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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 13 | 12 | 10 | 10 | 9 | 6 | 6 | 5 | 6 | 6 | 5 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 12 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | -1 | 2 | 1 | 2 |
Depreciation and Amortization |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | 10 | 10 | 7 | 9 | 9 | 6 | 3 | 7 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 0 | 20 | 3 | -12 | 11 | 10 | 5 | -5 | -3 | -16 | -15 | -15 | -14 | -14 | -12 | -14 | -14 | -14 | -14 | -13 | -13 | -14 | -13 | 1 | -4 | 0 | -11 | -1 | -3 | 2 | 1 | -2 | -1 | -9 | -9 | -8 | -8 | -8 | -7 | -7 | -7 | 8 | 6 | -9 | -4 | -15 | -3 | -4 | -3 |
Operating Cash Flow |
Loading...
|
M | 11 | 72 | -133 | 29 | 126 | 13 | 26 | 41 | -113 | -98 | 27 | -10 | -26 | -95 | 15 | 232 | -13 | 32 | -12 | 33 | -33 | 16 | -18 | 61 | -74 | 58 | 10 | -34 | 44 | -46 | 11 | -33 | 22 | -7 | 6 | -32 | -25 | 35 | -105 | -21 | 62 | 25 | 16 | -65 | -65 | 45 | -187 | 129 | 3 |
Capital Expenditures |
Loading...
|
M | -16 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | -10 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -1 | -4 | -8 | -2 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 102 | 0 | 0 | 0 | 0 | -7 | -134 | 0 | 0 | 73 | 135 | 73 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 13 | 5 | 0 | 0 | 0 | 0 | 15 | 0 | 3 | 11 | -23 | 49 | 0 | 47 | 31 | -109 | 4 | 10 | 46 |
Financing Cash Flow |
Loading...
|
M | 102 | 0 | 0 | 0 | 0 | -7 | -134 | 0 | 0 | 73 | 135 | 73 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 13 | 5 | 0 | 0 | 0 | 0 | 15 | 0 | 3 | 11 | -23 | 49 | 0 | 47 | 31 | -109 | 4 | 10 | 46 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 132 | 88 | 224 | 201 | 89 | 84 | 198 | 155 | 272 | 297 | 272 | 212 | 258 | 354 | 340 | 134 | 139 | 108 | 122 | 95 | 130 | 122 | 144 | 85 | 160 | 103 | 100 | 136 | 94 | 142 | 119 | 148 | 127 | 135 | 129 | 161 | 145 | 97 | 199 | 209 | 176 | 94 | 79 | 96 | 129 | 194 | 377 | 238 | 189 |
Ending Cash |
Loading...
|
M | 128 | 132 | 88 | 224 | 201 | 89 | 84 | 198 | 155 | 272 | 297 | 272 | 212 | 258 | 354 | 340 | 134 | 139 | 108 | 122 | 95 | 130 | 122 | 144 | 85 | 160 | 103 | 100 | 136 | 94 | 142 | 119 | 148 | 127 | 135 | 129 | 161 | 145 | 97 | 199 | 209 | 176 | 94 | 79 | 96 | 129 | 194 | 377 | 238 |
Stock-Based Compensation |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 18 | 11 | 10 | 12 | 14 | 15 | 10 | 14 | 14 | 8 | 15 | 14 | 15 | - | - | - | 12 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -1 | -4 | -8 | -2 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 122 | 147 | 102 | 240 | 215 | -2,583 | 92 | 206 | 161 | 165 | 197 | 173 | 116 | 164 | 268 | 244 | 35 | 45 | 18 | 34 | 4 | 38 | 32 | 57 | -2 | 74 | - | - | 50 | 14 | 62 | 44 | 82 | 69 | 82 | 82 | - | 112 | - | - | - | 182 | - | - | - | 127 | - | - | - |
Free Cash Flow |
Loading...
|
M | -5 | 72 | -133 | 29 | 126 | 13 | 26 | 41 | -113 | -98 | 27 | -10 | -27 | -95 | 15 | 232 | -13 | 32 | -12 | 33 | -33 | 16 | -18 | 61 | -74 | 57 | 9 | -35 | 44 | -46 | 11 | -33 | 22 | -7 | 6 | -32 | -25 | 35 | -105 | -21 | 62 | 25 | 16 | -65 | -65 | 45 | -187 | 129 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email