PROCTER & GAMBLE CO (PG) FY2025 Annual Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2024-07-01 to 2025-06-30

Swipe to see the full flow
PROCTER & GAMBLE CO cash flow reconciliation, Jul 1, 2024 through Jun 30, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Calculated remaining financing cash flows are purple; remaining operating and investing bundles are gray. Their underlying inflows and outflows are not separately identified. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net earnings → Net cash from operating activities: $16,065,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $2,847,000,000.00Loss/(gain) on sale of assets → Operating adjustments reconciliation: $755,000,000.00Share-based compensation expense → Operating adjustments reconciliation: $476,000,000.00Deferred income taxes → Operating adjustments reconciliation: $149,000,000.00Change in accounts receivable → Operating adjustments reconciliation: $45,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $1,752,000,000.00Operating adjustments reconciliation → Other: $1,653,000,000.00Operating adjustments reconciliation → Change in accounts payable: $542,000,000.00Operating adjustments reconciliation → Change in inventories: $324,000,000.00Operating adjustments reconciliation → Remaining operating cash flows, net (calculated): $1,000,000.00Proceeds from asset sales → investing reconciliation: $107,000,000.00investing reconciliation → Capital expenditures: $3,773,000,000.00investing reconciliation → Other investing activity: $141,000,000.00investing reconciliation → Acquisitions, net of cash acquired: $11,000,000.00Net cash used in financing activities → financing reconciliation: $14,036,000,000.00Additions to short-term debt with original maturities of more than three months → financing reconciliation: $8,020,000,000.00Additions to long-term debt → financing reconciliation: $2,237,000,000.00Impact of stock options and other → financing reconciliation: $1,707,000,000.00financing reconciliation → Dividends to shareholders: $9,872,000,000.00financing reconciliation → Reductions in short-term debt with original maturities of more than three months: $6,512,000,000.00financing reconciliation → Treasury stock purchases: $6,500,000,000.00financing reconciliation → Reductions in long-term debt: $1,977,000,000.00financing reconciliation → Net additions/(reductions) to other short-term debt: $1,138,000,000.00financing reconciliation → Remaining financing cash flows, net (calculated): $1,000,000.00Net cash used in investing activities → investing reconciliation: $3,818,000,000.00Exchange-rate effect → Cash sources and uses: $112,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $9,482,000,000.00Net cash from operating activities → Cash sources and uses: $17,817,000,000.00Cash sources and uses → Difference in the filed cash totals (calculated): $1,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $9,556,000,000.00Cash sources and uses → Net cash used in investing activities: $3,818,000,000.00Cash sources and uses → Net cash used in financing activities: $14,036,000,000.00Net earnings: $16,065,000,000.00Net earnings+$16.07 BDepreciation and amortization: $2,847,000,000.00Depreciation & amortization+$2.85 BShare-based compensation expense: $476,000,000.00Stock-based compensation+$476.00 MDeferred income taxes: $149,000,000.00Deferred income taxes+$149.00 MLoss/(gain) on sale of assets: $755,000,000.00Asset disposal gain & loss+$755.00 MIndefinite-lived intangible asset impairment charge: $0.00Change in accounts receivable: $45,000,000.00Accounts receivable+$45.00 MChange in inventories: -$324,000,000.00Inventories−$324.00 MChange in accounts payable: -$542,000,000.00Accounts payable−$542.00 MOther: -$1,653,000,000.00Other non-cash items−$1.65 BRemaining operating cash flows, net (calculated): -$1,000,000.00Remaining operating (calculated)−$1.00 MNet cash from operating activities: $17,817,000,000.00Operating cash+$17.82 BOperating adjustments reconciliation: $4,272,000,000.00Impact of stock options and other: $1,707,000,000.00Stock options & other+$1.71 BTreasury stock purchases: -$6,500,000,000.00Common stock repurchases−$6.50 BNet additions/(reductions) to other short-term debt: -$1,138,000,000.00Short-term debt ≤3 months, net−$1.14 BReductions in long-term debt: -$1,977,000,000.00Long-term debt repaid−$1.98 BAdditions to short-term debt with original maturities of more than three months: $8,020,000,000.00Short-term debt issued, 90+ days+$8.02 BReductions in short-term debt with original maturities of more than three months: -$6,512,000,000.00Short-term debt repaid, 90+ days−$6.51 BDividends to shareholders: -$9,872,000,000.00Dividends paid−$9.87 BAdditions to long-term debt: $2,237,000,000.00Long-term debt issued+$2.24 BRemaining financing cash flows, net (calculated): -$1,000,000.00Remaining financing (calculated)−$1.00 MNet cash used in financing activities: -$14,036,000,000.00. Cash required to fund net payments.Financing cash−$14.04 Bfinancing reconciliation: $26,000,000,000.00Proceeds from asset sales: $107,000,000.00Asset sales+$107.00 MCapital expenditures: -$3,773,000,000.00PP&E purchases−$3.77 BOther investing activity: -$141,000,000.00Investments, net−$141.00 MAcquisitions, net of cash acquired: -$11,000,000.00Acquisitions, net of cash−$11.00 MNet cash used in investing activities: -$3,818,000,000.00. Cash required to fund net payments.Investing cash−$3.82 Binvesting reconciliation: $3,925,000,000.00Cash sources and uses: $27,411,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $9,482,000,000.00Beginning cash$9.48 BEnding cash: Cash, cash equivalents, and restricted cash: $9,556,000,000.00Ending cash$9.56 BExchange-rate effect: $112,000,000.00FX effect+$112.00 MDifference in the filed cash totals (calculated): -$1,000,000.00Filer's cash difference(calculated)−$1.00 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$14.04 BOperating cash − cash spent on PP&ECash flow / Net income1.11×Operating cash flow ÷ net incomeNet cash change+$74.00 MEnding cash − beginning cash
Chart details

PROCTER & GAMBLE CO cash flow reconciliation, Jul 1, 2024 through Jun 30, 2025

Cash flows for Jul 1, 2024 through Jun 30, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Jun 30, 2024. Ending cash: Jun 30, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Jun 30, 2024
9,482,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
17,817,000,000 US dollars. Net cash provided. The remaining amount is calculated by subtracting the other displayed items from the operating total. The filing's tagged operating lines do not add up to the operating total; this is the difference. It may combine inflows and outflows.
Net earnings
16,065,000,000 US dollars
Depreciation and amortization
2,847,000,000 US dollars
Share-based compensation expense
476,000,000 US dollars
Deferred income taxes
149,000,000 US dollars
Loss/(gain) on sale of assets
755,000,000 US dollars
Indefinite-lived intangible asset impairment charge
0 US dollars
Change in accounts receivable
45,000,000 US dollars
Change in inventories
negative 324,000,000 US dollars
Change in accounts payable
negative 542,000,000 US dollars
Other
negative 1,653,000,000 US dollars
Remaining operating cash flows, net (calculated)
negative 1,000,000 US dollars
Investing activities
negative 3,818,000,000 US dollars. Net cash used.
Proceeds from asset sales
107,000,000 US dollars
Capital expenditures
negative 3,773,000,000 US dollars
Other investing activity
negative 141,000,000 US dollars
Acquisitions, net of cash acquired
negative 11,000,000 US dollars
Financing activities
negative 14,036,000,000 US dollars. Net cash used. The remaining amount is calculated by subtracting the other displayed items from the financing total. The filing's tagged financing lines do not add up to the financing total; this is the difference. It may combine inflows and outflows.
Impact of stock options and other
1,707,000,000 US dollars
Treasury stock purchases
negative 6,500,000,000 US dollars
Net additions/(reductions) to other short-term debt
negative 1,138,000,000 US dollars
Reductions in long-term debt
negative 1,977,000,000 US dollars
Additions to short-term debt with original maturities of more than three months
8,020,000,000 US dollars
Reductions in short-term debt with original maturities of more than three months
negative 6,512,000,000 US dollars
Dividends to shareholders
negative 9,872,000,000 US dollars
Additions to long-term debt
2,237,000,000 US dollars
Remaining financing cash flows, net (calculated)
negative 1,000,000 US dollars
Operating adjustment reconciliation
4,272,000,000 US dollars. Intermediate calculation joining the displayed items and the calculated net remainder. It does not establish gross cash receipts or payments and is not an additional cash flow.
financing displayed reconciliation
26,000,000,000 US dollars. Intermediate calculation joining the displayed items and the calculated net remainder. It does not establish gross cash receipts or payments and is not an additional cash flow.
investing gross reconciliation
3,925,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
112,000,000 US dollars
Difference in the filed cash totals (calculated)
negative 1,000,000 US dollars. Out of cash; drawn as the small gray flow above ending cash.
Ending cash on Jun 30, 2025
9,556,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
27,411,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
74,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
1.11×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
17,817,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
3,773,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
14,044,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $1.75B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • The filer's reported cash figures differ by $1.00 M: its ending cash less its beginning cash does not equal its reported net change in cash. The chart shows the difference as its own calculated flow; no reported amount has been adjusted.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 17,817,000,000 US dollars minus 3,773,000,000 US dollars equals 14,044,000,000 US dollars.
  • The filer's reported cash figures differ by $1.00 M: its ending cash less its beginning cash does not equal its reported net change in cash. The chart shows the difference as its own calculated flow; no reported amount has been adjusted.
PROCTER & GAMBLE CO (PG) FY2025 Annual Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!