Cash Flow Statement | Trend | Unit | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 14 | 18 | 22 | -160 | -1 | -7 | -8 | 7 | 0 | 3 | -14 | 11 | 0 | 2 | 10 | 18 | -1 | 8 | 17 | 6 | 8 | 7 | 20 | 21 | -1 | 7 | -4 | 30 | -2 | -4 | -12 | 5 | 6 | 4 | -7 | 7 | 2 | -3 | -4 | 8 | 11 | 2 | -7 | -1 | 4 | 9 | -1 | 18 | 6 | 7 | 0 | 18 | 11 | 0 | -3 | 16 | 7 | 2 | -4 | 6 | 5 | 9 | 5 | 6 | 6 | 5 | 4 | 6 | 9 | 5 | 1 | 11 | 4 | 6 | 1 | 6 | 4 | 4 | 1 |
Depreciation and Amortization |
Loading...
|
M | 10 | 8 | 7 | 52 | 16 | 18 | 14 | 13 | 17 | 16 | 14 | 11 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 6 | 11 | 7 | 167 | 6 | 4 | 3 | 1 | 4 | 3 | 3 | 2 | 1 | 10 | 2 | 3 | 1 | 3 | 1 | 5 | 0 | 0 | -6 | 0 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 10 | 0 | 1 | -1 | 0 | -5 | 3 | 4 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | -9 | 3 | 7 | 0 | 1 | 7 | 3 | 1 | - | - | 0 | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 53 | -9 | -17 | 3 | -23 | 16 | 16 | 14 | -20 | 12 | -15 | 8 | 20 | 32 | 27 | 10 | 7 | 5 | 3 | 20 | 4 | -3 | -2 | 41 | 4 | 3 | 21 | 4 | -8 | -5 | -1 | 6 | 17 | -12 | -11 | 26 | 4 | -4 | 14 | 25 | 13 | 4 | -13 | 19 | 0 | 23 | -18 | 14 | -5 | 8 | 1 | 30 | 7 | 1 | -5 | 48 | -3 | -13 | 4 | 19 | 10 | 14 | -3 | 9 | 5 | 8 | -6 | 2 | 13 | - | -1 | 13 | - | - | - | 9 | - | - | - |
Capital Expenditures |
Loading...
|
M | -4 | -8 | -4 | -5 | -3 | -2 | -5 | -5 | -4 | -8 | -5 | -3 | -2 | -2 | -4 | -3 | -2 | -5 | -2 | -2 | -3 | -3 | -1 | -1 | -2 | -3 | -3 | -2 | -3 | -2 | -3 | -3 | -1 | -2 | -1 | -3 | -1 | -1 | 0 | 0 | -1 | -2 | -4 | -5 | -3 | -2 | -3 | -5 | -4 | -3 | -3 | -4 | -3 | -2 | -2 | -3 | -2 | -3 | -2 | -4 | -3 | -3 | -2 | -1 | -2 | -3 | -2 | -1 | -2 | -1 | -1 | -4 | 0 | 0 | 0 | -4 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | 11 | 11 | 9 | 0 | 0 | 0 | -46 | 0 | 0 | - | - | 70 | -42 | -37 | -19 | 0 | 14 | 0 | 32 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 23 | 0 | -1 | 0 | 0 | -7 | -3 | 9 | -11 | -24 | 12 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | 11 | 11 | 9 | 0 | 0 | 0 | -46 | 0 | 0 | - | - | 70 | -42 | -37 | -19 | 0 | 14 | 0 | 32 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 23 | 0 | -1 | 0 | 0 | -7 | -3 | 9 | -11 | -24 | 12 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -50 | -5 | -33 | -33 | -20 | -3 | -3 | -3 | -3 | -3 | 200 | 200 | 200 | 200 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | -1 | 0 | 9 | 12 | 0 | 3 | 3 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | 0 | - | 0 | - | - | 0 | 0 | - | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | -1 | 0 | 2 | 0 | 4 | -1 | -2 | 3 | 0 | -7 | 198 | -2 | 0 | -2 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 3 | 0 | -28 | 0 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -3 | 3 | 2 | 60 | -24 | 0 | -90 | 1 | 1 | -1 | - | - | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -2 | -1 | 0 | 2 | 0 | 4 | -1 | -2 | 3 | 0 | -7 | 198 | -2 | 0 | -2 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 3 | 0 | -28 | 0 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -3 | 3 | 2 | 60 | -24 | 0 | -90 | 1 | 1 | -1 | - | - | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 101 | 106 | 133 | 85 | 101 | 93 | 77 | 84 | 107 | 96 | 157 | 325 | 280 | 247 | 255 | 136 | 136 | 142 | 173 | 149 | 151 | 171 | 144 | 112 | 117 | 117 | 80 | 73 | 89 | 122 | 124 | 123 | 128 | 146 | 143 | 126 | 126 | 148 | 127 | 93 | 66 | 64 | 75 | 64 | 71 | 53 | 64 | 66 | 99 | 81 | 62 | 39 | 77 | 45 | 29 | 53 | 98 | 113 | 117 | 102 | 117 | 105 | 105 | 80 | 14 | 30 | 21 | 108 | - | 13 | 15 | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 108 | 101 | 106 | 133 | 85 | 101 | 93 | 77 | 84 | 107 | 96 | 157 | 325 | 280 | 247 | 255 | 136 | 136 | 142 | 173 | 149 | 151 | 171 | 144 | 112 | 117 | 117 | 80 | 73 | 89 | 122 | 124 | 123 | 128 | 146 | 143 | 126 | 126 | 148 | 127 | 93 | 66 | 64 | 75 | 64 | 71 | 53 | 64 | 66 | 99 | 81 | 62 | 39 | 77 | 45 | 29 | 53 | 98 | 113 | 117 | 102 | 117 | 105 | 105 | 80 | 14 | 30 | 21 | 108 | - | 13 | 15 | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 4 | 5 | 3 | 4 | 3 | 2 | 2 | 1 | 2 | 0 | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 0 | -1 | 0 | 9 | 12 | 0 | 3 | 3 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | 0 | - | 0 | - | - | 0 | 0 | - | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | - | - | 85 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 393 | 415 | 374 | 356 | 274 | 254 | 261 | 268 | 267 | 263 | 262 | 305 | 465 | 454 | 440 | 437 | 397 | 411 | 412 | 425 | 395 | 382 | 369 | 339 | 315 | 320 | 309 | 306 | 271 | 274 | 288 | 303 | 297 | 290 | 282 | 282 | 266 | 268 | 281 | 269 | 253 | 232 | 214 | 221 | 228 | 223 | 219 | 218 | 218 | 228 | 237 | 236 | 215 | 202 | 200 | 201 | 189 | 182 | 180 | 183 | 176 | 170 | 168 | 157 | 153 | 146 | 135 | 130 | 123 | - | 30 | 28 | - | - | - | 19 | - | - | - |
Free Cash Flow |
Loading...
|
M | 49 | -17 | -21 | -2 | -26 | 14 | 10 | 8 | -24 | 4 | -21 | 5 | 18 | 30 | 23 | 7 | 5 | 0 | 1 | 18 | 2 | -6 | -3 | 40 | 2 | 0 | 18 | 2 | -11 | -7 | -4 | 4 | 16 | -14 | -12 | 23 | 2 | -5 | 14 | 25 | 12 | 1 | -18 | 14 | -3 | 21 | -20 | 9 | -9 | 5 | -1 | 26 | 4 | 0 | -7 | 44 | -5 | -16 | 2 | 14 | 6 | 11 | -5 | 7 | 4 | 5 | -8 | 1 | - | - | -2 | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email