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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 367 | 363 | 311 | 297 | 272 | 377 | 246 | 249 | 211 | 201 | 177 | 155 | 137 | 118 | 103 | 104 | 105 | 90 | 76 | 62 | 49 | 57 | 56 | 34 | 32 | 22 | 15 | 10 | 8 | 6 | 5 | 4 | 2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 191 | 178 | 176 | 172 | 161 | 152 | 140 | 130 | 119 | 108 | 100 | 95 | 91 | 72 | 64 | 62 | 51 | 44 | 39 | 34 | 30 | 27 | 22 | 15 | 8 | 5 | 4 | 4 | 2 | - | - | - | - | 1 |
Non-Cash Items (Other) |
Loading...
|
M | -5 | 0 | -2 | 5 | 0 | -1 | 5 | -18 | -9 | -4 | 4 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 0 | 1 | 4 | 2 | 3 | 2 |
Operating Cash Flow |
Loading...
|
M | 382 | 505 | 462 | 511 | 431 | 412 | 357 | 365 | 374 | 342 | 309 | 265 | 240 | 219 | 207 | 181 | 174 | 169 | 108 | 113 | 99 | 90 | 73 | 50 | 37 | 25 | 19 | 15 | 10 | 7 | 9 | 6 | 5 | 3 |
Capital Expenditures |
Loading...
|
M | -207 | -191 | -158 | -178 | -171 | -150 | -148 | -165 | -145 | -112 | -98 | -80 | -59 | -80 | -56 | -55 | -55 | -61 | -58 | -49 | -46 | -50 | -58 | -33 | -39 | -8 | -10 | -5 | -5 | -2 | 0 | 0 | 0 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -369 | - | - | -143 | -137 | -247 | -100 | -80 | -83 | -99 | -51 | -36 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -369 | - | - | -143 | -137 | -247 | -100 | -80 | -83 | -99 | -51 | -36 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 160 | 15 | 100 | 0 | 0 | -50 | 50 | -53 | 38 | -22 | -145 | -35 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -25 | -194 | -432 | -65 | -60 | -49 | -130 | -176 | -123 | -176 | -58 | -34 | 17 | 480 | -58 | -101 | -98 | -42 | -10 | - | -18 | -31 | - | - | - | - | -5 | -2 | - | - | - | - | - | 0 |
Dividends Paid |
Loading...
|
M | 147 | 139 | 134 | 127 | 119 | 105 | 92 | 84 | 76 | 71 | 48 | 38 | 34 | 30 | 27 | 25 | 22 | 18 | 15 | 13 | 12 | 12 | 10 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 801 | 332 | 200 | 45 | 26 | 118 | 80 | 99 | 86 | 22 | 6 | 10 | 1 | -12 | 76 | 4 | 43 | 15 | 45 | -100 | -58 | 0 | -71 | 70 | -57 | 0 | 0 | -10 | -6 | -1 | -1 | -1 | -2 | -1 |
Financing Cash Flow |
Loading...
|
M | 801 | 332 | 200 | 45 | 26 | 118 | 80 | 99 | 86 | 22 | 6 | 10 | 1 | -12 | 76 | 4 | 43 | 15 | 45 | -100 | -58 | 0 | -71 | 70 | -57 | 0 | 0 | -10 | -6 | -1 | -1 | -1 | -2 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 49 | 51 | 213 | 94 | 31 | 115 | 70 | 148 | 70 | 128 | 157 | 63 | 126 | 118 | 66 | 89 | 74 | 12 | 54 | 32 | 18 | 19 | 5 | 3 | 25 | 8 | 5 | 3 | 2 | 5 | 2 | 1 | 2 | 0 |
Ending Cash |
Loading...
|
M | 12 | 49 | 51 | 213 | 94 | 31 | 115 | 70 | 148 | 70 | 128 | 157 | 63 | 126 | 118 | 66 | 89 | 74 | 12 | 54 | 32 | 18 | 19 | 5 | 3 | 23 | 8 | 5 | 3 | 3 | 0 | 0 | 0 | -1 |
Stock-Based Compensation |
Loading...
|
M | 29 | 25 | 21 | 17 | 13 | 12 | 11 | 11 | 10 | 10 | 9 | 7 | 5 | 3 | 2 | 1 | 1 | 0 | - | - | - | - | - | 0 | -1 | -1 | -1 | 0 | 0 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -25 | -194 | -432 | -65 | -60 | -49 | -130 | -176 | -123 | -176 | -58 | -34 | 17 | 480 | -58 | -101 | -98 | -42 | -10 | - | -18 | -31 | - | - | - | - | -5 | -2 | - | - | - | - | - | 0 |
Capital Stock Change |
Loading...
|
M | 12 | 8 | 11 | 10 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -387 | 70 | 23 | -52 | 99 | -19 | 49 | -297 | 50 | -44 | 36 | 66 | -87 | 838 | 15 | -11 | 20 | 43 | 14 | 86 | 70 | 67 | 65 | -47 | 22 | 30 | 16 | 7 | -1 | 11 | 7 | 6 | 3 | 2 |
Free Cash Flow |
Loading...
|
M | 175 | 313 | 304 | 333 | 260 | 262 | 209 | 201 | 228 | 230 | 211 | 185 | 181 | 139 | 150 | 126 | 119 | 108 | 50 | 64 | 53 | 40 | 15 | 17 | -2 | 17 | 8 | 10 | 4 | 4 | 9 | 6 | 5 | 2 |
StockViz Staff
September 20, 2024
Any question? Send us an email