Cash Flow Statement | Trend | Unit | 2024-04-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 583 | 745 | 921 | 1,000 | 899 | 865 | 710 | 696 | 671 | 795 | 849 | 920 | 833 | 363 | 217 | 154 | 121 | 371 | 335 | 290 | 238 | 227 | 260 | 247 | 306 | 275 | 296 | 297 | 128 | 257 | 92 | 79 | 79 | 52 | 89 | 61 | 125 | 70 | 55 | 66 | 62 | 60 | 102 | 85 | 90 | 119 | 99 | 68 | 71 | 16 |
Depreciation and Amortization |
Loading...
|
M | 403 | 392 | 379 | 354 | 332 | 310 | 295 | 286 | 279 | 274 | 267 | 264 | 263 | 261 | 256 | 251 | 243 | 234 | 225 | 208 | 193 | 177 | 165 | 159 | 153 | 149 | 144 | 141 | 137 | 133 | 134 | 132 | 131 | 126 | 120 | 117 | 114 | 113 | 110 | 106 | 101 | 95 | 89 | 86 | 86 | 85 | 64 | 43 | 21 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 223 | 219 | 209 | 166 | 142 | -19 | -73 | -133 | -137 | 57 | 93 | 151 | 152 | 110 | 102 | 101 | 105 | 88 | 89 | 76 | 83 | 72 | 78 | 64 | 60 | 59 | 53 | 63 | 51 | 65 | 52 | 58 | 57 | 66 | 59 | 51 | 51 | 40 | 46 | 45 | 50 | 66 | 81 | 77 | 71 | 58 | 37 | 33 | 23 | - |
Operating Cash Flow |
Loading...
|
M | 1,499 | 1,617 | 1,360 | 1,399 | 1,241 | 650 | 1,051 | 442 | 272 | 770 | 380 | 955 | 906 | 954 | 774 | 636 | 664 | 556 | 599 | 605 | 580 | 561 | 631 | 674 | 646 | 561 | 629 | 577 | 510 | 506 | 428 | 315 | 312 | 360 | 388 | 450 | 383 | 375 | 278 | 230 | 138 | 215 | 156 | 170 | 206 | 445 | 508 | 425 | 529 | 178 |
Capital Expenditures |
Loading...
|
M | -543 | -586 | -622 | -659 | -668 | -659 | -730 | -690 | -710 | -698 | -485 | -430 | -334 | -280 | -287 | -290 | -322 | -331 | -321 | -316 | -302 | -299 | -265 | -251 | -245 | -230 | -213 | -189 | -185 | -187 | -180 | -202 | -209 | -211 | -214 | -203 | -187 | -172 | -167 | -155 | -151 | -153 | -144 | -150 | -154 | -155 | -217 | -175 | -139 | -113 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 4 | 7 | 9 | 15 | 10 | 9 | 10 | 7 | 11 | 10 | 7 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | 4 | 7 | 9 | 15 | 10 | 9 | 10 | 7 | 11 | 10 | 7 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -51 | -80 | -110 | 23 | 116 | 459 | 417 | 349 | 292 | -405 | -378 | -438 | -189 | 878 | 910 | 914 | 1,088 | 408 | 420 | 428 | 133 | 134 | 227 | 239 | 104 | 100 | -92 | -100 | -100 | -100 | -10 | -10 | -10 | -10 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -444 | -446 | -64 | 193 | 103 | 97 | -250 | -304 | -404 | -636 | -704 | -751 | -401 | -172 | -92 | -177 | -477 | -448 | -658 | -585 | -458 | -503 | -349 | -352 | -530 | -455 | -367 | -375 | -61 | -73 | -92 | -113 | -107 | -96 | -77 | -32 | -1 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 57 | 56 | 55 | 53 | 52 | 51 | 49 | 47 | 45 | 43 | 42 | 41 | 40 | 706 | 705 | 704 | 704 | 37 | 37 | 37 | 36 | 35 | 35 | 34 | 34 | 25 | 37 | 28 | 19 | 31 | 22 | 22 | 26 | 24 | 33 | 33 | 29 | 20 | 434 | 897 | 1,367 | 1,850 | 2,588 | 2,135 | 1,669 | 1,206 | 35 | 25 | 21 | 0 |
Other Financial Activities |
Loading...
|
M | -99 | -139 | -145 | -99 | 68 | 420 | 369 | 415 | 291 | 333 | 380 | 310 | 514 | 1,507 | 1,482 | 1,489 | 1,694 | 345 | 378 | 395 | 97 | 94 | 107 | 107 | 86 | 92 | 99 | 19 | -45 | -45 | -49 | 15 | -16 | -16 | -26 | -52 | -14 | -13 | -63 | -83 | -50 | -98 | 2,282 | 2,343 | 2,289 | 2,307 | -14 | -14 | -28 | 0 |
Financing Cash Flow |
Loading...
|
M | -99 | -139 | -145 | -99 | 68 | 420 | 369 | 415 | 291 | 333 | 380 | 310 | 514 | 1,507 | 1,482 | 1,489 | 1,694 | 345 | 378 | 395 | 97 | 94 | 107 | 107 | 86 | 92 | 99 | 19 | -45 | -45 | -49 | 15 | -16 | -16 | -26 | -52 | -14 | -13 | -63 | -83 | -50 | -98 | 2,282 | 2,343 | 2,289 | 2,307 | -14 | -14 | -28 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 492 | 284 | 389 | 213 | 202 | 60 | 59 | 55 | 266 | 34 | 355 | 691 | 1,326 | 1,309 | 1,086 | 801 | 43 | 124 | 270 | 96 | 100 | 62 | 90 | 173 | 226 | 163 | 29 | 256 | 299 | 45 | 22 | 183 | 235 | 94 | 157 | 235 | 232 | 45 | 22 | 77 | 75 | 7 | 30 | 92 | 542 | 128 | 106 | 239 | 27 | - |
Ending Cash |
Loading...
|
M | 417 | 492 | 284 | 389 | 213 | 202 | 60 | 59 | 55 | 266 | 34 | 355 | 691 | 1,326 | 1,309 | 1,086 | 801 | 43 | 124 | 270 | 96 | 100 | 62 | 90 | 173 | 226 | 163 | 29 | 256 | 299 | 45 | 22 | 183 | 235 | 94 | 157 | 235 | 232 | 45 | 22 | 77 | 75 | 7 | 30 | 92 | 542 | 128 | 106 | 239 | 27 |
Stock-Based Compensation |
Loading...
|
M | -36 | -100 | -245 | -275 | -183 | -256 | -114 | -237 | -181 | -180 | -316 | -408 | -488 | -105 | -8 | 111 | 150 | -125 | -118 | -101 | -47 | 1 | -42 | -17 | -110 | -105 | -78 | -83 | 37 | -125 | 50 | 28 | 67 | 151 | 113 | 144 | 66 | 101 | 35 | 15 | 44 | 56 | 10 | 3 | 1 | -9 | -3 | 0 | -15 | - |
Issuance/Purchase of Shares |
|
M | -444 | -446 | -64 | 193 | 103 | 97 | -250 | -304 | -404 | -636 | -704 | -751 | -401 | -172 | -92 | -177 | -477 | -448 | -658 | -585 | -458 | -503 | -349 | -352 | -530 | -455 | -367 | -375 | -61 | -73 | -92 | -113 | -107 | -96 | -77 | -32 | -1 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 18 | 18 | 22 | 22 | 17 | 11 | 6 | 58 | 59 | 56 | 55 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,914 | 3,950 | 3,823 | 2,923 | 2,130 | 1,065 | 217 | 334 | 301 | 849 | 1,470 | 2,099 | 2,690 | 2,116 | 1,234 | 213 | -593 | -622 | -602 | -677 | -810 | -754 | -467 | -160 | -24 | 445 | 630 | 722 | 829 | 839 | 924 | 1,006 | 1,198 | 1,206 | 1,134 | 1,053 | 931 | 783 | 647 | 578 | 496 | 301 | 613 | 497 | 446 | 467 | -608 | -608 | -608 | -608 |
Free Cash Flow |
Loading...
|
M | 956 | 1,031 | 739 | 740 | 573 | -10 | 322 | -248 | -438 | 72 | -106 | 524 | 573 | 674 | 487 | 346 | 342 | 225 | 279 | 290 | 279 | 263 | 365 | 423 | 401 | 330 | 415 | 388 | 325 | 319 | 248 | 113 | 103 | 150 | 174 | 247 | 196 | 203 | 110 | 76 | -13 | 62 | 12 | 20 | 52 | 290 | 226 | 186 | 325 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email