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 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,675 | 1,973 | 1,408 | 2,048 | 1,551 | 1,996 | 1,692 | 1,819 | 1,658 | 1,820 | 1,437 | 1,570 | 1,461 | 1,522 | 1,305 | 1,253 | 1,252 | 1,375 | 1,146 | 1,269 | 1,141 | 1,291 | 1,048 | 1,058 | 920 | 1,189 | 983 | 705 | 887 | 1,060 | 1,131 | 950 | 1,400 | 869 | 788 | 850 | 743 | 892 | 760 | 882 | 722 | 812 | 727 | 874 | 1,187 | 766 | 636 | 763 | 714 | 712 | 683 | 699 | 566 | 606 | 510 | 564 | 462 | 445 | 255 | 444 | 411 | 480 | 435 | 469 | 407 | 381 | 317 | 345 | 297 | 284 | 346 | 342 | 70 | 215 | 229 | 305 | 210 | 196 | 183 | 210 | 123 | 174 | 121 | 132 | 119 | 127 | 38 | 114 | 11 | 82 | 1,057 | - | 420 | 416 |
Depreciation and Amortization |
Loading...
|
M | 529 | 521 | 641 | 601 | 532 | 506 | 535 | 524 | 528 | 501 | 486 | 479 | 458 | 468 | 487 | 445 | 442 | 399 | 240 | 221 | 220 | 212 | 235 | 238 | 221 | 233 | 232 | 194 | 188 | 187 | 193 | 181 | 173 | 182 | 174 | 153 | 152 | 167 | 164 | 162 | 149 | 145 | 154 | 142 | 157 | 140 | 179 | 135 | 147 | 133 | 141 | 131 | 121 | 120 | 125 | 116 | 119 | 115 | 128 | 116 | 135 | 120 | 137 | 118 | 111 | 125 | 116 | 79 | 104 | 145 | 92 | 75 | 75 | 79 | 75 | 85 | 69 | 53 | 59 | 55 | 80 | 63 | 58 | 56 | 62 | 61 | 70 | 74 | 73 | 69 | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -140 | 43 | 977 | -286 | 38 | 55 | 186 | 10 | -40 | 30 | -121 | -31 | -156 | -104 | -43 | 26 | -48 | -121 | 49 | -6 | 47 | -42 | -170 | -17 | -96 | -5 | 32 | 548 | -13 | -141 | -397 | 7 | -528 | -79 | 334 | -62 | -115 | 119 | -130 | 31 | 23 | 46 | 81 | 28 | -249 | 68 | 43 | 71 | 33 | 29 | 19 | 80 | 32 | 23 | 45 | 20 | -5 | 89 | 311 | -133 | 122 | 90 | 100 | 110 | 111 | 80 | 104 | 80 | 80 | 68 | 102 | 172 | 102 | 175 | 166 | 136 | 109 | 141 | 130 | 183 | 116 | 90 | 138 | 194 | 109 | 153 | 110 | 158 | 236 | 230 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 2,101 | 499 | 3,409 | 3,289 | 2,330 | 495 | 3,790 | 3,065 | 2,155 | 531 | 2,436 | 2,401 | 2,535 | 1,603 | 3,156 | 2,741 | 1,531 | 787 | 2,116 | 2,124 | 1,360 | 1,028 | 2,109 | 1,988 | 924 | 1,006 | 1,942 | 1,793 | 155 | 1,084 | 2,055 | 1,591 | 317 | 611 | 1,505 | 1,413 | 301 | 873 | 1,649 | 1,363 | 292 | 181 | 1,276 | 1,502 | 634 | -109 | 1,708 | 1,216 | 858 | 475 | 1,381 | 1,353 | 601 | 106 | 1,252 | 961 | 660 | 219 | 1,047 | 1,015 | 631 | 468 | 1,031 | 1,080 | 724 | -31 | 777 | 978 | 710 | 166 | 810 | 806 | 684 | 368 | 567 | 594 | 787 | -61 | 393 | 376 | 861 | 126 | 434 | 467 | 414 | 198 | 517 | 291 | 453 | -197 | 2,281 | 1,994 | 1,393 | 2,131 |
Capital Expenditures |
Loading...
|
M | -110 | -69 | -180 | -142 | -108 | -99 | -177 | -195 | -165 | -182 | -236 | -158 | -93 | -93 | -189 | -150 | -165 | -95 | -241 | -140 | -140 | -78 | -179 | -174 | -133 | -133 | -191 | -136 | -104 | -85 | -160 | -94 | -148 | -95 | -148 | -114 | -82 | -52 | -101 | -85 | -76 | -59 | -102 | -91 | -90 | -87 | -115 | -90 | -85 | -81 | -137 | -113 | -79 | -75 | -102 | -58 | -44 | -35 | -75 | -44 | -53 | -72 | -87 | -66 | -79 | -89 | -139 | -82 | -76 | -67 | -97 | -59 | -72 | -78 | -131 | -70 | -61 | -55 | -102 | -79 | -55 | -47 | -78 | -55 | -60 | -19 | -107 | -65 | -49 | -42 | -378 | -301 | -180 | -315 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 2 | -2,094 | 146 | -371 | -683 | 3 | -469 | -111 | -1,731 | 8 | 15 | 3 | -353 | -288 | -735 | -432 | -71 | -163 | -515 | -312 | -195 | -216 | -96 | -213 | -126 | -437 | -412 | -240 | -605 | -717 | -84 | 484 | -612 | -346 | -322 | -80 | -37 | -63 | -63 | -471 | -137 | -430 | -61 | -86 | -209 | 3 | -10 | -2 | -159 | -184 | 1 | -57 | -59 | -12 | -28 | -1 | 3 | - | - | - | 1 | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 2 | -2,094 | 146 | -371 | -683 | 3 | -469 | -111 | -1,731 | 8 | 15 | 3 | -353 | -288 | -735 | -432 | -71 | -163 | -515 | -312 | -195 | -216 | -96 | -213 | -126 | -437 | -412 | -240 | -605 | -717 | -84 | 484 | -612 | -346 | -322 | -80 | -37 | -63 | -63 | -471 | -137 | -430 | -61 | -86 | -209 | 3 | -10 | -2 | -159 | -184 | 1 | -57 | -59 | -12 | -28 | -1 | 3 | - | - | - | 1 | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -8 | 94 | 0 | 1 | -2 | -5 | -3 | -5 | -3 | -7 | -1 | -1 | 0 | -7 | 0 | 0 | -1 | -4 | 0 | -1 | 0 | -4 | -1 | 0 | 0 | -3 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,322 | -1,191 | -1,005 | -789 | -1,118 | -1,419 | -605 | -972 | -1,693 | -845 | -915 | -835 | -1,185 | -769 | -590 | -627 | -970 | -729 | -407 | -488 | -1,008 | -788 | -552 | -720 | -804 | -563 | -657 | -589 | -816 | -588 | -640 | -478 | -829 | -658 | -664 | -518 | -601 | -670 | -658 | -441 | -739 | -722 | -1,097 | -618 | -609 | -221 | -696 | -653 | -465 | -285 | -731 | -644 | -177 | -620 | -738 | -447 | -434 | -451 | -525 | -283 | -357 | -690 | -609 | -484 | -549 | -619 | -401 | -835 | -348 | -724 | -260 | -290 | -384 | -1,153 | -554 | -810 | -221 | -39 | -1,319 | -348 | -72 | -1,721 | -40 | -219 | -232 | -69 | -248 | -181 | -110 | -21 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 813 | 810 | 706 | 708 | 708 | 706 | 614 | 614 | 617 | 613 | 558 | 559 | 561 | 558 | 509 | 509 | 511 | 508 | 1,862 | 932 | 931 | 933 | 931 | 855 | 854 | 854 | 1,568 | 782 | 785 | 785 | 66 | 717 | 721 | 721 | 1,353 | 675 | 679 | 679 | 1,255 | 625 | 630 | 630 | 1,122 | 562 | 560 | 560 | 951 | 476 | 475 | 475 | 644 | 323 | 321 | 321 | 824 | 273 | 1 | 551 | 378 | 378 | 378 | 378 | 334 | 334 | 334 | 334 | 293 | 293 | 293 | 293 | 268 | 268 | 268 | 268 | - | - | - | - | - | - | - | - | - | - | - | - | 766 | 765 | 764 | 489 | 2,282 | 1,950 | 1,229 | 1,893 |
Other Financial Activities |
Loading...
|
M | -14 | 686 | 74 | -13 | -31 | -18 | -31 | -15 | -20 | -20 | -21 | -10 | -9 | -11 | -20 | -11 | -8 | -10 | -38 | -10 | -4 | -7 | -66 | -3 | -43 | -2 | -11 | -2 | -4 | -2 | -14 | 2 | 35 | 32 | -2 | 3 | 23 | 26 | 2 | 5 | 51 | 33 | 15 | -1 | 31 | 39 | -4 | 10 | -2 | 32 | 27 | 24 | 19 | 66 | -14 | 23 | 1 | 20 | 378 | -5 | -24 | 9 | 7 | -10 | -16 | 31 | -6 | 2 | -17 | 10 | -17 | -22 | 28 | 14 | -25 | -26 | -3 | 3 | -41 | -3 | 5 | 69 | -41 | -48 | 8 | -93 | -1 | -63 | -319 | -475 | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -14 | 686 | 74 | -13 | -31 | -18 | -31 | -15 | -20 | -20 | -21 | -10 | -9 | -11 | -20 | -11 | -8 | -10 | -38 | -10 | -4 | -7 | -66 | -3 | -43 | -2 | -11 | -2 | -4 | -2 | -14 | 2 | 35 | 32 | -2 | 3 | 23 | 26 | 2 | 5 | 51 | 33 | 15 | -1 | 31 | 39 | -4 | 10 | -2 | 32 | 27 | 24 | 19 | 66 | -14 | 23 | 1 | 20 | 378 | -5 | -24 | 9 | 7 | -10 | -16 | 31 | -6 | 2 | -17 | 10 | -17 | -22 | 28 | 14 | -25 | -26 | -3 | 3 | -41 | -3 | 5 | 69 | -41 | -48 | 8 | -93 | -1 | -63 | -319 | -475 | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77 | -53 | -18 | 11 | -32 | -42 | 25 | 10 | -70 | -89 | 38 | -13 | 48 | 22 | 33 | -60 | 3 | 21 | -18 | -28 | -67 | -21 | -86 | -106 | -27 | 20 | -16 | 48 | -25 | -50 | -35 | 21 | 59 | -110 | 85 | -257 | -1 | 94 | 98 | 54 | 91 | -129 | -155 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 7,141 | 9,045 | 8,535 | 6,239 | 5,900 | 7,890 | 6,704 | 5,466 | 5,637 | 8,168 | 10,009 | 9,167 | 8,594 | 8,415 | 6,442 | 5,436 | 5,811 | 6,127 | 4,769 | 4,465 | 4,364 | 5,061 | 3,929 | 3,595 | 3,682 | 4,127 | 3,382 | 3,239 | 4,077 | 4,906 | 3,498 | 3,035 | 3,073 | 4,361 | 4,026 | 4,061 | 4,472 | 4,921 | 4,049 | 3,680 | 4,527 | 5,632 | 5,938 | 5,636 | 5,679 | 6,641 | 5,629 | 5,569 | 5,092 | 5,701 | 5,257 | 4,678 | 4,160 | 4,838 | 4,312 | 4,115 | 4,000 | 4,542 | 4,002 | 2,978 | 2,783 | 3,603 | 3,326 | 2,584 | 2,472 | 3,314 | 3,094 | 2,960 | 2,438 | 3,067 | 2,794 | 2,034 | 1,686 | 2,484 | 2,773 | 3,060 | 2,274 | 2,553 | 3,515 | 2,854 | 2,330 | 2,332 | 1,962 | 1,685 | 1,474 | 1,317 | 1,113 | 1,131 | 1,130 | 1,880 | - | - | - | - |
Ending Cash |
Loading...
|
M | 5,121 | 7,141 | 9,045 | 8,535 | 6,239 | 5,900 | 7,890 | 6,704 | 5,466 | 5,637 | 8,168 | 10,009 | 9,167 | 8,594 | 8,415 | 6,442 | 5,436 | 5,811 | 6,127 | 4,769 | 4,465 | 4,364 | 5,061 | 3,929 | 3,595 | 3,682 | 4,127 | 3,382 | 3,239 | 4,077 | 4,906 | 3,498 | 3,035 | 3,073 | 4,361 | 4,026 | 4,061 | 4,472 | 4,921 | 4,049 | 3,680 | 4,527 | 5,632 | 5,938 | 5,636 | 5,679 | 6,641 | 5,629 | 5,569 | 5,092 | 5,701 | 5,257 | 4,678 | 4,160 | 4,838 | 4,312 | 4,115 | 4,000 | 4,542 | 4,002 | 2,978 | 2,783 | 3,603 | 3,326 | 2,584 | 2,472 | 3,314 | 3,094 | 2,960 | 2,438 | 3,067 | 2,794 | 2,034 | 1,686 | 2,484 | 2,773 | 3,060 | 2,274 | 2,553 | 3,515 | 2,854 | 2,330 | 2,332 | 1,962 | 1,685 | 1,474 | 1,317 | 1,113 | 1,131 | 1,130 | 1,880 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 642 | 423 | 383 | 473 | 632 | 425 | 360 | 407 | 547 | 366 | 276 | 331 | 425 | 311 | 260 | 291 | 372 | 275 | 236 | 264 | 347 | 247 | 225 | 246 | 293 | 213 | 183 | 210 | 253 | 150 | 174 | 227 | 229 | 129 | 149 | 196 | 207 | 129 | 151 | 186 | 207 | 127 | 143 | 175 | 184 | 114 | 126 | 151 | 161 | 101 | 106 | 126 | 133 | 85 | 99 | 107 | 121 | 99 | 110 | 384 | 132 | 117 | 118 | 143 | 124 | 110 | 88 | 127 | 127 | 123 | 162 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,322 | -1,191 | -1,005 | -789 | -1,118 | -1,419 | -605 | -972 | -1,693 | -845 | -915 | -835 | -1,185 | -769 | -590 | -627 | -970 | -729 | -407 | -488 | -1,008 | -788 | -552 | -720 | -804 | -563 | -657 | -589 | -816 | -588 | -640 | -478 | -829 | -658 | -664 | -518 | -601 | -670 | -658 | -441 | -739 | -722 | -1,097 | -618 | -609 | -221 | -696 | -653 | -465 | -285 | -731 | -644 | -177 | -620 | -738 | -447 | -434 | -451 | -525 | -283 | -357 | -690 | -609 | -484 | -549 | -619 | -401 | -835 | -348 | -724 | -260 | -290 | -384 | -1,153 | -554 | -810 | -221 | -39 | -1,319 | -348 | -72 | -1,721 | -40 | -219 | -232 | -69 | -248 | -181 | -110 | -21 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 285 | 477 | 156 | 537 | 342 | 466 | 149 | 498 | 293 | 409 | 126 | 392 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,193 | 5,775 | 5,373 | 6,288 | 4,711 | 4,212 | 4,087 | 4,445 | 3,645 | 3,390 | 3,958 | 6,215 | 5,470 | 5,807 | 5,087 | 4,318 | 4,228 | 4,407 | 4,389 | 3,590 | 3,614 | 3,364 | 3,434 | 2,783 | 2,917 | 2,441 | 2,273 | 2,051 | 2,411 | 2,198 | 3,024 | 3,415 | 3,106 | 2,151 | 3,047 | 3,181 | 3,514 | 3,439 | 3,746 | 3,519 | 3,346 | 3,463 | 3,683 | 4,448 | 4,651 | 4,036 | 4,479 | 3,865 | 4,017 | 3,418 | 3,565 | 3,775 | 3,662 | 3,023 | 2,996 | 3,014 | 2,965 | 2,752 | 2,839 | 2,716 | 2,066 | 1,806 | 2,311 | 2,067 | 1,566 | 1,568 | 1,009 | 1,372 | 1,482 | 1,281 | 1,537 | 1,202 | 909 | 926 | 1,823 | 2,048 | 2,391 | 2,147 | 1,683 | 2,636 | 1,837 | 1,802 | 1,686 | 1,479 | 1,203 | 1,077 | 734 | 1,041 | 852 | 713 | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 1,991 | 430 | 3,229 | 3,148 | 2,223 | 397 | 3,613 | 2,870 | 1,991 | 349 | 2,200 | 2,243 | 2,442 | 1,510 | 2,967 | 2,591 | 1,365 | 692 | 1,875 | 1,983 | 1,220 | 950 | 1,930 | 1,814 | 791 | 872 | 1,751 | 1,657 | 50 | 999 | 1,895 | 1,497 | 169 | 517 | 1,357 | 1,300 | 220 | 821 | 1,548 | 1,278 | 216 | 122 | 1,173 | 1,412 | 544 | -195 | 1,593 | 1,125 | 772 | 394 | 1,244 | 1,240 | 523 | 31 | 1,150 | 903 | 616 | 184 | 971 | 971 | 578 | 396 | 944 | 1,014 | 645 | -120 | 638 | 896 | 634 | 99 | 713 | 746 | 612 | 290 | 436 | 524 | 726 | -116 | 291 | 297 | 806 | 79 | 356 | 412 | 354 | 179 | 409 | 226 | 405 | -239 | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email