Cash Flow Statement | Trend | Unit | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2002-05-31 | 2001-05-31 | 2000-05-31 | 1999-05-31 | 1998-05-31 | 1997-05-31 | 1996-05-31 | 1995-05-31 | 1994-05-31 | 1993-05-31 | 1992-05-31 | 1991-05-31 | 1990-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 86 | 81 | -11 | -44 | 16 | -5 | 53 | 44 | 16 | 44 | 36 | 109 | 44 | 59 | -42 | -17 | 61 | 69 | 64 | 58 | 59 | 94 | 36 | 51 | 37 | 24 | 0 | 32 | 39 | 33 | 28 | 13 | 14 | 3 |
Depreciation and Amortization |
Loading...
|
M | 65 | 65 | 65 | 64 | 59 | 44 | 39 | 39 | 48 | 63 | 69 | 69 | 60 | 60 | 106 | 111 | 126 | 134 | 131 | 133 | 107 | 87 | 111 | 71 | 74 | 65 | 58 | 43 | 24 | 22 | 17 | 5 | 4 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | 58 | 74 | 66 | 122 | 54 | 120 | 57 | 57 | 145 | 137 | 90 | 126 | 108 | 141 | 129 | 47 | 141 | 64 | -1 | -15 | -18 | -12 | 6 | 58 | 4 | 0 | -1 | 6 | -1 | 14 | -1 | 16 | 17 | 30 |
Operating Cash Flow |
Loading...
|
M | 149 | 226 | 71 | 2 | 116 | 142 | 141 | -79 | 167 | 157 | 189 | 260 | 228 | 276 | 189 | 309 | 213 | 236 | 247 | 212 | 179 | 165 | 199 | 146 | 118 | 118 | 47 | 51 | 29 | 38 | 48 | 29 | 25 | 28 |
Capital Expenditures |
Loading...
|
M | -62 | -42 | -47 | -66 | -95 | -122 | -66 | -36 | -30 | -281 | -55 | -54 | -74 | -104 | -98 | -57 | -103 | -116 | -50 | -112 | -84 | -78 | -91 | -46 | -30 | -20 | -30 | -30 | -22 | -42 | -16 | -7 | -7 | -10 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -38 | -1 | -21 | -33 | -52 | -41 | -27 | -4 | 474 | -319 | -124 | -68 | -67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -38 | -1 | -21 | -33 | -52 | -41 | -27 | -4 | 474 | -319 | -124 | -68 | -67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -2 | -2 | -32 | -2 | -3 | 2 | -1 | 2 | -129 | 134 | -158 | -42 | -54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -132 | -33 | 0 | -36 | -9 | -27 | -7 | -14 | -4 | -6 | -12 | -13 | -167 | -11 | -34 | -220 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -35 | 0 | -2 | - |
Dividends Paid |
Loading...
|
M | 26 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 20 | 18 | 16 | 13 | 11 | 11 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 24 | 13 | 5 | 4 | 66 | -1 | -1 | 0 | 2 | 2 | -1 | -1 | 187 | 157 | 2 | 106 | -271 | -9 | -23 | -114 | 266 | 48 | 359 | -19 | 14 | -39 | 87 | 100 | 64 | 55 | 1 | -82 | -1 | 4 |
Financing Cash Flow |
Loading...
|
M | 24 | 13 | 5 | 4 | 66 | -1 | -1 | 0 | 2 | 2 | -1 | -1 | 187 | 157 | 2 | 106 | -271 | -9 | -23 | -114 | 266 | 48 | 359 | -19 | 14 | -39 | 87 | 100 | 64 | 55 | 1 | -82 | -1 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | 5 | -1 | -1 | 0 | 0 | -1 | -2 | 0 | 0 | -2 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 317 | 367 | 394 | 334 | 392 | 444 | 400 | 507 | 21 | 87 | 195 | 105 | 244 | 144 | 120 | 23 | 205 | 111 | 18 | 59 | 11 | 14 | 9 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 17 | 13 | 17 | 14 |
Ending Cash |
Loading...
|
M | 225 | 317 | 367 | 394 | 334 | 392 | 444 | 400 | 507 | 21 | 87 | 195 | 105 | 244 | 144 | 120 | 23 | 205 | 111 | 18 | 59 | 11 | 14 | 9 | 6 | 5 | 96 | 4 | 4 | 4 | 15 | 17 | 13 | 17 |
Stock-Based Compensation |
Loading...
|
M | 11 | 8 | 7 | 4 | 8 | 11 | 10 | 10 | 9 | 9 | 6 | 12 | 14 | 14 | -4 | 128 | 3 | 37 | 96 | 29 | 32 | 44 | 176 | - | 39 | 32 | 27 | 47 | 18 | - | 13 | 11 | 3 | 2 |
Issuance/Purchase of Shares |
|
M | -132 | -33 | 0 | -36 | -9 | -27 | -7 | -14 | -4 | -6 | -12 | -13 | -167 | -11 | -34 | -220 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -35 | 0 | -2 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 219 | 376 | 333 | 534 | 419 | 513 | 583 | 572 | 563 | 234 | 529 | 427 | 436 | 579 | 412 | 476 | 491 | 390 | 565 | 485 | 404 | 468 | 395 | 254 | 222 | 201 | 216 | 177 | 137 | 100 | 61 | 65 | 53 | 47 |
Free Cash Flow |
Loading...
|
M | 87 | 184 | 24 | -64 | 21 | 20 | 76 | -115 | 137 | -124 | 135 | 207 | 154 | 172 | 91 | 252 | 110 | 120 | 197 | 100 | 95 | 86 | 108 | 100 | 88 | 97 | 17 | 20 | 7 | -4 | 32 | 21 | 18 | 19 |
StockViz Staff
September 20, 2024
Any question? Send us an email