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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 886 | 774 | 666 | 601 | 511 | 603 | 383 | 350 | 315 | 290 | 235 | 207 | 208 | 206 | 191 | 180 | 168 | 148 | 136 | 86 | 72 | 60 | 56 | 36 | 18 | 55 | 24 | 24 | 19 | 15 |
Depreciation and Amortization |
Loading...
|
M | 604 | 536 | 478 | 430 | 391 | 361 | 320 | 293 | 275 | 254 | 238 | 247 | 233 | 217 | 217 | 200 | 199 | 186 | 178 | 97 | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -61 | -33 | -15 | -4 | -1 | 13 | -4 | 7 | 6 | 10 | 6 | 13 | 39 | 11 | 15 | 5 | 16 | 23 | 190 | 90 | 91 | 71 | 83 | 61 | 62 | 50 | 33 | 25 | 26 | 22 |
Operating Cash Flow |
Loading...
|
M | 3,460 | 978 | -1,084 | 1,038 | 969 | 1,125 | 867 | 795 | 837 | 740 | 613 | 587 | 583 | 726 | 919 | 371 | 547 | 311 | 387 | 271 | 49 | 296 | 83 | 54 | 85 | 92 | 69 | 65 | 59 | 41 |
Capital Expenditures |
Loading...
|
M | -2,806 | -2,444 | -1,970 | -1,936 | -1,693 | -1,468 | -1,137 | -1,087 | -975 | -835 | -845 | -733 | -623 | -543 | -509 | -472 | -392 | -425 | -333 | -191 | -159 | -134 | -115 | -76 | -110 | -135 | -122 | -78 | -63 | -50 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 19 | 10 | 12 | 10 | 13 | 12 | 179 | 6 | 0 | -2 | 148 | 124 | -4 | 0 | - | - | - | - | - | 27 | - | - | 8 | 7 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 19 | 10 | 12 | 10 | 13 | 12 | 179 | 6 | 0 | -2 | 148 | 124 | -4 | 0 | - | - | - | - | - | 27 | - | - | 8 | 7 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -1,251 | 784 | 2,797 | 527 | 348 | 128 | 253 | 372 | 248 | -166 | 286 | 97 | 118 | 54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 2,969 | 15 | 16 | 999 | 934 | 20 | 27 | 34 | 740 | 394 | 489 | -13 | 478 | -102 | 446 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 430 | 376 | 324 | 282 | 246 | 215 | 192 | 175 | 160 | 146 | 128 | 126 | 124 | 124 | 121 | 117 | 112 | 102 | 99 | 67 | 55 | 49 | 44 | 36 | 34 | 32 | 26 | 15 | 14 | 13 |
Other Financial Activities |
Loading...
|
M | 162 | 1,156 | 2,845 | -12 | -101 | 215 | 840 | 649 | 13 | -9 | -67 | 349 | 43 | 54 | 2 | 190 | -264 | 234 | 1,383 | 112 | 181 | -76 | 423 | 67 | 41 | 37 | 64 | 22 | 11 | 13 |
Financing Cash Flow |
Loading...
|
M | 162 | 1,156 | 2,845 | -12 | -101 | 215 | 840 | 649 | 13 | -9 | -67 | 349 | 43 | 54 | 2 | 190 | -264 | 234 | 1,383 | 112 | 181 | -76 | 423 | 67 | 41 | 37 | 64 | 22 | 11 | 13 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 52 | 117 | 21 | 25 | 14 | 26 | 48 | 29 | 42 | 66 | 64 | 131 | 132 | 111 | 47 | 61 | 76 | 40 | 202 | 16 | 48 | 15 | 7 | 9 | 5 | 6 | 11 | 2 | 3 | 2 |
Ending Cash |
Loading...
|
M | 19 | 52 | 117 | 21 | 25 | 14 | 26 | 48 | 29 | 42 | 66 | 64 | 131 | 132 | 111 | 47 | 61 | 76 | 40 | 202 | 16 | 47 | 15 | 7 | 9 | 5 | 6 | 4 | 2 | 3 |
Stock-Based Compensation |
Loading...
|
M | 10 | 11 | 11 | 10 | 11 | 13 | 14 | 15 | 27 | 26 | 18 | 19 | 12 | 13 | 14 | 14 | 12 | 19 | -178 | -97 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 2,969 | 15 | 16 | 999 | 934 | 20 | 27 | 34 | 740 | 394 | 489 | -13 | 478 | -102 | 446 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 822 | 792 | 623 | 644 | 713 | 415 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -467 | -555 | -672 | -311 | -747 | -1,436 | -474 | -1,107 | -524 | -135 | -295 | -448 | 143 | -291 | 92 | 78 | 149 | -2 | 152 | 263 | 22 | -133 | -87 | -182 | -152 | -117 | -170 | -75 | -39 | -11 |
Free Cash Flow |
Loading...
|
M | 654 | -1,467 | -3,054 | -898 | -725 | -343 | -270 | -292 | -139 | -95 | -232 | -146 | -40 | 184 | 410 | -101 | 155 | -114 | 54 | 80 | -110 | 162 | -32 | -21 | -26 | -43 | -54 | -13 | -4 | -9 |
StockViz Staff
September 20, 2024
Any question? Send us an email