507.00
-11.21 (-2.16%)
At close: Apr 21, 2025, 3:59 PM

Cash Flow Statement

Year FY24 FY23 FY22 FY21 FY20 FY19 FY18 FY17 FY16 FY15 FY14 FY13 FY12 FY11 FY10 FY09 FY08 FY07 FY06 FY05 FY04 FY03 FY02 FY01 FY00 FY99 FY98 FY97 FY96 FY95 FY94 FY93 FY92 FY91 FY90
Net Income 89.56B 97.15B -22.06B 90.81B 43.25B 81.79B 4.32B 45.35B 24.43B 24.41B 20.17B 19.84B 15.31B 10.75B 13.49B 8.44B 4.99B 13.21B 11.02B 8.53B 7.31B 8.15B 4.29B 795M 3.33B 1.56B 2.83B 1.9B 2.49B 725.2M 494.8M 759.1M 407.3M 439.9M 394.1M
Depreciation & Amortization 12.86B 12.49B 10.9B 10.72B 10.6B 10.06B 9.78B 9.19B 8.9B 7.78B 7.37B 6.51B 5.15B 4.68B 4.28B 3.13B 2.81B 2.41B 2.07B 982M 911M 520M 811M 1.08B 997M 688M 265M 227.3M 151.6M 75.7M 62.5M 50.2M 41.1M 37.2M 56.7M
Stock-Based Compensation n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital -7.41B 19.02B -10.14B 24.7B 17.18B 21.51B 1.63B -5.82B 10.22B 9.57B 10.28B 4.01B 2.77B 5.51B 3.93B 1.59B 3.45B 2.17B -1.07B 7.98B 1.11B 2.79B 1.49B -2.31B -1.09B -2.02B -497M 765.6M 545.6M 350.7M 33.9M 208.9M 221.8M n/a n/a
Other Non-Cash Items -65.04B -80.88B 63.3B -80.97B -29.64B -72.38B 25.11B -952M -7.71B -8.62B -3.92B -3.69B -667M -463M -1.83B 2.69B -6M -5.24B -1.81B -6.2B -1.64B -4.13B -637M -1.36B -3.96B -1.36B -2.42B -1.11B -2.48B -216.5M 177.2M -536.4M -63M 232.1M 173.3M
Deferred Income Tax n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 75.3M n/a n/a n/a
Change in Working Capital -6.78B 20.44B -14.92B 18.87B 15.57B 19.21B -1.81B -7.81B 6.92B 7.92B 8.39B 5.04B 1.16B 5.51B 1.95B 1.59B 3.45B 2.17B -1.07B 6.13B 822M 3.71B 6.74B 6.07B 2.58B 1.32B -23M 1.31B 1.1B 543.5M 194.6M 378M 611.8M n/a -101.5M
Operating Cash Flow 30.59B 49.2B 37.22B 39.42B 39.77B 38.69B 37.4B 45.78B 32.53B 31.49B 32.01B 27.7B 20.95B 20.48B 17.89B 15.85B 11.25B 12.55B 10.2B 9.45B 7.41B 8.26B 11.2B 6.57B 2.95B 2.2B 657M 2.34B 1.26B 1.13B 929.1M 726.2M 997.2M 709.2M 522.6M
Capital Expenditures -18.98B -19.41B -15.46B -13.28B -13.01B -15.98B -14.54B -11.71B -12.95B -16.08B -15.19B -11.09B -9.78B -8.19B -5.98B -4.94B -6.14B -5.37B -4.57B -2.19B -1.2B 1.2B 3.13B -5.38B 285M -1.68B -733M -215.1M -225.6M n/a n/a n/a -119.9M -161M n/a
Acquisitions -396M -8.6B -10.59B -456M -2.53B -1.68B -3.28B -2.71B -31.4B -4.9B -4.82B -6.43B -3.19B -8.69B -15.92B -108M -6.05B -1.6B -10.13B -2.39B -414M -3.21B -2.62B -4.7B -3.8B -153M 4.97B -774.9M -1.98B n/a n/a n/a n/a n/a n/a
Purchase of Investments -536.08B -251.47B -251.85B -161.09B -238.59B -154.76B -185.05B -178.82B -113.08B -23.66B -17.79B -28.35B -15.63B -28.02B -14.08B -22.44B -60.21B -32.51B -16.92B -21.96B -7.96B -11.77B -19.55B -17.55B -20.7B -22.04B -4.56B -7.55B -3.89B n/a n/a n/a n/a -1.19B n/a
Sales Maturities Of Investments 545.36B 246.13B 190.07B 203.44B 220.34B 168.03B 171.52B 155.57B 73.4B 17.5B 17.39B 19.38B 17.13B 24.39B 17.84B 15.2B 40.19B 25.03B 15.91B 12.01B 12.81B 30.66B 18.51B 16.66B 22.52B 11.7B 13.34B 6.19B 2.6B n/a n/a n/a n/a 1.21B n/a
Other Investing Acitivies -195M 685M 239M 770M -3.96B -1.23B -1.5B -3.42B -236M 478M 1.04B -1.05B 881M 1.32B -127M 1.12B 143M 1.02B 1.64B 685M -3.02B -759M -846M -727M -582M -417M -302M -182.3M -19.2M 1.21B -2.15B -201.7M -453.3M -50.3M -682.8M
Investing Cash Flow -10.29B -32.66B -87.6B 29.39B -37.76B -5.62B -32.85B -41.09B -84.27B -26.67B -19.37B -27.54B -10.57B -19.19B -18.28B -11.16B -32.07B -13.43B -14.08B -13.84B 221M 16.11B -1.38B -11.69B -2.27B -12.6B 12.71B -2.53B -3.51B 1.21B -2.15B -201.7M -573.2M -184.5M -682.8M
Debt Repayment -1.82B -1.09B 8.17B -752M 6.79B 6.08B -4.12B -1.28B 12.68B 4.04B 4B 3.98B 1.24B -357M 8.22B 643M 2.42B 979M 2.41B 5.56B -322M -447M -3.72B 5.9B 545M 504M 58M -95M 292M 114.6M -344.3M 140.6M 44.9M -8.9M 209.2M
Common Stock Repurchased -2.92B -9.17B -7.85B -27.06B -24.71B -4.85B -1.35B n/a n/a n/a n/a n/a -1.3B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies -5.62B -4.15B -1.98B -695M -429M -497M -343M -121M 112M -233M -1.26B -3.02B -752M -1.86B -95M -410M -132M 387M 84M 65M 166M -714M 146M 116M -75M -137M 3M -1M -3M -1.5M -900K -2.9M -38.6M -800K -7.1M
Financial Cash Flow -10.36B -14.4B -1.66B -28.51B -18.34B 730M -5.81B -1.4B 12.79B 3.8B 2.73B 961M -806M -2.22B 8.13B 233M 2.29B 1.37B 2.49B 5.63B -156M -1.16B -3.57B 6.01B 470M 367M 61M -96M 854M 113.1M -345.2M 137.7M 6.3M -9.7M 202.1M
Net Cash Flow 9.73B 2.24B -52.31B 40.31B -16.24B 33.82B -1.4B 3.54B -39.11B 8.46B 15.08B 1.19B 9.69B -928M 7.67B 5.02B -18.79B 586M -1.27B 1.23B 7.47B 23.21B 6.25B 894M 1.15B -10.03B 13.43B -291.8M -1.39B 113.1M -345.2M 662.2M 6.3M -9.7M 202.1M
Free Cash Flow 11.62B 29.79B 21.76B 26.14B 26.76B 22.71B 22.86B 34.07B 19.58B 15.41B 16.82B 16.62B 11.18B 12.29B 11.91B 10.91B 5.11B 7.18B 5.62B 7.25B 6.2B 9.45B 14.34B 1.2B 3.23B 519M -76M 2.12B 1.03B 1.13B 929.1M 726.2M 877.3M 548.2M 522.6M