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 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1994-07-31 | 1994-04-30 | 1993-07-31 | 1993-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -7 | -7 | -9 | -7 | -7 | -10 | -12 | -14 | -15 | -14 | -15 | -12 | -10 | -8 | -5 | -5 | -6 | -7 | -8 | -8 | -8 | -7 | -6 | -14 | -13 | -11 | -10 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -4 | -3 | -4 | -2 | -3 | -4 | -4 | -5 | -5 | 0 | -3 | -3 | -3 | -7 | -4 | -4 | -5 | -5 | -11 | -11 | -11 | -10 | -5 | -4 | -3 | -2 | 0 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 2 | 3 | 7 | 5 | 6 | 7 | 4 | 5 | 3 | 2 | -12 | -14 | -14 | -16 | -5 | -9 | -8 | -8 | -6 | 1 | 4 | 9 | 10 | 10 | 9 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 4 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 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 | 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 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 10 | 10 | 10 | 10 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 2 | 1 | 1 | -1 | -1 | -1 | 0 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | -2 | -3 | -3 | -11 | -7 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -4 | -3 | -3 | -3 | 0 | 0 | 0 | 0 | 13 | 13 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | -7 | -8 | -8 | -9 | -9 | -11 | -12 | -13 | -12 | -12 | -10 | -9 | -7 | -5 | -4 | -4 | -5 | -5 | -5 | -6 | -5 | -6 | -5 | -7 | -7 | -5 | -4 | 0 | 1 | 0 | 1 | 0 | -1 | -2 | -3 | -3 | -3 | -2 | -1 | -2 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -1 | -2 | 0 | -2 | -2 | -1 | -4 | -5 | -9 | -11 | -10 | -8 | -4 | -2 | 1 | 3 | 4 | 4 | 3 | 2 | 2 | 1 | 2 | 3 | 6 | 8 | 8 | 7 | 4 | 4 | 2 | 3 | 4 | 1 | 3 | 0 | 3 | 4 | 0 | 5 | 5 | 11 | 17 | 15 | 14 | 9 | 9 | 9 | 9 | 7 | 5 | 3 | 4 | 8 | 6 | 9 | 6 | 4 | 4 | 3 | 5 | 11 | 13 | 10 | 8 | -4 | -6 | -3 | -3 | 1 | 1 | - |
Capital Expenditures |
Loading...
|
M | 0 | 0 | -1 | -179 | -179 | -179 | -179 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -3 | -2 | -1 | 0 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -4 | -4 | -3 | -3 | -2 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 3 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 3 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 0 | -2 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 4 | 7 | 9 | 7 | 5 | 5 | 3 | 3 | 8 | 8 | 8 | 8 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 4 | 3 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -2 | -3 | -5 | -6 | -3 | -4 | -5 | -4 | -5 | -3 | -3 | -3 | -4 | -6 | -5 | -4 | -2 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | 6 | 6 | 11 | 17 | 11 | 11 | 6 | - | 2 | 2 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | -3 | -3 | -2 | 1 | -4 | -4 | -5 | -3 | 11 | 17 | 17 | 15 | 6 | 0 | 2 | 2 | 2 | 2 | 0 | 3 | 8 | 8 | 8 | 6 | 1 | 2 | 1 | -1 | 0 | -1 | 0 | 1 | 3 | 3 | 4 | 4 | 2 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 0 | 1 | -1 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -4 | -4 | -13 | -13 | -11 | -1 | 8 | 7 | 7 | -5 | -4 | -3 | -3 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -2 | 0 | 0 | 4 | 6 | 3 | 3 | -1 | -1 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | -3 | -3 | -2 | 1 | -4 | -4 | -5 | -3 | 11 | 17 | 17 | 15 | 6 | 0 | 2 | 2 | 2 | 2 | 0 | 3 | 8 | 8 | 8 | 6 | 1 | 2 | 1 | -1 | 0 | -1 | 0 | 1 | 3 | 3 | 4 | 4 | 2 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 0 | 1 | -1 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -4 | -4 | -13 | -13 | -11 | -1 | 8 | 7 | 7 | -5 | -4 | -3 | -3 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -2 | 0 | 0 | 4 | 6 | 3 | 3 | -1 | -1 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 4 | 6 | 8 | 5 | 4 | 6 | 4 | 3,678 | 7 | 11 | 14 | 14 | 7 | 2 | 3 | 1 | 2 | 4 | 2 | 3 | 4 | 6 | 8 | 8 | 5 | 4 | 7 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 3 | 2 | 4 | 7 | 13 | 15 | 16 | 16 | 18 | 18 | 17 | 16 | 14 | 14 | 14 | 13 | 14 | 15 | 13 | 10 | 9 | 8 | 7 | 6 | 7 | 4 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 15 | 12 | 10 | 21 | 18 | 16 | 14 | 12 | 8 | 10 | 8 | - | - | 11 | 8 | - | - | 7 | 7 | - | - | 6 | 9 | - | 2 | 1 | 1 | 0 | 4 | 3 | - |
Ending Cash |
Loading...
|
M | 3 | 4 | 6 | 8 | 5 | 4 | 9 | 3,678 | 4 | 7 | 11 | 14 | 14 | 7 | 2 | 3 | 1 | 2 | 4 | 2 | 3 | 4 | 6 | 8 | 8 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 3 | 2 | 4 | 7 | 13 | 15 | 16 | 16 | 18 | 18 | 17 | 16 | 14 | 14 | 14 | 13 | 14 | 15 | 13 | 10 | 9 | 8 | 7 | 6 | 7 | 4 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 15 | 12 | 10 | 21 | 18 | 16 | 14 | 12 | 8 | 10 | -1 | -1 | -1 | 11 | -2 | -1 | -1 | 7 | -1 | -1 | -1 | 6 | 8 | - | 2 | 1 | 4 | 0 | 4 | 0 |
Stock-Based Compensation |
Loading...
|
M | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 3 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 4 | 7 | 9 | 7 | 5 | 5 | 3 | 3 | 8 | 8 | 8 | 8 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 4 | 3 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -2 | -3 | -5 | -6 | -3 | -4 | -5 | -4 | -5 | -3 | -3 | -3 | -4 | -6 | -5 | -4 | -2 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 20 | 23 | 23 | 26 | 27 | 24 | 26 | 28 | 33 | 44 | 45 | 36 | 26 | 14 | 9 | 11 | 10 | 12 | 14 | 17 | 22 | 27 | 29 | 26 | 19 | 11 | 7 | 4 | 5 | 6 | 6 | 6 | 5 | 4 | 1 | 1 | 2 | 1 | 4 | 5 | 7 | 9 | 11 | 15 | 19 | 19 | 19 | 18 | 15 | 16 | 19 | 21 | 27 | 33 | 39 | 45 | 52 | 60 | 68 | 75 | 82 | 86 | 89 | 89 | 88 | 88 | 88 | 87 | 87 | 87 | 84 | 84 | 82 | 77 | 74 | 69 | 63 | 57 | 50 | 45 | 41 | 39 | 39 | 40 | 44 | 48 | 57 | 66 | 73 | 90 | 101 | 109 | 111 | 100 | 88 | 80 | 75 | 71 | 70 | 67 | 64 | 63 | 61 | 60 | 60 | 60 | 61 | 62 | 64 | 64 | 67 | 66 | 69 | 68 | 67 | 69 | 49 | 34 | 17 |
Free Cash Flow |
Loading...
|
M | -7 | -8 | -8 | 170 | 169 | 168 | 166 | -13 | -12 | -12 | -10 | -9 | -7 | -5 | -4 | -4 | -5 | -5 | -5 | -6 | -5 | -6 | -5 | -7 | -7 | -5 | -4 | 0 | 1 | 0 | 1 | 0 | -1 | -2 | -3 | -3 | -4 | -2 | -1 | -2 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -2 | -4 | -3 | -4 | -4 | -2 | -5 | -6 | -9 | -12 | -10 | -8 | -4 | -2 | 0 | 2 | 4 | 4 | 3 | 2 | 1 | 1 | 1 | 3 | 5 | 8 | 8 | 6 | 3 | 4 | 2 | 3 | 4 | 1 | 3 | 0 | 3 | 3 | 0 | 5 | 5 | 11 | 16 | 13 | 12 | 5 | 5 | 6 | 7 | 5 | 4 | 2 | 3 | 6 | 4 | 7 | 4 | 2 | 3 | 2 | 4 | 11 | 13 | 10 | 8 | -5 | -7 | -4 | -4 | 0 | 1 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email