Cash Flow Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2015-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -14 | -11 | 66 | -24 | -27 | 5 | 20 | 24 | 3 | 21 | 21 | -7 | 6 | 2 | 8 | 1 | -10 | 0 | 6 | 2 | 13 | 31 | 30 | 32 | 37 | 21 | -10 | 8 | -2 | -3 | -1 | -1 | -46 |
Depreciation and Amortization |
Loading...
|
M | 17 | 18 | 19 | 21 | 20 | 20 | 16 | 19 | 19 | 18 | 19 | 17 | 10 | 10 | 10 | 10 | 11 | 11 | 9 | 7 | 7 | 6 | 8 | 6 | 6 | 6 | 8 | 8 | 9 | 9 | 8 | 8 | 50 |
Non-Cash Items (Other) |
Loading...
|
M | 33 | -27 | 73 | 16 | 44 | -71 | 4 | 2 | 29 | 19 | 19 | 18 | 3 | 2 | 5 | 5 | 12 | 1 | -2 | 1 | 1 | 1 | -2 | 1 | 1 | 1 | 24 | 3 | 4 | 1 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | -22 | 31 | 38 | 41 | 101 | -74 | 21 | 37 | 32 | 15 | 48 | 49 | 20 | 36 | 16 | 14 | 23 | 25 | 49 | 46 | 39 | 35 | -9 | 28 | 35 | 14 | 6 | 9 | 1 | -17 | -5 | -6 | 41 |
Capital Expenditures |
Loading...
|
M | -5 | -5 | -8 | -13 | -13 | -12 | -9 | -9 | -7 | -13 | -8 | -5 | -20 | -15 | -7 | -8 | -4 | -5 | -3 | -10 | -6 | -13 | -7 | -8 | -4 | -6 | -7 | -4 | -4 | -3 | -4 | -4 | -32 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -16 | -16 | -1 | -212 | 0 | 0 | 0 | -1 | -1 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | 23 |
Investing Cash Flow |
Loading...
|
M | - | - | -16 | -16 | -1 | -212 | 0 | 0 | 0 | -1 | -1 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | 23 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -7 | -7 | -9 | 291 | 6 | 6 | 111 | 10 | 10 | 25 | 11 | 11 | -1 | -1 | 37 | -6 | -2 | -2 | -2 | -2 | 21 | -6 | -6 | -6 | -76 | -6 | - | - | -11 | - | 1 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3 | -13 | -8 | -1 | -12 | -5 | -40 | -14 | 0 | -3 | 0 | 8 | -44 | 3 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 3 | 0 | 2 | 4 | 1 | 64 | 0 | - | - | 0 | - | 0 |
Dividends Paid |
Loading...
|
M | - | 1 | - | - | - | - | - | - | 4 | - | 12 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 28 |
Other Financial Activities |
Loading...
|
M | -21 | -3 | 0 | 0 | -24 | 267 | 8 | -9 | 287 | 60 | 62 | 79 | 37 | 19 | 43 | 44 | 23 | 15 | 20 | 69 | 65 | 107 | 195 | 71 | 106 | 104 | 121 | 123 | 104 | 110 | 107 | 54 | -4 |
Financing Cash Flow |
Loading...
|
M | -21 | -3 | 0 | 0 | -24 | 267 | 8 | -9 | 287 | 60 | 62 | 79 | 37 | 19 | 43 | 44 | 23 | 15 | 20 | 69 | 65 | 107 | 195 | 71 | 106 | 104 | 121 | 123 | 104 | 110 | 107 | 54 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 529 | 410 | 401 | 377 | 328 | 363 | 387 | 366 | 233 | 223 | 189 | 140 | 164 | 151 | 132 | 142 | 111 | 98 | 126 | 95 | 63 | 37 | 64 | 52 | 24 | 22 | 22 | 23 | 34 | 59 | 73 | 84 | - |
Ending Cash |
Loading...
|
M | 442 | 529 | 410 | 401 | 377 | 328 | 363 | 387 | 366 | 233 | 223 | 189 | 140 | 164 | 151 | 132 | 142 | 111 | 98 | 126 | 95 | 63 | 31 | 64 | 52 | 24 | 22 | 22 | 23 | 34 | 59 | 73 | 84 |
Stock-Based Compensation |
Loading...
|
M | 11 | 11 | 8 | 11 | 10 | 10 | 10 | 11 | 10 | 10 | 9 | 8 | 5 | 11 | 3 | 5 | 5 | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | - |
Issuance/Purchase of Shares |
|
M | -3 | -13 | -8 | -1 | -12 | -5 | -40 | -14 | 0 | -3 | 0 | 8 | -44 | 3 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 3 | 0 | 2 | 4 | 1 | 64 | 0 | - | - | 0 | - | 0 |
Capital Stock Change |
Loading...
|
M | 1 | 3 | 35 | 4 | 0 | 4 | 0 | 4 | 2 | 5 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 617 | 618 | 481 | 555 | 558 | 570 | 636 | 643 | 598 | 409 | 367 | 314 | 256 | 276 | 274 | 261 | 273 | 232 | 234 | 287 | 297 | 289 | 226 | 187 | 169 | 121 | 107 | 102 | 94 | - | 90 | - | 98 |
Free Cash Flow |
Loading...
|
M | -27 | 27 | 30 | 28 | 88 | -86 | 12 | 28 | 25 | 2 | 40 | 44 | 0 | 21 | 9 | 6 | 19 | 20 | 46 | 36 | 33 | 22 | -17 | 21 | 30 | 8 | -1 | 5 | -3 | -20 | -9 | -10 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email