88 | -127 | -104 | -110 | -42 | -60 | 0 | -200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 293 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -15,979 | 15,814 | -11,926 | -10,758 | -11,130 | -12,179 | -1,637 | -1,101 | -296 | -170 | -566 | 1,157 | 285 | 11 | - | - | 64 | - | - | - | -250 | - | 767 | 667 | 653 | 665 | 611 | 475 | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 199 | 257 | 285 | 135 | 199 | 164 | 164 | 184 | 106 | 122 | 152 | 143 | 251 | 238 | 179 | 140 | 140 | 130 | 139 | 134 | 116 | 133 | 117 | 82 | 88 | 85 | 106 | 74 | 48 | 61 | 48 | -209 | 48 | 43 | 53 |
StockViz Staff
September 20, 2024
Any question? Send us an email