Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 | 1992-06-30 | 1991-06-30 | 1990-06-30 | 1989-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 771 | 692 | 193 | -30 | 180 | -143 | 263 | 507 | 572 | 546 | 450 | 567 | 669 | 410 | -1,122 | 499 | 393 | 205 | 168 | 73 | -46 | -665 | 0 | 145 | 174 | 151 | 183 | 188 | 140 | 88 | 69 | 51 | 62 | 57 | 54 |
Depreciation and Amortization |
Loading...
|
M | 143 | 155 | 189 | 243 | 181 | 235 | 155 | 126 | 147 | 137 | 121 | 101 | 81 | 61 | 66 | 59 | 54 | 67 | 62 | 65 | 89 | 104 | 119 | 76 | 52 | 51 | 49 | 44 | 37 | 32 | 23 | 24 | 25 | 28 | 30 |
Non-Cash Items (Other) |
Loading...
|
M | 52 | 34 | 38 | 189 | 115 | 231 | -564 | 48 | 88 | 89 | 44 | 63 | 34 | 7 | 1,435 | -26 | 28 | 15 | 47 | 31 | 105 | 702 | 296 | 42 | 25 | 43 | 6 | 20 | 18 | 14 | 3 | 5 | 7 | 13 | 3 |
Operating Cash Flow |
Loading...
|
M | -714 | -219 | 91 | 730 | 535 | 253 | -369 | 224 | 584 | 237 | 696 | 529 | 278 | -30 | 1,118 | 454 | 725 | -19 | 462 | 65 | 652 | 976 | 161 | -496 | 72 | 6 | 190 | 3 | 14 | 22 | 50 | 77 | 73 | 149 | 114 |
Capital Expenditures |
Loading...
|
M | -195 | -49 | -50 | -74 | -123 | -156 | -120 | -148 | -174 | -123 | -97 | -129 | -149 | -67 | -110 | -90 | -59 | -52 | -31 | -29 | -34 | -84 | -125 | -87 | -73 | -38 | -37 | -56 | -51 | -21 | -15 | -25 | -20 | -17 | -23 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -17 | 100 | 15 | -62 | 97 | 228 | 1,459 | -5 | -12 | -114 | -256 | -312 | -661 | -46 | 14 | 69 | 3 | - | - | - | - | - | 226 | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -17 | 100 | 15 | -62 | 97 | 228 | 1,459 | -5 | -12 | -114 | -256 | -312 | -661 | -46 | 14 | 69 | 3 | - | - | - | - | - | 226 | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 1,389 | 456 | -733 | -6 | 61 | -126 | -314 | 514 | -80 | -45 | 38 | 509 | 58 | 294 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -222 | -184 | -39 | -238 | -569 | -324 | -276 | -381 | -160 | -9 | -207 | -318 | - | 0 | - | - | - | - | - | - | - | - | - | - | -70 | -308 | -142 | - | - | - | - | - | -11 | - | - |
Dividends Paid |
Loading...
|
M | 106 | 98 | 84 | 84 | 87 | 88 | 89 | 89 | 87 | 83 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | 27 | 27 | 18 | 27 | 25 | 26 | 26 | 18 | 30 | 21 | 21 | 21 | 21 | 18 |
Other Financial Activities |
Loading...
|
M | 1,383 | 793 | 310 | -14 | 12 | -4 | 49 | -11 | -14 | 9 | 354 | 602 | 173 | 301 | 2 | -11 | -436 | 86 | -87 | -375 | 285,393 | 1,046,110 | 907 | 745 | -11 | 303 | 30 | 174 | 104 | 97 | -68 | -25 | -2 | -6 | -11 |
Financing Cash Flow |
Loading...
|
M | 1,383 | 793 | 310 | -14 | 12 | -4 | 49 | -11 | -14 | 9 | 354 | 602 | 173 | 301 | 2 | -11 | -436 | 86 | -87 | -375 | 285,393 | 1,046,110 | 907 | 745 | -11 | 303 | 30 | 174 | 104 | 97 | -68 | -25 | -2 | -6 | -11 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 23 | -6 | -53 | 8 | 3 | -39 | 52 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 154 | 200 | 477 | 546 | 621 | 836 | 1,031 | 933 | 929 | 1,009 | 1,007 | 675 | 1,092 | 944 | 640 | 557 | 277 | 638 | 313 | 395 | 159 | 97 | 252 | 312 | 83 | 59 | 48 | 49 | 54 | 220 | 57 | 96 | 104 | 94 | 72 |
Ending Cash |
Loading...
|
M | 288 | 154 | 200 | 477 | 546 | 621 | 836 | 1,031 | 933 | 929 | 1,009 | 1,007 | 675 | 1,092 | 944 | 640 | 557 | 277 | 638 | 313 | 395 | 159 | 97 | 167 | 312 | 83 | 59 | 48 | 49 | 386 | -33 | 50 | 69 | 67 | 43 |
Stock-Based Compensation |
Loading...
|
M | 39 | 37 | 29 | 27 | 30 | 24 | 48 | 57 | 62 | 46 | 44 | 36 | 29 | 28 | 18 | 25 | 24 | 66 | - | 48 | - | - | -25 | - | -210 | -34 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -222 | -184 | -39 | -238 | -569 | -324 | -276 | -381 | -160 | -9 | -207 | -318 | - | 0 | - | - | - | - | - | - | - | - | - | - | -70 | -308 | -142 | - | - | - | - | - | -11 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 6,501 | 4,625 | 4,108 | 4,048 | 4,298 | 4,641 | 5,080 | 4,061 | 4,370 | 3,975 | 3,535 | 3,456 | 3,749 | 3,191 | 2,688 | 3,192 | 2,712 | 2,029 | 2,065 | 1,839 | 1,820 | 1,929 | 1,177 | 1,969 | 1,517 | 1,461 | 1,319 | 1,294 | 1,057 | 888 | 803 | 849 | 859 | 844 | 803 |
Free Cash Flow |
Loading...
|
M | -908 | -268 | 41 | 657 | 412 | 98 | -489 | 77 | 410 | 114 | 599 | 400 | 129 | -97 | 1,008 | 364 | 666 | -71 | 430 | 36 | 618 | 893 | 36 | -583 | -1 | -32 | 152 | -53 | -36 | 1 | 35 | 52 | 53 | 132 | 91 |
StockViz Staff
September 20, 2024
Any question? Send us an email