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 | 45 | 42 | 36 | 32 | 27 | 23 | 22 | 22 | 23 | 22 | 21 | 20 | 20 | 19 | 20 | 21 | 20 | 20 | 20 | 20 | 19 | 18 | 16 | 14 | 12 | 19 | 19 | 18 | 18 | 8 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 3 | 3 | 2 | 2 | 1 | 2 | 3 | 4 | 5 | 3 | 2 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 10 | 20 | 27 | 35 | 34 | 31 | 27 | 26 | 17 | 10 | 7 | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 11 | 22 | 11 | 13 | 20 | 7 | -19 | -39 | -49 | -60 | -58 | -56 | -55 | -54 | -54 | -56 | -54 | -54 | -54 | -53 | -39 | -30 | -16 | -14 | -16 | -14 | -12 | -1 | -2 | 0 | -11 | -20 | -27 | -34 | -33 | -31 | -29 | -27 | -12 | 0 | -2 | 1 | -21 | -31 | -26 | -26 | -11 | -8 | -3 |
Operating Cash Flow |
Loading...
|
M | -20 | 95 | 36 | 195 | 206 | -33 | -144 | -143 | -195 | -108 | -105 | -117 | 126 | 140 | 266 | 239 | 40 | 20 | 4 | -2 | 26 | -15 | 27 | 55 | -40 | 78 | -26 | -25 | -25 | -47 | -7 | -13 | -11 | -57 | -16 | -126 | -116 | -29 | -38 | 82 | 39 | -89 | -69 | -272 | -78 | -10 | -55 | 132 | 3 |
Capital Expenditures |
Loading...
|
M | -16 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -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 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 89 | 79 | 79 | 79 | -10 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -5 | -14 | -15 | -14 | -10 | -2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 102 | 0 | -8 | -142 | -142 | -142 | -61 | 208 | 281 | 281 | 207 | 72 | -1 | -2 | -2 | -2 | -7 | -6 | -6 | -7 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | 10 | 16 | 16 | 17 | 5 | 0 | 16 | 16 | 18 | 29 | -8 | 40 | 37 | 74 | 127 | -31 | -27 | -65 | -49 | 60 | 56 | 46 |
Financing Cash Flow |
Loading...
|
M | 102 | 0 | -8 | -142 | -142 | -142 | -61 | 208 | 281 | 281 | 207 | 72 | -1 | -2 | -2 | -2 | -7 | -6 | -6 | -7 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | 10 | 16 | 16 | 17 | 5 | 0 | 16 | 16 | 18 | 29 | -8 | 40 | 37 | 74 | 127 | -31 | -27 | -65 | -49 | 60 | 56 | 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 | 1 | 1 | 1 | 1 | 2 | 1 | 15 | 33 | 44 | 54 | 52 | 48 | 52 | 52 | 54 | 54 | 46 | 51 | 51 | 51 | 44 | 29 | 15 | 12 | 12 | 12 | 12 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -5 | -14 | -15 | -14 | -10 | -2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 611 | 704 | -2,026 | -2,036 | -2,070 | -2,124 | 623 | 728 | 695 | 650 | 650 | 721 | 792 | 711 | 592 | 342 | 132 | 101 | 93 | 107 | 130 | 125 | 161 | 128 | 72 | 123 | 64 | 126 | 170 | 202 | 257 | 277 | 315 | 233 | 276 | 194 | 112 | 112 | 182 | 182 | 182 | 182 | 127 | 127 | 127 | 127 | - | - | - |
Free Cash Flow |
Loading...
|
M | -37 | 94 | 36 | 194 | 206 | -33 | -145 | -144 | -195 | -108 | -105 | -117 | 126 | 139 | 266 | 239 | 40 | 20 | 3 | -2 | 25 | -16 | 26 | 53 | -42 | 76 | -28 | -26 | -25 | -47 | -7 | -13 | -11 | -57 | -16 | -126 | -116 | -29 | -38 | 82 | 39 | -89 | -69 | -272 | -78 | -10 | -55 | 132 | 3 |
StockViz Staff
September 20, 2024
Any question? Send us an email