Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2022-04-30 | 2021-06-30 | 2021-04-30 | 2020-06-30 | 2020-04-30 | 2019-06-30 | 2019-04-30 | 2018-06-30 | 2018-04-30 | 2017-06-30 | 2017-04-30 | 2016-06-30 | 2016-04-30 | 2015-06-30 | 2015-04-30 | 2014-06-30 | 2014-04-30 | 2013-06-30 | 2013-04-30 | 2012-06-30 | 2012-04-30 | 2011-06-30 | 2011-04-30 | 2010-06-30 | 2010-04-30 | 2009-06-30 | 2009-04-30 | 2008-06-30 | 2008-04-30 | 2007-06-30 | 2007-04-30 | 2006-06-30 | 2006-04-30 | 2005-06-30 | 2005-04-30 | 2004-06-30 | 2004-04-30 | 2003-06-30 | 2003-04-30 | 2002-06-30 | 2002-04-30 | 2001-06-30 | 2001-04-30 | 2000-06-30 | 2000-04-30 | 1999-06-30 | 1999-04-30 | 1998-06-30 | 1998-04-30 | 1997-06-30 | 1997-04-30 | 1996-06-30 | 1996-04-30 | 1995-06-30 | 1995-04-30 | 1994-06-30 | 1994-04-30 | 1993-06-30 | 1993-04-30 | 1992-06-30 | 1992-04-30 | 1991-06-30 | 1991-04-30 | 1990-06-30 | 1990-04-30 | 1989-06-30 | 1989-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 554 | 554 | 554 | 584 | 584 | -8 | -8 | 423 | 423 | 613 | 613 | 409 | 409 | 374 | 374 | 474 | 474 | 475 | 475 | 434 | 434 | 266 | 266 | 406 | 406 | 479 | 479 | 486 | 486 | -309 | -309 | -434 | -434 | 490 | 490 | 636 | 636 | 698 | 698 | 580 | 580 | 434 | 434 | 281 | 281 | 252 | 252 | 215 | 215 | 392 | 392 | 48 | 48 | 177 | 177 | 107 | 107 | 201 | 201 | 181 | 181 | 162 | 162 | 140 | 140 | 124 | 124 | 100 | 100 |
Depreciation and Amortization |
Loading...
|
M | 131 | 142 | 142 | 157 | 157 | 170 | 170 | 167 | 167 | 183 | 183 | 182 | 182 | 174 | 174 | 160 | 160 | 116 | 116 | 92 | 92 | 104 | 104 | 122 | 122 | 127 | 127 | 124 | 124 | 146 | 146 | 150 | 150 | 336 | 336 | 268 | 268 | 242 | 242 | 162 | 162 | 155 | 155 | 206 | 206 | 147 | 147 | 75 | 75 | 56 | 56 | 288 | 288 | 32 | 32 | 68 | 68 | 57 | 57 | 55 | 55 | 44 | 44 | 33 | 33 | 29 | 29 | 26 | 26 |
Non-Cash Items (Other) |
Loading...
|
M | 52 | 67 | 67 | 73 | 73 | 183 | 183 | 71 | 71 | 74 | 74 | 53 | 53 | 75 | 75 | 75 | 75 | 80 | 80 | 94 | 94 | 211 | 211 | 181 | 181 | 161 | 161 | 279 | 279 | 219 | 360 | 105 | 177 | -386 | -321 | -238 | -238 | -175 | -175 | -108 | -108 | 128 | 128 | 72 | 72 | 65 | 65 | 22 | 22 | -237 | -237 | 18 | -74 | -9 | -9 | 77 | 77 | 3 | 3 | 4 | 4 | 0 | 4 | 0 | 12 | 5 | 5 | 0 | 4 |
Operating Cash Flow |
Loading...
|
M | 822 | 809 | 809 | 626 | 626 | 109 | 109 | 607 | 607 | 850 | 850 | 550 | 550 | 532 | 532 | 627 | 627 | 810 | 810 | 497 | 497 | 362 | 362 | 513 | 513 | 587 | 587 | 1,024 | 1,024 | 216 | 216 | -585 | -585 | 586 | 586 | 514 | 514 | 927 | 927 | 691 | 691 | 741 | 741 | 296 | 296 | 505 | 505 | 221 | 221 | 185 | 185 | 78 | 78 | 138 | 138 | 124 | 124 | 288 | 288 | 345 | 345 | 345 | 345 | 194 | 194 | 117 | 117 | 38 | 38 |
Capital Expenditures |
Loading...
|
M | -70 | -62 | -62 | -53 | -53 | -82 | -82 | -95 | -95 | -99 | -99 | -89 | -89 | -100 | -100 | -123 | -123 | -147 | -147 | -113 | -113 | -82 | -82 | -63 | -63 | -91 | -91 | -98 | -98 | -106 | -106 | -161 | -161 | -251 | -251 | -209 | -209 | -128 | -128 | -151 | -151 | -112 | -112 | -90 | -90 | -113 | -113 | -79 | -79 | -47 | -47 | -165 | -165 | -37 | -37 | -123 | -123 | -84 | -84 | -72 | -72 | -56 | -56 | -38 | -38 | -28 | -28 | -27 | -27 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -37 | -15 | 9 | 9 | 9 | - | -393 | - | 44 | - | -31 | - | 55 | - | -73 | - | -92 | - | -39 | - | 54 | - | 565 | - | 68 | - | 39 | - | 296 | - | 1,064 | - | 63 | - | 37 | - | 37 | - | 26 | - | 20 | - | 8 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -37 | -15 | 9 | 9 | 9 | - | -393 | - | 44 | - | -31 | - | 55 | - | -73 | - | -92 | - | -39 | - | 54 | - | 565 | - | 68 | - | 39 | - | 296 | - | 1,064 | - | 63 | - | 37 | - | 37 | - | 26 | - | 20 | - | 8 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -500 | -500 | 2,967 | -2,002 | - | 2,000 | - | 2,000 | - | 2,000 | - | 1,700 | - | 997 | - | -400 | - | -400 | - | 1,214 | - | -25 | - | -50 | - | -25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -569 | -563 | -563 | -191 | -191 | -256 | -256 | -190 | -190 | -9 | -9 | -323 | -323 | -2,018 | -2,018 | -10 | -10 | -6 | -6 | -340 | -340 | -181 | -181 | -284 | -284 | -254 | -254 | -106 | -106 | -7 | -7 | -189 | -189 | -260 | -260 | -530 | -530 | -520 | -520 | -318 | -318 | -463 | -463 | -223 | -223 | -51 | -51 | -493 | -493 | -18 | -18 | - | - | -72 | -72 | -115 | -115 | -69 | -69 | -95 | -95 | -87 | -87 | -24 | -24 | -39 | -39 | - | - |
Dividends Paid |
Loading...
|
M | 178 | 186 | 186 | 195 | 195 | 205 | 205 | 205 | 205 | 200 | 200 | 187 | 187 | 202 | 202 | 220 | 220 | 219 | 219 | 217 | 217 | 209 | 209 | 187 | 187 | 201 | 201 | 199 | 199 | 184 | 184 | 172 | 172 | 160 | 160 | 143 | 143 | 138 | 138 | 126 | 126 | 116 | 116 | 108 | 108 | 105 | 105 | 95 | 95 | 84 | 84 | 108 | 108 | 131 | 131 | 129 | 129 | 116 | 116 | 104 | 104 | 92 | 92 | 79 | 79 | 65 | 65 | 52 | 52 |
Other Financial Activities |
Loading...
|
M | -7 | 697 | 697 | -23 | 1,903 | -9 | 3,328 | -11 | 712 | -9 | 849 | -23 | 1,680 | -764 | 1,723 | -32 | 1,034 | -168 | 176 | 87 | 1,824 | -17 | 660 | -3 | 4,816 | -35 | 5,648 | 4,886 | 4,886 | -394 | -1,390 | 3,550 | 2,326 | 9 | 9 | 254 | 109 | -2 | -61 | -2 | -60 | 0 | -50 | 2 | -350 | 1,381 | 673 | -683 | -683 | 167 | 167 | 197 | 197 | 23 | 23 | 49 | 49 | 0 | -37 | -64 | -64 | -5 | -127 | 0 | -29 | 68 | 34 | 53 | 53 |
Financing Cash Flow |
Loading...
|
M | -7 | 697 | 697 | -23 | 1,903 | -9 | 3,328 | -11 | 712 | -9 | 849 | -23 | 1,680 | -764 | 1,723 | -32 | 1,034 | -168 | 176 | 87 | 1,824 | -17 | 660 | -3 | 4,816 | -35 | 5,648 | 4,886 | 4,886 | -394 | -1,390 | 3,550 | 2,326 | 9 | 9 | 254 | 109 | -2 | -61 | -2 | -60 | 0 | -50 | 2 | -350 | 1,381 | 673 | -683 | -683 | 167 | 167 | 197 | 197 | 23 | 23 | 49 | 49 | 0 | -37 | -64 | -64 | -5 | -127 | 0 | -29 | 68 | 34 | 53 | 53 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -1 | - | -4 | - | -11 | - | -10 | - | -18 | - | 2 | - | -2 | - | 6 | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,051 | 1,584 | 1,584 | 2,873 | 2,873 | 1,708 | 1,708 | 1,664 | 1,664 | 1,118 | 1,118 | 897 | 897 | 2,007 | 2,007 | 2,185 | 2,185 | 1,748 | 1,748 | 1,944 | 1,944 | 1,678 | 1,678 | 1,804 | 1,804 | 1,655 | 1,655 | 665 | 665 | 922 | 922 | 674 | 674 | 1,100 | 1,100 | 1,073 | 1,073 | 875 | 875 | 436 | 436 | 188 | 188 | 380 | 380 | 193 | 193 | 901 | 901 | 457 | 457 | 686 | 686 | 90 | 90 | 41 | 41 | 43 | 43 | 14 | 14 | 37 | 37 | 43 | 43 | 35 | 35 | 52 | 52 |
Ending Cash |
Loading...
|
M | 1,015 | 1,051 | 1,051 | 1,063 | 1,063 | 2,873 | 2,873 | 1,708 | 1,708 | 1,664 | 1,664 | 1,011 | 1,011 | 897 | 897 | 2,007 | 2,007 | 2,185 | 2,185 | 1,748 | 1,748 | 1,944 | 1,944 | 1,678 | 1,678 | 1,804 | 1,804 | 1,655 | 1,655 | 727 | 727 | 922 | 922 | 694 | 694 | 1,100 | 1,100 | 1,072 | 1,072 | 875 | 875 | 436 | 436 | 272 | 272 | 380 | 380 | 193 | 193 | 901 | 901 | 596 | 596 | 58 | 58 | 90 | 90 | 41 | 41 | 44 | 44 | 14 | 14 | 37 | 37 | 43 | 43 | 35 | 35 |
Stock-Based Compensation |
Loading...
|
M | 31 | 34 | 34 | 28 | 28 | 28 | 28 | 24 | 24 | 22 | 22 | 19 | 19 | 24 | 24 | 26 | 26 | 20 | 20 | 15 | 15 | 15 | 15 | 15 | 15 | 29 | 29 | 27 | 27 | 141 | - | 73 | - | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -92 | - | - | - | - | - | - | - | - | - | 4 | - | 12 | - | - | - | 4 | - |
Issuance/Purchase of Shares |
|
M | -569 | -563 | -563 | -191 | -191 | -256 | -256 | -190 | -190 | -9 | -9 | -323 | -323 | -2,018 | -2,018 | -10 | -10 | -6 | -6 | -340 | -340 | -181 | -181 | -284 | -284 | -254 | -254 | -106 | -106 | -7 | -7 | -189 | -189 | -260 | -260 | -530 | -530 | -520 | -520 | -318 | -318 | -463 | -463 | -223 | -223 | -51 | -51 | -493 | -493 | -18 | -18 | - | - | -72 | -72 | -115 | -115 | -69 | -69 | -95 | -95 | -87 | -87 | -24 | -24 | -39 | -39 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 249 | 386 | 386 | 537 | 537 | 1,511 | 1,511 | 1,070 | 1,070 | 1,048 | 1,048 | 407 | 407 | 183 | 183 | 1,073 | 1,073 | 801 | 801 | 450 | 450 | -25 | -25 | 263 | 263 | 328 | 328 | 173 | 173 | -715 | -715 | -1,722 | -1,722 | -69 | -69 | 862 | 862 | 489 | 489 | 850 | 850 | 365 | 365 | 283 | 283 | 343 | 343 | 534 | 534 | 866 | 866 | 557 | 557 | 923 | 923 | 277 | 277 | 364 | 364 | 260 | 260 | 240 | 240 | 211 | 211 | 230 | 230 | 239 | 239 |
Free Cash Flow |
Loading...
|
M | 752 | 747 | 747 | 573 | 573 | 27 | 27 | 511 | 511 | 751 | 751 | 461 | 461 | 432 | 432 | 503 | 503 | 663 | 663 | 384 | 384 | 280 | 280 | 450 | 450 | 497 | 497 | 927 | 927 | 110 | 110 | -746 | -746 | 335 | 335 | 304 | 304 | 799 | 799 | 540 | 540 | 630 | 630 | 205 | 205 | 392 | 392 | 142 | 142 | 138 | 138 | -87 | -87 | 101 | 101 | 1 | 1 | 204 | 204 | 273 | 273 | 289 | 289 | 156 | 156 | 89 | 89 | 11 | 11 |
StockViz Staff
September 20, 2024
Any question? Send us an email