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 | 178 | 927 | 220 | -508 | 505 | 114 | 28 | -28 | 309 | 233 | 683 | 12 | -358 | 301 | 78 | 167 | 230 | 407 | 2,005 | 398 | 94 | 129 | 406 | 74 | 290 | 203 | 288 | 211 | 24 | 197 | 142 | -68 | 145 | 182 | 86 |
Depreciation and Amortization |
Loading...
|
M | 243 | 241 | 244 | 247 | 289 | 312 | 301 | 337 | 341 | 393 | 425 | 430 | 299 | 304 | 329 | 145 | 133 | 111 | 193 | 193 | 204 | 220 | 250 | 237 | 228 | 181 | 572 | 402 | 487 | 308 | 305 | 302 | 279 | 269 | 279 |
Non-Cash Items (Other) |
Loading...
|
M | -110 | -1,127 | 27 | 474 | -465 | -61 | 88 | 290 | -57 | 402 | -465 | 547 | 781 | 67 | 136 | 12 | -34 | -3 | -1,420 | 38 | 209 | 54 | -15 | 51 | -2 | -138 | -51 | 35 | 33 | 39 | -3 | 207 | 35 | 30 | 63 |
Operating Cash Flow |
Loading...
|
M | 243 | -213 | 560 | 203 | 241 | 297 | 365 | 663 | 334 | 643 | 733 | 354 | 245 | 507 | 1,025 | 470 | 195 | 345 | 10 | 190 | 529 | 210 | 915 | 444 | 390 | 311 | 1,288 | 767 | 500 | 454 | 250 | 398 | 473 | 371 | 85 |
Capital Expenditures |
Loading...
|
M | -170 | -113 | -105 | -138 | -154 | -185 | -199 | -300 | -265 | -248 | -314 | -298 | -201 | -206 | -174 | -205 | -154 | -175 | -380 | -210 | -110 | -185 | -205 | -232 | -320 | -468 | -431 | -510 | -444 | -376 | -432 | -504 | -445 | -555 | -457 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 61 | 1,618 | -277 | 146 | 996 | -44 | -294 | -101 | -172 | 1,685 | - | 50 | 1,042 | 64 | 19 | 26 | - | 20 | 3,325 | 74 | 18 | 26 | 22 | 121 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 61 | 1,618 | -277 | 146 | 996 | -44 | -294 | -101 | -172 | 1,685 | - | 50 | 1,042 | 64 | 19 | 26 | - | 20 | 3,325 | 74 | 18 | 26 | 22 | 121 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 16 | -615 | 101 | 82 | -875 | -296 | 260 | -1,251 | 474 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -300 | -200 | -450 | -7 | -200 | 0 | 0 | -500 | -397 | -954 | -150 | - | -71 | - | - | - | -288 | -405 | -100 | - | - | -42 | -49 | -89 | -228 | -46 | - | - | - | - | - | - | -4 | -13 | -29 |
Dividends Paid |
Loading...
|
M | 76 | 70 | 70 | 66 | 64 | 60 | 77 | 97 | 98 | 103 | 88 | 63 | 51 | 35 | 22 | 69 | 743 | 78 | 79 | 77 | 75 | 76 | 76 | 78 | 81 | 84 | 97 | 93 | 92 | 79 | 66 | 60 | 58 | 58 | 58 |
Other Financial Activities |
Loading...
|
M | 5 | -376 | -13 | 901 | -10 | 3 | 1,146 | 1,242 | -9 | 12 | -26 | 769 | -78 | 380 | 2,476 | -4 | 9 | 6 | -1,592 | -60 | -226 | -75 | -362 | 376 | 39 | 178 | -503 | -102 | 330 | -37 | -185 | 219 | 86 | 360 | 702 |
Financing Cash Flow |
Loading...
|
M | 5 | -376 | -13 | 901 | -10 | 3 | 1,146 | 1,242 | -9 | 12 | -26 | 769 | -78 | 380 | 2,476 | -4 | 9 | 6 | -1,592 | -60 | -226 | -75 | -362 | 376 | 39 | 178 | -503 | -102 | 330 | -37 | -185 | 219 | 86 | 360 | 702 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 3 | 2 | - | 1 | - | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 646 | 210 | 454 | 232 | 294 | 566 | 1,017 | 1,257 | 1,393 | 346 | 523 | 737 | 417 | 352 | 886 | 897 | 1,820 | 985 | 243 | 223 | 90 | 236 | 67 | 110 | 34 | 250 | 104 | 52 | 40 | 41 | 53 | 71 | 81 | 70 | 140 |
Ending Cash |
Loading...
|
M | 417 | 646 | 210 | 454 | 232 | 294 | 566 | 1,188 | 1,257 | 1,393 | 346 | 523 | 737 | 417 | 352 | 886 | 897 | 1,820 | 985 | 243 | 223 | 90 | 236 | 67 | 110 | 34 | 268 | 77 | 52 | 40 | 41 | 53 | 71 | 81 | 70 |
Stock-Based Compensation |
Loading...
|
M | 22 | 18 | 15 | 14 | 21 | 28 | 20 | 30 | 30 | 34 | 30 | 28 | 16 | 14 | 9 | -32 | - | -28 | -1 | -280 | -19 | -12 | 11 | -4 | - | - | 436 | - | - | -17 | -24 | -22 | -3 | -40 | -46 |
Issuance/Purchase of Shares |
|
M | -300 | -200 | -450 | -7 | -200 | 0 | 0 | -500 | -397 | -954 | -150 | - | -71 | - | - | - | -288 | -405 | -100 | - | - | -42 | -49 | -89 | -228 | -46 | - | - | - | - | - | - | -4 | -13 | -29 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,050 | 1,215 | 783 | 734 | 676 | 637 | 935 | 1,650 | 1,800 | 1,874 | 1,146 | 1,296 | 1,648 | 1,146 | 907 | 1,802 | 2,124 | 2,209 | 2,212 | 487 | 601 | 414 | 716 | 432 | 663 | 467 | 734 | 461 | 481 | 483 | 354 | 64 | 296 | 338 | 262 |
Free Cash Flow |
Loading...
|
M | 73 | -326 | 455 | 65 | 87 | 112 | 166 | 363 | 69 | 395 | 419 | 56 | 44 | 301 | 851 | 265 | 41 | 170 | -370 | -20 | 419 | 25 | 710 | 212 | 70 | -157 | 857 | 257 | 56 | 78 | -183 | -106 | 28 | -184 | -372 |
StockViz Staff
September 20, 2024
Any question? Send us an email