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 | 218 | 221 | 272 | 89 | 185 | 214 | 162 | 144 | 137 | 85 | 53 | 63 | 64 | 54 | 64 | 78 | 50 | 49 | 40 | 36 | 35 | 22 | 30 | 26 | 26 | 28 | 33 | 33 | 21 | 22 |
Depreciation and Amortization |
Loading...
|
M | 255 | 237 | 213 | 197 | 182 | 168 | 154 | 138 | 131 | 83 | 49 | 41 | 40 | 38 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 13 | 9 | 17 | 8 | -4 | 44 | 4 | 5 | 6 | 5 | 1 | 0 | 3 | 57 | 4 | -2 | 40 | 37 | 27 | 26 | 26 | 27 | 25 | 25 | 23 | 25 | 25 | 26 | 24 | 20 |
Operating Cash Flow |
Loading...
|
M | 440 | 55 | 250 | 470 | 451 | 457 | 288 | 328 | 322 | 123 | 164 | 128 | 167 | 107 | 229 | -37 | 81 | -8 | 103 | 84 | -9 | 84 | 38 | 3 | 43 | 49 | 54 | 41 | 28 | 44 |
Capital Expenditures |
Loading...
|
M | -663 | -552 | -625 | -638 | -823 | -499 | -438 | -293 | -290 | -171 | -131 | -109 | -68 | -57 | -52 | -57 | -59 | -63 | -60 | -51 | -51 | -53 | -47 | -52 | -49 | -47 | -43 | -41 | -46 | -39 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 4 | 6 | 3 | 7 | -7 | -32 | 5 | -319 | -9 | -1,267 | -978 | 3 | 1 | 0 | 0 | 82 | 0 | - | 0 | 2 | 1 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 4 | 6 | 3 | 7 | -7 | -32 | 5 | -319 | -9 | -1,267 | -978 | 3 | 1 | 0 | 0 | 82 | 0 | - | 0 | 2 | 1 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 392 | 610 | 538 | 268 | 236 | 46 | 105 | 226 | 51 | 887 | 583 | - | -109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 673 | 52 | 653 | 415 | 662 | 151 | 499 | 306 | 86 | 967 | 608 | 1 | 3 | 0 | -1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 166 | 157 | 148 | 143 | 122 | 109 | 96 | 85 | 79 | 62 | 43 | 37 | 36 | 35 | 34 | 32 | 31 | 30 | 29 | 26 | 26 | 25 | 25 | 25 | 24 | 23 | 23 | 22 | 20 | 19 |
Other Financial Activities |
Loading...
|
M | -8 | 662 | -11 | -6 | -3 | -3 | -8 | -2 | -1 | -7 | -2 | -1 | -1 | 0 | 1 | -5 | 8 | 303 | -26 | -2 | 77 | 45 | 40 | 72 | 11 | 25 | 14 | 25 | 38 | 14 |
Financing Cash Flow |
Loading...
|
M | -8 | 662 | -11 | -6 | -3 | -3 | -8 | -2 | -1 | -7 | -2 | -1 | -1 | 0 | 1 | -5 | 8 | 303 | -26 | -2 | 77 | 45 | 40 | 72 | 11 | 25 | 14 | 25 | 38 | 14 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 21 | 11 | 4 | 6 | 21 | 7 | 5 | 14 | 16 | 53 | 27 | 43 | 87 | 75 | 15 | 53 | 51 | 6 | 14 | 7 | 13 | 3 | 4 | 9 | 4 | 5 | 4 | 2 | 2 | 2 |
Ending Cash |
Loading...
|
M | 26 | 21 | 11 | 4 | 6 | 21 | 7 | 5 | 14 | 16 | 53 | 27 | 43 | 87 | 75 | 15 | 53 | 51 | 6 | 14 | 7 | 13 | 3 | 4 | 9 | 4 | 5 | 4 | 2 | 2 |
Stock-Based Compensation |
Loading...
|
M | 10 | 6 | 14 | 9 | - | - | - | - | - | - | - | - | - | -54 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 673 | 52 | 653 | 415 | 662 | 151 | 499 | 306 | 86 | 967 | 608 | 1 | 3 | 0 | -1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 42 | 52 | 1 | 41 | 262 | 155 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -679 | -762 | -292 | -859 | -854 | -662 | -372 | -592 | -324 | -178 | 123 | 91 | 137 | 80 | 70 | 83 | -6 | 29 | 59 | 75 | -78 | -114 | -27 | -39 | -28 | -48 | -45 | -13 | -20 | -29 |
Free Cash Flow |
Loading...
|
M | -222 | -497 | -375 | -169 | -372 | -43 | -150 | 35 | 33 | -48 | 33 | 19 | 100 | 50 | 176 | -93 | 22 | -72 | 43 | 33 | -60 | 31 | -9 | -49 | -6 | 2 | 11 | 0 | -18 | 5 |
StockViz Staff
September 20, 2024
Any question? Send us an email