Cash Flow Statement | Trend | Unit | 2024-04-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 308 | 348 | 475 | 111 | 302 | 352 | 368 | 329 | 274 | 283 | 442 | 264 | 216 | 288 | 222 | 199 | 101 | 197 | 194 | 191 | 182 | 504 | 195 | 236 | 205 | -320 | 177 | 175 | 164 | 168 | 124 | 124 | 91 | 123 | 140 | 103 | 83 | 72 | 16 | 147 | 150 | 195 | 211 | 168 | 166 | 179 | 425 | 243 | 255 | 230 | 289 | 330 | 200 | 193 | 292 | 205 | 108 | 79 | 25 | -19 | -101 | 64 | 231 | 169 | 173 | 120 | 180 | 185 | 123 | 150 | 149 | 2,048 | 131 | 979 | -161 | 104 | 95 | 103 | 74 | 100 | 104 | 71 | 13 | -1,556 | -146 | -369 | -235 | -223 | -247 | -317 | -503 | -214 | 85 | 154 | 305 | 155 | 166 | 131 |
Depreciation and Amortization |
Loading...
|
M | - | 62 | 62 | 71 | 71 | 67 | 73 | 80 | 82 | 82 | 84 | 84 | 77 | 76 | 76 | 77 | 76 | 79 | 76 | 55 | 53 | 54 | 56 | 53 | 50 | 51 | 52 | 51 | 54 | 55 | 56 | 60 | 64 | 66 | 60 | 62 | 63 | 68 | 92 | 98 | 97 | 96 | 95 | 91 | 92 | 94 | 94 | 84 | 61 | 62 | 63 | 63 | 64 | 63 | 67 | 60 | 36 | 40 | 40 | 41 | 40 | 41 | 44 | 57 | 51 | 49 | 48 | 50 | 47 | 46 | 36 | 45 | 48 | 41 | - | 64 | 59 | 63 | 66 | 70 | 75 | 81 | 89 | 91 | 100 | 82 | 187 | 180 | 169 | 199 | 233 | 196 | 166 | 139 | 150 | 146 | 103 | 96 |
Non-Cash Items (Other) |
Loading...
|
M | 81 | 115 | -502 | 290 | 13 | 19 | 41 | 8 | 6 | 31 | -63 | -12 | 9 | -16 | -20 | 11 | 107 | -20 | 12 | 2 | -7 | 288 | 22 | -2 | 20 | 12 | -12 | -56 | 4 | -7 | 53 | 13 | -15 | 2 | -72 | 22 | 7 | 14 | 206 | -16 | 1 | 19 | -18 | 12 | 17 | 12 | 172 | 7 | 8 | -3 | 15 | 23 | -26 | 2 | 10 | -120 | 11 | 25 | -26 | 18 | 12 | 48 | -55 | -42 | -44 | 7 | -95 | -74 | -35 | 4 | 70 | -1,951 | -52 | -879 | 250 | 94 | 39 | 107 | 29 | 33 | 10 | 104 | 23 | 252 | 78 | 383 | 86 | 75 | 1 | 63 | 1,930 | 104 | -68 | 9 | -115 | -4 | -84 | - |
Operating Cash Flow |
Loading...
|
M | 333 | 485 | 516 | 562 | 398 | 296 | 448 | 326 | 283 | 255 | 441 | 334 | 472 | 238 | 377 | 290 | 313 | -59 | 314 | 242 | 252 | 213 | 372 | 197 | 303 | 215 | 288 | 228 | 257 | 116 | 234 | 194 | 256 | 106 | 237 | 91 | 183 | -20 | 166 | 28 | 325 | 194 | 377 | 215 | 315 | 245 | 485 | 240 | 353 | 150 | 510 | 252 | 378 | 120 | 373 | 90 | 224 | 30 | 213 | 41 | 137 | 17 | 258 | 169 | 325 | 4 | 398 | 176 | 302 | 93 | 401 | 65 | 296 | -128 | 419 | 138 | 205 | 137 | 409 | 42 | 172 | 40 | 229 | -91 | -191 | -91 | -143 | -116 | -95 | -144 | 1,273 | 291 | 135 | -197 | 423 | 69 | -38 | 384 |
Capital Expenditures |
Loading...
|
M | -103 | -90 | -84 | -81 | -57 | -76 | -70 | -82 | -64 | -75 | -62 | -55 | -31 | -41 | -27 | -25 | -33 | -34 | -30 | -48 | -39 | -39 | -36 | -33 | -48 | -60 | -58 | -43 | -43 | -32 | -52 | -24 | -25 | -38 | -27 | -19 | -20 | -32 | -45 | -64 | -53 | -45 | -32 | -53 | -51 | -59 | -61 | -49 | -37 | -46 | -50 | -49 | -51 | -38 | -34 | -33 | -29 | -25 | -30 | -30 | -34 | -34 | -44 | -39 | -37 | -34 | -39 | -36 | -42 | -37 | -20 | -60 | -55 | -50 | -1 | -54 | -42 | -44 | -28 | -26 | -35 | -29 | -57 | -62 | -38 | -48 | -88 | -58 | -86 | -69 | -167 | -259 | -282 | -173 | -376 | -226 | -131 | -91 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -1 | -56 | -20 | -28 | -3 | -7 | -16 | -1 | -3 | -564 | -2 | -1 | -28 | 1 | -3 | -3 | -1,160 | -1 | -268 | -248 | -89 | -430 | 1 | -7 | -2 | -57 | 1 | -69 | -26 | 0 | -83 | 10 | -248 | -66 | 14 | 1 | -15 | 18 | -2 | -2 | -10 | -1 | 1 | -9 | -30 | -2,151 | -22 | 20 | 2,999 | 1,545 | 1,545 | -1,533 | -9 | -1,095 | 23 | -10 | 49 | 13 | 10 | 4 | - | - | - | - | - | - | - | - | 884 | 786 | 807 | 981 | - | - | - | - | - | - | - | - | - | - | - | - | 31 | 263 | 263 | 19 | - | - | - | 24 | 248 | 10 | 9 | 24 |
Investing Cash Flow |
Loading...
|
M | - | - | -1 | -56 | -20 | -28 | -3 | -7 | -16 | -1 | -3 | -564 | -2 | -1 | -28 | 1 | -3 | -3 | -1,160 | -1 | -268 | -248 | -89 | -430 | 1 | -7 | -2 | -57 | 1 | -69 | -26 | 0 | -83 | 10 | -248 | -66 | 14 | 1 | -15 | 18 | -2 | -2 | -10 | -1 | 1 | -9 | -30 | -2,151 | -22 | 20 | 2,999 | 1,545 | 1,545 | -1,533 | -9 | -1,095 | 23 | -10 | 49 | 13 | 10 | 4 | - | - | - | - | - | - | - | - | 884 | 786 | 807 | 981 | - | - | - | - | - | - | - | - | - | - | - | - | 31 | 263 | 263 | 19 | - | - | - | 24 | 248 | 10 | 9 | 24 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -55 | 55 | -238 | 203 | -145 | -4 | 175 | 175 | -130 | -75 | 427 | 134 | -1,378 | 1,248 | 25 | 60 | 596 | 600 | 600 | 600 | -210 | -315 | -30 | 135 | -70 | 39 | 52 | 89 | 25 | 27 | 155 | 80 | 262 | - | - | - | 555 | -465 | - | - | - | 342 | - | - | 146 | -1 | - | - | -1,500 | - | - | - | - | 742 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -230 | -25 | -80 | -335 | -85 | -75 | -135 | -323 | -234 | -447 | -136 | -113 | -195 | -344 | -250 | -33 | -126 | -60 | -49 | -549 | -50 | -75 | -86 | -243 | -46 | -47 | 194 | 32 | -83 | -111 | -46 | -94 | -94 | -200 | 267 | -99 | -162 | -6 | 200 | -50 | -50 | -100 | 900 | -681 | -140 | -79 | -94 | 29 | -44 | -34 | -35 | -192 | 0 | -270 | -52 | -94 | -165 | -100 | 0 | - | -32 | -125 | -251 | -250 | -263 | -237 | -631 | -677 | -382 | -254 | -56 | -701 | -487 | -2,991 | -290 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,068 |
Dividends Paid |
Loading...
|
M | 69 | 69 | 66 | 66 | 66 | 67 | 62 | 62 | 63 | 63 | 59 | 59 | 59 | 59 | 55 | 56 | 55 | 56 | 51 | 51 | 52 | 52 | 47 | 48 | 48 | 48 | 43 | 42 | 43 | 42 | 38 | 37 | 37 | 38 | 33 | 33 | 33 | 34 | 44 | 44 | 44 | 44 | 39 | 41 | 41 | 35 | 34 | 35 | 35 | 0 | 0 | 0 | 0 | 1,500 | 30 | 747 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | 840 | - | 700 | 2,200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,068 | 2,068 | 2,068 | 2,068 |
Other Financial Activities |
Loading...
|
M | -1 | -25 | -55 | 3,238 | 1,059 | 414 | 298 | 992 | 334 | 177 | 101 | -1 | -8 | 713 | 121 | -5 | 366 | 399 | 1,055 | 18 | 10 | -17 | -1 | 144 | -1 | 246 | -196 | 147 | -1 | 119 | 238 | 26 | 161 | 100 | 3 | 22 | 94 | -796 | 754 | 126 | 22 | 3 | -766 | -5 | 16 | 2 | 395 | -2,200 | -57 | -23 | 1,500 | -32 | -126 | 1,500 | 326 | 1,489 | -2 | -31 | 1,068 | 325 | 275 | 275 | 316 | 240 | 250 | -295 | 597 | -4 | -36 | -93 | 1,361 | 700 | 1,383 | 4,376 | -681 | 3 | -23 | 46 | 2 | -34 | 3 | -34 | -1 | -65 | 4 | -47 | -1 | -3 | -26 | 1,153 | -675 | 12 | 217 | 446 | -19 | 31 | -13 | 1,192 |
Financing Cash Flow |
Loading...
|
M | -1 | -25 | -55 | 3,238 | 1,059 | 414 | 298 | 992 | 334 | 177 | 101 | -1 | -8 | 713 | 121 | -5 | 366 | 399 | 1,055 | 18 | 10 | -17 | -1 | 144 | -1 | 246 | -196 | 147 | -1 | 119 | 238 | 26 | 161 | 100 | 3 | 22 | 94 | -796 | 754 | 126 | 22 | 3 | -766 | -5 | 16 | 2 | 395 | -2,200 | -57 | -23 | 1,500 | -32 | -126 | 1,500 | 326 | 1,489 | -2 | -31 | 1,068 | 325 | 275 | 275 | 316 | 240 | 250 | -295 | 597 | -4 | -36 | -93 | 1,361 | 700 | 1,383 | 4,376 | -681 | 3 | -23 | 46 | 2 | -34 | 3 | -34 | -1 | -65 | 4 | -47 | -1 | -3 | -26 | 1,153 | -675 | 12 | 217 | 446 | -19 | 31 | -13 | 1,192 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -4 | - | - | - | 9 | 10 | - | -7 | -1 | -1 | 1 | -7 | 9 | -11 | -15 | -15 | 24 | -7 | 18 | 1 | -5 | -10 | -5 | 30 | -16 | -5 | -16 | 4 | -31 | -30 | 1 | 10 | -12 | 13 | -18 | -10 | -11 | 7 | -6 | -2 | - | 14 | - | - | 3 | 19 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,748 | 1,590 | 1,332 | 1,178 | 1,253 | 1,056 | 1,073 | 1,188 | 1,116 | 1,490 | 1,435 | 1,387 | 1,336 | 1,447 | 1,364 | 1,329 | 1,232 | 1,388 | 1,771 | 2,161 | 2,064 | 2,254 | 2,131 | 3,011 | 2,887 | 2,678 | 2,563 | 2,389 | 2,241 | 2,289 | 2,199 | 2,139 | 1,931 | 2,003 | 2,075 | 2,197 | 2,118 | 3,028 | 2,391 | 2,950 | 2,742 | 2,675 | 2,330 | 2,519 | 2,450 | 2,351 | 1,923 | 3,896 | 3,662 | 3,527 | 3,101 | 2,975 | 2,638 | 2,649 | 2,317 | 2,646 | 2,481 | 2,479 | 1,479 | 1,400 | 1,362 | 1,405 | 1,640 | 1,710 | 1,385 | 1,826 | 1,486 | 2,050 | 2,090 | 2,262 | 2,249 | 2,657 | 2,737 | 2,226 | 2,782 | 2,685 | 2,483 | 2,315 | 1,937 | 1,842 | 1,678 | 1,607 | 1,430 | 1,533 | 1,754 | 1,844 | 2,105 | 2,235 | 2,188 | 1,170 | 999 | 809 | 433 | 996 | 703 | 978 | 1,368 | - |
Ending Cash |
Loading...
|
M | 1,671 | 1,748 | 1,593 | 1,332 | 1,178 | 1,253 | 1,056 | 1,073 | 1,188 | 1,116 | 1,490 | 1,435 | 1,387 | 1,336 | 1,447 | 1,364 | 1,329 | 1,232 | 1,388 | 1,771 | 2,161 | 2,064 | 2,247 | 2,131 | 3,011 | 2,887 | 2,678 | 2,563 | 2,389 | 2,241 | 2,289 | 2,199 | 2,139 | 1,931 | 2,003 | 2,075 | 2,197 | 2,118 | 3,028 | 2,391 | 2,950 | 2,742 | 2,675 | 2,330 | 2,519 | 2,450 | 2,351 | 1,923 | 3,896 | 3,662 | 3,527 | 3,101 | 2,975 | 2,638 | 2,649 | 2,317 | 2,646 | 2,481 | 2,479 | 1,479 | 1,400 | 1,362 | 1,405 | 1,640 | 1,710 | 1,385 | 1,826 | 1,486 | 2,050 | 2,090 | 2,262 | 2,249 | 2,657 | 2,737 | 2,226 | 2,782 | 2,685 | 2,483 | 2,315 | 1,937 | 1,842 | 1,678 | 1,607 | 1,430 | 1,533 | 1,754 | 1,844 | 2,105 | 2,235 | 2,188 | 1,170 | 999 | 809 | 433 | 996 | 703 | 978 | 1,368 |
Stock-Based Compensation |
Loading...
|
M | - | 44 | 14 | 29 | 24 | 44 | 26 | 28 | 27 | 44 | 22 | 22 | 26 | 40 | 20 | 19 | 17 | 27 | 15 | 17 | 16 | 24 | 14 | 13 | 12 | 31 | 12 | 13 | 15 | 20 | 11 | 11 | 13 | 23 | 11 | 10 | 11 | 22 | 19 | 19 | 22 | 36 | 18 | 17 | 18 | 31 | 15 | 16 | 16 | 27 | 14 | 14 | 16 | 28 | 15 | 13 | 13 | 25 | 15 | 17 | 39 | 21 | 82 | 67 | 49 | 30 | 139 | 103 | 76 | 36 | 94 | 82 | 61 | 36 | 9 | -76 | -20 | -88 | 29 | -25 | -1 | -92 | -21 | -183 | -56 | -106 | 89 | -1 | 23 | -42 | -145 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -230 | -25 | -80 | -335 | -85 | -75 | -135 | -323 | -234 | -447 | -136 | -113 | -195 | -344 | -250 | -33 | -126 | -60 | -49 | -549 | -50 | -75 | -86 | -243 | -46 | -47 | 194 | 32 | -83 | -111 | -46 | -94 | -94 | -200 | 267 | -99 | -162 | -6 | 200 | -50 | -50 | -100 | 900 | -681 | -140 | -79 | -94 | 29 | -44 | -34 | -35 | -192 | 0 | -270 | -52 | -94 | -165 | -100 | 0 | - | -32 | -125 | -251 | -250 | -263 | -237 | -631 | -677 | -382 | -254 | -56 | -701 | -487 | -2,991 | -290 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,068 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,245 | 2,721 | 2,583 | 2,270 | 2,283 | 2,142 | 1,917 | 1,788 | 1,830 | 1,890 | 2,091 | 1,908 | 1,756 | 1,796 | 1,948 | 1,931 | 1,226 | 1,210 | 1,109 | 1,835 | 2,694 | 2,617 | 2,677 | 2,653 | 3,160 | 3,036 | 2,906 | 2,755 | 2,613 | 2,547 | 2,691 | 2,379 | 2,355 | 2,452 | 2,700 | 2,625 | 2,690 | 2,754 | 3,808 | 3,255 | 3,665 | 3,524 | 3,367 | 3,034 | 2,910 | 2,866 | 2,736 | 2,121 | 4,175 | 4,010 | 3,732 | 3,718 | 3,504 | 3,192 | 3,086 | 2,818 | 3,003 | 2,970 | 2,838 | 1,906 | 1,784 | 1,878 | 1,883 | 2,180 | 2,141 | 2,396 | 2,008 | 1,771 | 2,237 | 2,377 | 2,420 | 2,540 | 2,792 | 2,989 | 2,511 | 3,155 | 3,048 | 2,878 | 2,706 | 2,584 | 2,349 | 2,241 | 1,983 | 1,962 | 2,303 | 2,536 | 2,699 | 3,021 | 3,651 | 3,807 | 2,797 | 1,852 | 1,900 | 2,391 | 2,897 | 2,834 | 2,871 | 2,915 |
Free Cash Flow |
Loading...
|
M | 230 | 395 | 432 | 481 | 341 | 220 | 378 | 244 | 219 | 180 | 379 | 279 | 441 | 197 | 350 | 265 | 280 | -93 | 284 | 194 | 213 | 174 | 336 | 164 | 255 | 155 | 230 | 185 | 214 | 84 | 182 | 170 | 231 | 68 | 210 | 72 | 163 | -52 | 121 | -36 | 272 | 149 | 345 | 162 | 264 | 186 | 424 | 191 | 316 | 104 | 460 | 203 | 327 | 82 | 339 | 57 | 195 | 5 | 183 | 11 | 103 | -17 | 214 | 130 | 288 | -30 | 359 | 140 | 260 | 56 | 381 | 5 | 241 | -178 | 420 | 84 | 163 | 93 | 381 | 16 | 137 | 11 | 172 | -153 | -229 | -139 | -231 | -174 | -181 | -213 | 1,106 | 32 | -147 | -370 | 47 | -157 | -169 | 293 |
StockViz Staff
September 16, 2024
Any question? Send us an email