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 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -8 | -8 | -4 | -9 | -5 | -7 | -16 | -30 | -21 | -12 | 7 | 5 | -8 | -14 | -15 | 11 | 31 | 37 | 30 | 32 | 30 | 32 | 44 | 40 | 39 | 37 | 37 | 41 | 37 | 38 | 34 | 29 | 28 | 27 | -4 | 4 | 2 | 0 | 32 | 22 | 18 | 17 | 17 | 17 | 17 | 17 | 14 | 11 | 11 | 11 | 12 | 15 | 18 | 18 | 15 | 12 | 12 | 14 | 15 | 14 | 11 | 8 | 5 | 6 | 7 | 7 | 7 | 8 | 8 | 6 | 4 | 4 | 4 | 3 | 5 | 5 | 5 | 6 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 9 | 7 | 5 | 5 | 2 | 0 |
Depreciation and Amortization |
Loading...
|
M | 18 | 17 | 17 | 17 | 16 | 17 | 17 | 18 | 18 | 18 | 17 | 17 | 17 | 16 | 15 | 15 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 11 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -4 | -1 | 2 | 1 | 6 | 7 | 17 | 18 | 13 | 13 | -1 | -1 | -2 | -3 | 1 | 1 | 1 | 2 | 8 | 12 | 12 | 12 | 3 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 53 | 92 | 92 | 92 | 39 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 1 | 1 | -1 | -1 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | - | - |
Operating Cash Flow |
Loading...
|
M | -9 | -14 | -11 | 25 | 42 | 50 | 43 | 24 | 3 | 14 | 21 | 42 | 49 | 29 | 32 | 42 | 55 | 72 | 69 | 54 | 51 | 48 | 61 | 60 | 68 | 62 | 48 | 59 | 55 | 62 | 60 | 49 | 48 | 37 | 26 | 23 | 26 | 21 | 26 | 24 | 6 | 14 | 19 | 25 | 23 | 22 | 29 | 13 | 16 | 8 | -6 | 2 | 11 | 18 | 25 | 19 | 16 | 22 | 16 | 18 | 16 | 5 | 12 | 6 | 6 | 5 | 0 | 5 | 2 | 10 | 12 | 8 | 3 | 6 | 5 | 6 | 11 | 4 | 9 | 15 | 11 | 15 | 13 | 7 | 7 | 8 | 2 | 5 | 4 | 1 | 5 | - |
Capital Expenditures |
Loading...
|
M | -7 | -11 | -12 | -14 | -13 | -10 | -10 | -8 | -9 | -11 | -13 | -13 | -13 | -11 | -13 | -15 | -16 | -17 | -15 | -14 | -13 | -15 | -15 | -19 | -19 | -45 | -47 | -47 | -49 | -22 | -20 | -21 | -19 | -18 | -18 | -13 | -14 | -12 | -9 | -9 | -7 | -7 | -7 | -7 | -8 | -8 | -8 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -5 | -5 | -4 | -5 | -3 | -3 | -3 | -2 | -2 | -2 | -3 | -4 | -5 | -6 | -5 | -4 | -3 | -2 | -3 | -8 | -8 | -9 | -11 | -9 | -9 | -8 | -7 | -4 | -4 | -3 | -2 | -1 | -3 | -3 | -2 | -2 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | 6 | 5 | 3 | 3 | -4 | -21 | -21 | -24 | -28 | -3 | -13 | -12 | -18 | -25 | -15 | -11 | 1 | 1 | 0 | 4 | 4 | 4 | 8 | 3 | 3 | 3 | -1 | 0 | -7 | -7 | -7 | -8 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | 6 | 5 | 3 | 3 | -4 | -21 | -21 | -24 | -28 | -3 | -13 | -12 | -18 | -25 | -15 | -11 | 1 | 1 | 0 | 4 | 4 | 4 | 8 | 3 | 3 | 3 | -1 | 0 | -7 | -7 | -7 | -8 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 22 | 37 | 12 | -22 | -50 | -38 | -12 | -2 | 25 | 16 | 10 | -4 | 9 | 20 | 24 | 18 | -12 | -15 | -8 | 5 | 7 | -5 | -30 | -27 | -28 | 1 | 19 | 15 | 14 | -20 | -21 | -18 | -14 | -4 | 2 | -1 | -4 | -3 | -3 | 0 | 15 | 8 | 1 | -3 | -1 | -3 | -2 | 13 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 10 | 10 | 10 | 10 | -4 | -4 | -4 | -4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 6 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | 0 | 15 | 15 | 15 | 15 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 7 | 10 | 14 | 32 | 51 | 66 | 81 | 81 | 81 | 81 | 81 | 81 | 81 | 80 | 60 | 40 | 37 | 35 | 36 | 54 | 54 | 53 | 67 | 66 | 49 | 48 | 46 | 45 | 57 | 56 | 42 | 41 | 40 | 39 | 42 | 40 | 38 | 36 | 43 | 41 | 40 | 39 | 29 | 27 | 26 | 24 | 24 | 24 | 24 | 24 | 32 | 31 | 30 | 29 | 27 | 25 | 22 | 20 | 15 | 15 | 15 | 15 | 20 | 19 | 19 | 18 | 15 | 15 | 15 | 15 | 17 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 13 | 12 | 11 | 10 | 10 | 7 | 5 | 2 | 5 | 10 | 10 | 10 | 5 | - |
Other Financial Activities |
Loading...
|
M | 208 | 260 | 265 | 229 | 236 | 267 | 290 | 331 | 340 | 334 | 330 | 283 | 274 | 235 | 188 | 197 | 175 | 212 | 288 | 300 | 310 | 278 | 223 | 198 | 155 | 163 | 163 | 194 | 221 | 218 | 435 | 354 | 300 | 257 | 246 | 248 | 254 | 255 | 18 | 16 | 16 | 10 | 2 | -2 | 5 | 3 | -4 | 22 | 17 | 23 | 35 | 22 | 15 | 7 | 2 | 2 | 10 | 1 | 5 | 1 | -4 | 7 | 6 | 14 | 14 | 28 | 30 | 22 | 24 | -4 | 1 | 28 | 29 | 32 | 26 | 2 | 2 | 5 | 1 | -1 | 2 | -1 | -7 | -6 | -8 | -12 | -2 | -1 | 0 | 4 | - | - |
Financing Cash Flow |
Loading...
|
M | 208 | 260 | 265 | 229 | 236 | 267 | 290 | 331 | 340 | 334 | 330 | 283 | 274 | 235 | 188 | 197 | 175 | 212 | 288 | 300 | 310 | 278 | 223 | 198 | 155 | 163 | 163 | 194 | 221 | 218 | 435 | 354 | 300 | 257 | 246 | 248 | 254 | 255 | 18 | 16 | 16 | 10 | 2 | -2 | 5 | 3 | -4 | 22 | 17 | 23 | 35 | 22 | 15 | 7 | 2 | 2 | 10 | 1 | 5 | 1 | -4 | 7 | 6 | 14 | 14 | 28 | 30 | 22 | 24 | -4 | 1 | 28 | 29 | 32 | 26 | 2 | 2 | 5 | 1 | -1 | 2 | -1 | -7 | -6 | -8 | -12 | -2 | -1 | 0 | 4 | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 3 | 2 | 4 | 2 | 3 | 3 | 3 | 9 | 3 | 1 | 6 | 8 | 4 | 4 | 3 | 5 | 8 | 5 | 7 | 4 | 2 | 2 | 2 | 3 | 7 | 9 | 10 | 8 | 14 | 15 | 8 | 8 | 7 | 6 | 9 | 5 | 7 | 9 | 20 | 6 | 8 | 6 | 7 | 9 | 7 | 5 | 5 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 5 | 1 | 2 | 0 | 3 | 2 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 5 | 5 | 1 | 0 | 1 | 0 | 1 | 0 | 2 | 2 | - | - |
Ending Cash |
Loading...
|
M | 6 | 3 | 2 | 4 | 2 | 3 | 3 | 3 | 9 | 3 | 1 | 6 | 8 | 4 | 4 | 3 | 5 | 8 | 5 | 7 | 4 | 2 | 2 | 2 | 3 | 7 | 9 | 10 | 8 | 14 | 15 | 8 | 8 | 7 | 6 | 9 | 5 | 7 | 9 | 20 | 6 | 8 | 6 | 7 | 9 | 7 | 5 | 5 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 5 | 1 | 2 | 0 | 3 | 2 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 5 | 5 | 1 | 0 | 1 | 0 | 1 | 0 | 2 | 2 | - |
Stock-Based Compensation |
Loading...
|
M | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 10 | 10 | 10 | 10 | -4 | -4 | -4 | -4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 6 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | 0 | 15 | 15 | 15 | 15 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 254 | 157 | 130 | 110 | 127 | 162 | 176 | 204 | 233 | 234 | 226 | 208 | 159 | 126 | 134 | 146 | 163 | 157 | 150 | 137 | 119 | 104 | 78 | 46 | 29 | 19 | 41 | 73 | 96 | 121 | 114 | 110 | 112 | 114 | 146 | 132 | 128 | 117 | 79 | 76 | 58 | 56 | 54 | 47 | 48 | 45 | 44 | 45 | 54 | 60 | 67 | 70 | 64 | 61 | 59 | 58 | 67 | 73 | 76 | 75 | 70 | 67 | 68 | 72 | 74 | 81 | 76 | 75 | 71 | 64 | 70 | 78 | 85 | 86 | 89 | 87 | 83 | 82 | 82 | 84 | 86 | 88 | 86 | 76 | 66 | 57 | 48 | 44 | 32 | 22 | 12 | - |
Free Cash Flow |
Loading...
|
M | -15 | -25 | -23 | 11 | 29 | 40 | 34 | 17 | -6 | 2 | 8 | 29 | 36 | 18 | 19 | 27 | 39 | 55 | 54 | 40 | 37 | 33 | 46 | 41 | 50 | 18 | 1 | 12 | 6 | 40 | 40 | 28 | 29 | 19 | 8 | 10 | 13 | 10 | 17 | 14 | -1 | 7 | 13 | 18 | 15 | 14 | 21 | 8 | 11 | 3 | -10 | -3 | 6 | 13 | 21 | 14 | 12 | 18 | 12 | 14 | 13 | 3 | 10 | 4 | 4 | 2 | -4 | 0 | -3 | 7 | 10 | 7 | 2 | 5 | 10 | 10 | 13 | 4 | -1 | 6 | 3 | 9 | 9 | 3 | 4 | 6 | 0 | -1 | -2 | -4 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email