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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 429 | 374 | 392 | 236 | 192 | 142 | 128 | 109 | 87 | 95 | 90 | 92 | 72 | 64 | 65 | 84 | 105 | 103 | 135 | 103 | 107 | 18 | 46 | 28 | 29 | 24 | 21 | 16 | 13 | 10 | 5 | 4 | 3 | 2 |
Depreciation and Amortization |
Loading...
|
M | 15 | 20 | 26 | 30 | 32 | 30 | 36 | 32 | 34 | 33 | 33 | 22 | 24 | 31 | 38 | 39 | 49 | 49 | 54 | 50 | 54 | 33 | 25 | 21 | 17 | 15 | 12 | 8 | 6 | 5 | 5 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 12 | 28 | -88 | 54 | 1 | -11 | 2 | -23 | -12 | -5 | -6 | -8 | -4 | -3 | 8 | 6 | 8 | 45 | 15 | 19 | 26 | 54 | 11 | 6 | 1 | 1 | 3 | 1 | 0 | 1 | 1 | 0 | - | - |
Operating Cash Flow |
Loading...
|
M | 469 | 509 | 424 | 365 | 260 | 223 | 226 | 185 | 133 | 175 | 136 | 130 | 136 | 106 | 152 | 159 | 179 | 199 | 214 | 199 | 175 | 103 | 71 | 37 | 43 | 41 | 26 | 20 | 13 | 18 | 6 | 5 | 4 | 4 |
Capital Expenditures |
Loading...
|
M | -4 | -6 | -8 | -22 | -24 | -31 | -20 | -22 | -25 | -13 | -24 | -25 | -14 | -17 | -14 | -23 | -23 | -31 | -16 | -23 | -18 | -23 | -24 | -23 | -18 | -16 | -22 | -13 | -11 | -5 | -6 | -6 | -1 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -6 | 2 | -2 | 0 | -16 | -3 | -1 | -6 | -57 | -7 | -33 | -124 | 0 | 2 | 4 | 16 | 16 | 1 | 23 | - | - | 143 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -6 | 2 | -2 | 0 | -16 | -3 | -1 | -6 | -57 | -7 | -33 | -124 | 0 | 2 | 4 | 16 | 16 | 1 | 23 | - | - | 143 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 5 | 592 | 423 | 8 | 60 | 157 | 34 | -37 | 62 | 76 | -38 | -13 | -9 | -51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -406 | -1,104 | -874 | -235 | -229 | -343 | -188 | -138 | -131 | -217 | -83 | -191 | -91 | -196 | -19 | -117 | -451 | -256 | -329 | -101 | -332 | -144 | -20 | 0 | -12 | 0 | -1 | - | 0 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 407 | - | 21 | 613 | 229 | 0 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | 737 | 1,529 | 610 | 1,115 | 404 | 775 | 150 | 117 | 243 | 152 | 36 | 3 | 1 | 245 | 4 | 10 | 173 | 7 | 255 | -154 | 392 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 1 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 737 | 1,529 | 610 | 1,115 | 404 | 775 | 150 | 117 | 243 | 152 | 36 | 3 | 1 | 245 | 4 | 10 | 173 | 7 | 255 | -154 | 392 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 1 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 0 | 0 | -1 | -6 | 5 | -3 | -11 | -3 | -3 | 0 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 133 | 195 | 157 | 106 | 90 | 106 | 76 | 86 | 105 | 83 | 72 | 136 | 146 | 178 | 130 | 95 | 75 | 83 | 134 | 249 | 97 | 25 | 40 | 21 | 14 | 13 | 12 | 8 | 11 | 5 | 6 | 5 | 3 | 4 |
Ending Cash |
Loading...
|
M | 137 | 133 | 195 | 157 | 106 | 90 | 106 | 76 | 86 | 105 | 83 | 72 | 136 | 146 | 178 | 130 | 95 | 75 | 83 | 160 | 249 | 97 | 25 | 40 | 21 | 14 | 11 | 8 | 8 | 4 | 6 | 6 | 3 | 4 |
Stock-Based Compensation |
Loading...
|
M | 124 | 115 | 112 | 94 | 83 | 75 | 61 | 56 | 45 | 36 | 26 | 21 | 16 | 17 | 20 | 28 | 36 | 3 | 2 | 2 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -406 | -1,104 | -874 | -235 | -229 | -343 | -188 | -138 | -131 | -217 | -83 | -191 | -91 | -196 | -19 | -117 | -451 | -256 | -329 | -101 | -332 | -144 | -20 | 0 | -12 | 0 | -1 | - | 0 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 42 | 23 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 189 | 153 | -8 | 120 | -35 | -84 | -16 | 22 | 43 | -53 | 83 | 50 | 218 | 225 | 328 | 229 | -103 | -124 | 275 | 346 | 570 | 338 | 95 | 101 | 56 | 55 | 48 | 33 | 24 | 17 | 15 | 13 | 17 | 17 |
Free Cash Flow |
Loading...
|
M | 465 | 503 | 416 | 343 | 236 | 192 | 206 | 163 | 108 | 162 | 112 | 104 | 122 | 88 | 138 | 136 | 156 | 168 | 198 | 176 | 156 | 80 | 47 | 14 | 24 | 26 | 4 | 7 | 3 | 12 | - | -2 | 3 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email