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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -108 | 42 | 320 | 226 | 263 | 149 | 162 | 140 | 118 | 86 | 45 | -14 | 10 | -107 | 53 | 25 | 46 | 18 | -69 | -29 | -161 | -77 | -20 | 5 | -26 | 15 | 13 | -15 | 5 |
Depreciation and Amortization |
Loading...
|
M | 491 | 158 | 10 | 10 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 7 | 9 | 11 | 19 | 22 | 25 | 27 | 31 | 26 | 24 | 16 | 18 | 14 | 11 | 6 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 52 | 273 | 23 | 14 | 0 | 3 | 0 | -3 | 0 | 5 | 0 | -1 | -4 | 4 | 5 | -2 | 5 | 5 | 16 | 6 | 115 | 26 | 16 | - | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 299 | 230 | 276 | 243 | 238 | 207 | 182 | 154 | 192 | 200 | 147 | 105 | 63 | 39 | 33 | 71 | 56 | 20 | 26 | 40 | 22 | -8 | -13 | 28 | -9 | 18 | 1 | 18 | 4 |
Capital Expenditures |
Loading...
|
M | -7 | -6 | -2 | -1 | -2 | -1 | -3 | -4 | -8 | -5 | -7 | -5 | -5 | -3 | -5 | -10 | -3 | -11 | -5 | -3 | -5 | -13 | -20 | -12 | -9 | -29 | -18 | -7 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -1 | -17 | -75 | -7 | -34 | -37 | -8 | 0 | -1 | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -1 | -17 | -75 | -7 | -34 | -37 | -8 | 0 | -1 | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -8 | -135 | 208 | 50 | 30 | 30 | 138 | 140 | 140 | -11 | -40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -100 | -2 | -46 | -152 | -299 | -205 | -371 | -179 | -297 | -122 | -85 | -46 | -11 | - | - | - | - | - | - | -30 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 2 | - | 219 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 34 | 2 | - | 0 | - | - | - | 0 | - | - | - | - | 1 |
Other Financial Activities |
Loading...
|
M | -45 | 5,984 | -10 | 420 | 34 | 27 | 9 | 142 | 36 | 2 | 14 | 9 | 8 | 13 | 30 | 76 | 142 | -1 | -59 | -10 | -15 | 107 | -1 | -2 | -1 | 87 | -1 | -9 | 1 |
Financing Cash Flow |
Loading...
|
M | -45 | 5,984 | -10 | 420 | 34 | 27 | 9 | 142 | 36 | 2 | 14 | 9 | 8 | 13 | 30 | 76 | 142 | -1 | -59 | -10 | -15 | 107 | -1 | -2 | -1 | 87 | -1 | -9 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 450 | 26 | 288 | 72 | 96 | 102 | 318 | 156 | 200 | 132 | 165 | 150 | 125 | 122 | 134 | 132 | 86 | 68 | 108 | 52 | 34 | 37 | 49 | 34 | 79 | 18 | 13 | 4 | 3 |
Ending Cash |
Loading...
|
M | 241 | 450 | 380 | 288 | 72 | 96 | 102 | 318 | 156 | 200 | 132 | 165 | 150 | 125 | 122 | 134 | 132 | 86 | 68 | 108 | 52 | 34 | 37 | 49 | 34 | 79 | 16 | 9 | 4 |
Stock-Based Compensation |
Loading...
|
M | 85 | 16 | 34 | 32 | 28 | 23 | 19 | 16 | 15 | 14 | 15 | 12 | 10 | 15 | 5 | 11 | 11 | 1 | - | - | - | - | - | - | 3 | 9 | 9 | 24 | - |
Issuance/Purchase of Shares |
|
M | -100 | -2 | -46 | -152 | -299 | -205 | -371 | -179 | -297 | -122 | -85 | -46 | -11 | - | - | - | - | - | - | -30 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 37 | 37 | 26 | 9 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 481 | 747 | 627 | 430 | 108 | -371 | -321 | -71 | -33 | 63 | 70 | 66 | 80 | 94 | 98 | 116 | 53 | 25 | 4 | 16 | 42 | 69 | 127 | 169 | 152 | 173 | 71 | 69 | 28 |
Free Cash Flow |
Loading...
|
M | 292 | 224 | 274 | 242 | 237 | 206 | 179 | 150 | 184 | 195 | 140 | 100 | 59 | 35 | 28 | 61 | 53 | 9 | 21 | 37 | 17 | -21 | -34 | 16 | -18 | -11 | -17 | 11 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email