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 | 265 | 275 | 118 | 163 | 170 | 233 | 132 | 132 | 181 | 142 | 115 | 93 | 101 | 117 | 27 | 114 | 65 | 79 | 76 | 72 | 65 | 57 | 52 | 49 | 45 | 43 | 42 | 39 | 26 | 35 |
Depreciation and Amortization |
Loading...
|
M | 153 | 129 | 111 | 107 | 92 | 86 | 82 | 73 | 61 | 53 | 47 | 42 | 35 | 33 | 31 | - | 37 | - | - | - | - | - | - | - | - | - | - | - | - | 28 |
Non-Cash Items (Other) |
Loading...
|
M | -24 | -94 | -45 | -32 | -27 | -10 | -21 | -46 | -17 | -12 | -36 | -36 | 70 | -27 | 73 | 22 | 5 | -7 | 0 | 24 | 15 | -5 | 27 | 14 | 26 | 20 | 16 | 23 | 36 | -29 |
Operating Cash Flow |
Loading...
|
M | 479 | 323 | 391 | 213 | 189 | 398 | 248 | 143 | 388 | 357 | 114 | 51 | 250 | 139 | 267 | 132 | 122 | -23 | 207 | -49 | 92 | 50 | -30 | 126 | 117 | 21 | 67 | 58 | 78 | 41 |
Capital Expenditures |
Loading...
|
M | -541 | -598 | -625 | -470 | -498 | -378 | -326 | -354 | -320 | -288 | -196 | -206 | -169 | -90 | -75 | -73 | -64 | -59 | -61 | -79 | -53 | -43 | -52 | -51 | -49 | -45 | -47 | -56 | -54 | -59 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -41 | -39 | -50 | -546 | -40 | -153 | -226 | -176 | -181 | -154 | -86 | -112 | -78 | -8 | 4 | - | - | - | 34 | - | - | 25 | 10 | 1 | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -41 | -39 | -50 | -546 | -40 | -153 | -226 | -176 | -181 | -154 | -86 | -112 | -78 | -8 | 4 | - | - | - | 34 | - | - | 25 | 10 | 1 | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 157 | 380 | 234 | 740 | 133 | -47 | 156 | 324 | -14 | -15 | 127 | 212 | -21 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 379 | 15 | -27 | 1,157 | 478 | 190 | -6 | -1 | -11 | -6 | -27 | -9 | -10 | -30 | -31 | -11 | -9 | -41 | -24 | -1 | -2 | -6 | -5 | -15 | -32 | -9 | -8 | 0 | -1 | 12 |
Dividends Paid |
Loading...
|
M | 151 | 128 | 117 | 118 | 104 | 96 | 88 | 82 | 77 | 71 | 67 | 62 | 59 | 53 | 51 | 45 | 42 | 39 | 37 | 35 | 33 | 32 | 31 | 30 | 30 | 29 | 29 | 28 | 27 | 29 |
Other Financial Activities |
Loading...
|
M | -5 | 547 | 265 | -4 | -7 | -14 | 282 | 334 | 258 | 133 | 143 | 228 | 117 | 10 | 8 | 83 | 53 | 247 | 5 | 310 | 5 | 0 | 210 | -34 | -20 | 100 | 0 | -63 | 1 | 37 |
Financing Cash Flow |
Loading...
|
M | -5 | 547 | 265 | -4 | -7 | -14 | 282 | 334 | 258 | 133 | 143 | 228 | 117 | 10 | 8 | 83 | 53 | 247 | 5 | 310 | 5 | 0 | 210 | -34 | -20 | 100 | 0 | -63 | 1 | 37 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1 | 6 | 119 | 4 | 2 | 2 | 38 | 5 | 2 | 3 | 5 | 7 | 1 | 36 | 43 | 5 | 5 | 25 | 5 | 2 | 1 | 4 | 2 | 2 | 2 | 6 | 11 | 1 | 2 | 2 |
Ending Cash |
Loading...
|
M | 2 | 1 | 6 | 119 | 4 | 1 | 2 | 38 | 5 | 2 | 3 | 5 | 7 | 1 | 36 | 43 | 5 | 5 | 25 | 5 | 2 | 1 | 4 | 2 | 2 | 3 | 6 | 11 | 1 | 2 |
Stock-Based Compensation |
Loading...
|
M | -37 | 15 | 162 | -13 | -1 | 18 | -17 | 53 | -29 | 40 | -3 | 47 | - | -23 | -38 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 379 | 15 | -27 | 1,157 | 478 | 190 | -6 | -1 | -11 | -6 | -27 | -9 | -10 | -30 | -31 | -11 | -9 | -41 | -24 | -1 | -2 | -6 | -5 | -15 | -32 | -9 | -8 | 0 | -1 | 12 |
Capital Stock Change |
Loading...
|
M | 58 | 15 | 15 | 231 | 74 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -275 | -348 | -417 | 89 | 65 | 19 | -223 | 36 | 108 | -108 | -106 | -6 | 29 | 79 | 128 | 216 | 97 | 68 | -23 | -2 | -74 | -1 | -22 | -78 | -69 | -6 | -21 | 1 | 80 | -12 |
Free Cash Flow |
Loading...
|
M | -62 | -275 | -234 | -257 | -309 | 20 | -78 | -212 | 68 | 69 | -82 | -155 | 81 | 49 | 192 | 59 | 59 | -82 | 146 | -128 | 39 | 7 | -82 | 75 | 68 | -23 | 20 | 2 | 25 | -17 |
StockViz Staff
September 20, 2024
Any question? Send us an email