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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 74 | 258 | 80 | 119 | -23 | -124 | 49 | 72 | 110 | 47 | 99 | 54 | 64 | 53 | 54 | 31 | 27 | 14 | 38 | 13 | 8 | 9 | 1 | -2 |
Depreciation and Amortization |
Loading...
|
M | 158 | 148 | 132 | 78 | 110 | 123 | 93 | 104 | 112 | 22 | 11 | 10 | 11 | 9 | 6 | 5 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 37 | 6 | 1 | -79 | 15 | 20 | -1 | 10 | -27 | 69 | -1 | -1 | -1 | 3 | 6 | 8 | 1 | 1 | 10 | 4 | 0 | 0 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 332 | 436 | 319 | 222 | 154 | 145 | 153 | 252 | 204 | 132 | 102 | 101 | 90 | 114 | 82 | 76 | 26 | 25 | 43 | 15 | 12 | 13 | -2 | - |
Capital Expenditures |
Loading...
|
M | -35 | -31 | -26 | -16 | -24 | -42 | -31 | -33 | -52 | -39 | -49 | -10 | -12 | -9 | -9 | -7 | -6 | -3 | -14 | -1 | -1 | -1 | -3 | -1 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 6 | -475 | -597 | 136 | 3 | -404 | -11 | -5 | -294 | -20 | 8 | -5 | 3 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 6 | -475 | -597 | 136 | 3 | -404 | -11 | -5 | -294 | -20 | 8 | -5 | 3 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -6 | 80 | 275 | 99 | 100 | 295 | -19 | -8 | 241 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -183 | -67 | -28 | -30 | -119 | -94 | -88 | -241 | -121 | -70 | -46 | -62 | -70 | -45 | - | -165 | -32 | -19 | -21 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 18 | 67 | 28 | 99 | - | 481 | 25 | 32 | 245 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -32 | 642 | 422 | 288 | -9 | 989 | 19 | 28 | 488 | 10 | -1 | -2 | 0 | 5 | 8 | 0 | 10 | 5 | -4 | 0 | 3 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | -32 | 642 | 422 | 288 | -9 | 989 | 19 | 28 | 488 | 10 | -1 | -2 | 0 | 5 | 8 | 0 | 10 | 5 | -4 | 0 | 3 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | -7 | 2 | - | 0 | - | -1 | 3 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 824 | 836 | 763 | 328 | 301 | 368 | 352 | 400 | 447 | 355 | 305 | 247 | 210 | 169 | 96 | 46 | 39 | 72 | 59 | 42 | 45 | 4 | 7 | - |
Ending Cash |
Loading...
|
M | 925 | 824 | 836 | 763 | 328 | 301 | 368 | 352 | 400 | 447 | 355 | 305 | 247 | 210 | 169 | 96 | 46 | 39 | 72 | 59 | 42 | 45 | 4 | 7 |
Stock-Based Compensation |
Loading...
|
M | 122 | 101 | 66 | 49 | 59 | 71 | 62 | 57 | 44 | 33 | 32 | 34 | 34 | 35 | 24 | 18 | 14 | 13 | 0 | 1 | 1 | - | - | - |
Issuance/Purchase of Shares |
|
M | -183 | -67 | -28 | -30 | -119 | -94 | -88 | -241 | -121 | -70 | -46 | -62 | -70 | -45 | - | -165 | -32 | -19 | -21 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 18 | 15 | 28 | 35 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,012 | 940 | 393 | 834 | 477 | 456 | 482 | 433 | 465 | 488 | 411 | 341 | 281 | 229 | 158 | 190 | 300 | 258 | 235 | 107 | 84 | 73 | 13 | 0 |
Free Cash Flow |
Loading...
|
M | 296 | 405 | 293 | 206 | 131 | 103 | 122 | 219 | 152 | 93 | 54 | 91 | 78 | 105 | 72 | 69 | 21 | 22 | 29 | 14 | 10 | 12 | -5 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email