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 | 17 | 3 | 20 | -25 | 23 | 53 | 69 | 69 | 38 | 41 | 23 | 9 | 16 | 1 | -1 | -3 | -2 | 21 | 51 | 75 | 105 | 129 | 119 | 80 | 56 | 16 | -8 | 1 | -8 | -52 | -49 | -48 | -46 |
Depreciation and Amortization |
Loading...
|
M | 75 | 78 | 80 | 77 | 75 | 74 | 73 | 76 | 74 | 65 | 57 | 48 | 40 | 41 | 41 | 40 | 37 | 33 | 29 | 28 | 27 | 26 | 26 | 26 | 28 | 31 | 33 | 33 | 33 | 75 | 66 | 58 | 50 |
Non-Cash Items (Other) |
Loading...
|
M | 94 | 106 | 62 | -6 | -20 | -36 | 54 | 68 | 84 | 59 | 42 | 28 | 15 | 24 | 23 | 16 | 12 | 0 | 0 | 0 | 0 | 1 | 1 | 27 | 28 | 32 | 32 | 9 | 8 | 3 | 2 | 1 | - |
Operating Cash Flow |
Loading...
|
M | 88 | 211 | 105 | 88 | 84 | 16 | 105 | 132 | 145 | 133 | 153 | 121 | 86 | 89 | 78 | 111 | 144 | 160 | 170 | 111 | 93 | 89 | 68 | 83 | 64 | 30 | -1 | -12 | -27 | 13 | 30 | 35 | 41 |
Capital Expenditures |
Loading...
|
M | -31 | -38 | -45 | -46 | -42 | -37 | -38 | -37 | -33 | -46 | -48 | -47 | -50 | -34 | -24 | -20 | -23 | -25 | -33 | -38 | -35 | -33 | -26 | -26 | -22 | -22 | -19 | -15 | -15 | -43 | -40 | -36 | -32 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -32 | -33 | -245 | -229 | -213 | -212 | -1 | -2 | -30 | -30 | -30 | -28 | 0 | 0 | 0 | -76 | -76 | -76 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 23 | 23 | 23 |
Investing Cash Flow |
Loading...
|
M | -32 | -33 | -245 | -229 | -213 | -212 | -1 | -2 | -30 | -30 | -30 | -28 | 0 | 0 | 0 | -76 | -76 | -76 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 23 | 23 | 23 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -14 | -23 | 268 | 281 | 294 | 413 | 132 | 137 | 156 | 56 | 58 | 47 | 22 | 48 | 30 | 29 | 28 | -12 | -7 | 16 | 12 | 7 | 3 | -95 | -94 | -88 | -82 | -17 | -11 | -10 | -10 | 1 | 1 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -24 | -33 | -25 | -57 | -71 | -59 | -57 | -17 | 4 | -40 | -34 | -33 | -39 | 6 | 5 | 6 | 6 | 6 | 7 | 6 | 6 | 9 | 6 | 70 | 68 | 64 | 64 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid |
Loading...
|
M | 1 | 1 | - | - | - | 4 | 4 | 16 | 16 | 12 | 12 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 28 | 28 | 28 | 28 |
Other Financial Activities |
Loading...
|
M | -24 | -27 | 243 | 251 | 242 | 553 | 346 | 400 | 488 | 238 | 197 | 178 | 143 | 128 | 124 | 101 | 127 | 169 | 261 | 437 | 438 | 479 | 477 | 402 | 454 | 452 | 458 | 445 | 375 | 267 | 157 | 49 | -4 |
Financing Cash Flow |
Loading...
|
M | -24 | -27 | 243 | 251 | 242 | 553 | 346 | 400 | 488 | 238 | 197 | 178 | 143 | 128 | 124 | 101 | 127 | 169 | 261 | 437 | 438 | 479 | 477 | 402 | 454 | 452 | 458 | 445 | 375 | 267 | 157 | 49 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 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 | 41 | 41 | 40 | 41 | 41 | 41 | 40 | 39 | 37 | 33 | 34 | 28 | 25 | 24 | 19 | 21 | 21 | 20 | 18 | 17 | 15 | 13 | 11 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 2 | 1 | - |
Issuance/Purchase of Shares |
|
M | -24 | -33 | -25 | -57 | -71 | -59 | -57 | -17 | 4 | -40 | -34 | -33 | -39 | 6 | 5 | 6 | 6 | 6 | 7 | 6 | 6 | 9 | 6 | 70 | 68 | 64 | 64 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Stock Change |
Loading...
|
M | 43 | 43 | 43 | 9 | 9 | 11 | 12 | 14 | 9 | 7 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,271 | 2,212 | 2,164 | 2,319 | 2,407 | 2,447 | 2,286 | 2,016 | 1,688 | 1,346 | 1,213 | 1,120 | 1,067 | 1,084 | 1,040 | 1,000 | 1,027 | 1,052 | 1,109 | 1,100 | 1,000 | 872 | 703 | 584 | 499 | 424 | 304 | 287 | 184 | 188 | 188 | 98 | 98 |
Free Cash Flow |
Loading...
|
M | 57 | 172 | 60 | 42 | 42 | -21 | 67 | 95 | 112 | 87 | 106 | 74 | 36 | 55 | 54 | 91 | 121 | 134 | 136 | 74 | 58 | 56 | 42 | 58 | 42 | 9 | -20 | -27 | -42 | -39 | -19 | -10 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email