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 | 2000-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 89 | 101 | 83 | 105 | 83 | 75 | 115 | 106 | 75 | 88 | 98 | 86 | 63 | 60 | 74 | 60 | 57 | 57 | 96 | 88 | 66 | 80 | 108 | 73 | 97 | 72 | 91 | 82 | 67 | 82 | 83 | 74 | 66 | 68 | 60 | 65 | 46 | 51 | 55 | 44 | 33 | 45 | 45 | 32 | 25 | 26 | 33 | 34 | 20 | 30 | 34 | 27 | 20 | 24 | 27 | 21 | 8 | 23 | 29 | 22 | 14 | 19 | 42 | 41 | 34 | 31 | 51 | 39 | 24 | 34 | 41 | 29 | 15 | 22 | 28 | 20 | -8 | 13 | 27 | 18 | 10 | 13 | 14 | 15 | 8 | 10 | 15 | 15 | 11 | 12 | 6 | 84 |
Depreciation and Amortization |
Loading...
|
M | 23 | 23 | 23 | 22 | 22 | 27 | 23 | 24 | 24 | 24 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 24 | 23 | 22 | 22 | 21 | 22 | 20 | 19 | 19 | 18 | 20 | 19 | 17 | 14 | 18 | 16 | 14 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 9 | 10 | 10 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 10 | 9 | 10 | 10 | 10 | 9 | 10 | 10 | 11 | 10 | 10 | 10 | 9 | 11 | 12 | 11 | 11 | 11 | 12 | 12 | 10 | 13 | 13 | 13 | 14 | - |
Non-Cash Items (Other) |
Loading...
|
M | 33 | 0 | -9 | -10 | 33 | 16 | -1 | - | -1 | -88 | 5 | -114 | -10 | 4 | 8 | 2 | - | 0 | 0 | 0 | - | 0 | -5 | - | - | 0 | 0 | 1 | -3 | -13 | -1 | -5 | 0 | -15 | 8 | -10 | -3 | -9 | 0 | -1 | -5 | -5 | -2 | -3 | 0 | -5 | 0 | 0 | -3 | -1 | -5 | 5 | 1 | -1 | -6 | 14 | 3 | 0 | 3 | 3 | 1 | 3 | 7 | 2 | -4 | 1 | 2 | 1 | -3 | -6 | 3 | -3 | -11 | 2 | 2 | 2 | 3 | 2 | 4 | 6 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | -2 | 1 | -53 | - |
Operating Cash Flow |
Loading...
|
M | 103 | 190 | 107 | 165 | 120 | 187 | 151 | 38 | 44 | 84 | 93 | 104 | 89 | 124 | 127 | 164 | 85 | 130 | 183 | 124 | 57 | 132 | 53 | 122 | 39 | 140 | 137 | 108 | 33 | 39 | 102 | 124 | 68 | 51 | 131 | 83 | 29 | 47 | 104 | 71 | 14 | 43 | 65 | 68 | 14 | -15 | 69 | 65 | 10 | 28 | 80 | 53 | 23 | 5 | 64 | 50 | 6 | 41 | 65 | 31 | 4 | -8 | 115 | 54 | 29 | 27 | 118 | 63 | 23 | 37 | 92 | 48 | 3 | 13 | 76 | 54 | 25 | -18 | 64 | 26 | 19 | 4 | 70 | 36 | 40 | 14 | 49 | 49 | 29 | 20 | 83 | 64 |
Capital Expenditures |
Loading...
|
M | -14 | -15 | -19 | -12 | -17 | -18 | -19 | -14 | -15 | -9 | -13 | -9 | -10 | -11 | -17 | -13 | -13 | -12 | -13 | -15 | -11 | -14 | -11 | -11 | -11 | -10 | -12 | -19 | -16 | -20 | -22 | -18 | -21 | -23 | -14 | -15 | -9 | -19 | -11 | -8 | -8 | -9 | -9 | -10 | -11 | -11 | -13 | -9 | -5 | -4 | -6 | -6 | -5 | -7 | -6 | -6 | -5 | -4 | -6 | -3 | -7 | -5 | -6 | -7 | -8 | -6 | -12 | -9 | -8 | -8 | -12 | -7 | -5 | -4 | -7 | -7 | -7 | -12 | -21 | -12 | -11 | -10 | -10 | -5 | -6 | -7 | -10 | -7 | -8 | -9 | -9 | -63 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 0 | -24 | -28 | 3 | 4 | 0 | 0 | -3 | 0 | -74 | 0 | -3 | -3 | 0 | 0 | -1 | -304 | 6 | 3 | 0 | -3 | 0 | 137 | 26 | 0 | 13 | 0 | 0 | 5 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 7 | 0 | 0 | 4 | 0 | 0 | -4 | 90 | -9 | -44 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | - | - | - | - | - | 3 | 7 | 5 | 3 | - |
Investing Cash Flow |
Loading...
|
M | - | 0 | -24 | -28 | 3 | 4 | 0 | 0 | -3 | 0 | -74 | 0 | -3 | -3 | 0 | 0 | -1 | -304 | 6 | 3 | 0 | -3 | 0 | 137 | 26 | 0 | 13 | 0 | 0 | 5 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 7 | 0 | 0 | 4 | 0 | 0 | -4 | 90 | -9 | -44 | -36 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | - | - | - | - | - | 3 | 7 | 5 | 3 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | -18 | -104 | 122 | 122 | 122 | -4 | -4 | -2 | 99 | -3 | -3 | 50 | 0 | 0 | 0 | 31 | 55 | 158 | 237 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | 3 | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -20 | -48 | -50 | -95 | -45 | -77 | -111 | -296 | -52 | -56 | -94 | -3 | -83 | -255 | -69 | 0 | 0 | 0 | -33 | -48 | -24 | -25 | 0 | -104 | -194 | 1 | 713 | -358 | 0 | 0 | 4 | 4 | 0 | 6 | 4 | 0 | 3 | 5 | 0 | 3 | 0 | 3 | 5 | 1 | 1 | 8 | 12 | 0 | 6 | -9 | -58 | 1 | 5 | -3 | -36 | - | - | 1 | -61 | - | - | - | -20 | -5 | -38 | -93 | -15 | - | - | -30 | -60 | -134 | 10 | -10 | 4 | - | - | - | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | -7 | 0 | -1 | 0 | -12 | -86 | 122 | 1 | 2 | -1 | 1 | 0 | -3 | 0 | 0 | 400 | -4 | -1 | 0 | 0 | -4 | 157 | -1 | -1 | -5 | 0 | 0 | 1 | 9 | 11 | 10 | 2 | 20 | 9 | -7 | 6 | 11 | -3 | 1 | 10 | 8 | 7 | 2 | 1 | 14 | 2 | 0 | 9 | 2 | 1 | 2 | 3 | 6 | 241 | 3 | 349 | 0 | 0 | 61 | -157 | 0 | 2 | -4 | 4 | 65 | 1 | 2 | 4 | 8 | 1 | 86 | -72 | 2 | -18 | -15 | -9 | 18 | -32 | -5 | -8 | 4 | 33 | -25 | -24 | 1 | -32 | -33 | -41 | 16 | -75 | - |
Financing Cash Flow |
Loading...
|
M | 0 | -7 | 0 | -1 | 0 | -12 | -86 | 122 | 1 | 2 | -1 | 1 | 0 | -3 | 0 | 0 | 400 | -4 | -1 | 0 | 0 | -4 | 157 | -1 | -1 | -5 | 0 | 0 | 1 | 9 | 11 | 10 | 2 | 20 | 9 | -7 | 6 | 11 | -3 | 1 | 10 | 8 | 7 | 2 | 1 | 14 | 2 | 0 | 9 | 2 | 1 | 2 | 3 | 6 | 241 | 3 | 349 | 0 | 0 | 61 | -157 | 0 | 2 | -4 | 4 | 65 | 1 | 2 | 4 | 8 | 1 | 86 | -72 | 2 | -18 | -15 | -9 | 18 | -32 | -5 | -8 | 4 | 33 | -25 | -24 | 1 | -32 | -33 | -41 | 16 | -75 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 0 | -1 | 0 | -1 | 2 | 1 | 1 | -2 | 1 | 2 | -5 | -2 | -3 | -1 | -2 | -3 | -1 | -1 | - | 1 | 0 | -1 | -1 | 1 | 3 | -3 | 0 | -4 | -1 | 0 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 513 | 398 | 359 | 339 | 284 | 223 | 318 | 476 | 504 | 491 | 594 | 499 | 507 | 561 | 521 | 381 | 267 | 461 | 334 | 232 | 215 | 129 | 94 | 230 | 429 | 311 | 190 | 463 | 451 | 413 | 337 | 224 | 560 | 757 | 652 | 601 | 583 | 553 | 467 | 408 | 398 | 359 | 302 | 263 | 268 | 285 | 228 | 181 | 173 | 170 | 161 | 126 | 152 | 191 | 195 | 156 | 48 | 19 | 28 | 72 | 265 | 297 | 216 | 185 | 202 | 214 | 178 | 123 | 103 | 89 | 72 | 70 | 105 | 99 | 44 | 10 | 4 | 14 | 10 | 7 | 13 | 16 | 10 | 9 | 5 | 3 | 1 | 1 | 15 | 10 | 0 | - |
Ending Cash |
Loading...
|
M | 579 | 513 | 398 | 359 | 339 | 284 | 223 | 318 | 476 | 504 | 491 | 594 | 499 | 507 | 561 | 521 | 381 | 267 | 461 | 334 | 232 | 215 | 129 | 94 | 230 | 429 | 311 | 190 | 463 | 451 | 413 | 337 | 224 | 560 | 757 | 652 | 601 | 583 | 553 | 467 | 408 | 398 | 359 | 302 | 263 | 268 | 285 | 228 | 181 | 173 | 170 | 161 | 126 | 152 | 191 | 195 | 156 | 48 | 19 | 28 | 72 | 265 | 297 | 216 | 185 | 202 | 223 | 178 | 123 | 103 | 89 | 72 | 70 | 105 | 99 | 44 | 10 | 4 | 14 | 10 | 7 | 13 | 16 | 10 | 9 | 5 | 3 | 1 | 1 | 15 | -5 | - |
Stock-Based Compensation |
Loading...
|
M | 12 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 10 | 8 | 10 | 7 | 8 | 8 | 6 | 8 | 8 | 17 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 5 | 4 | 4 | 4 | 5 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 0 | 8 | -3 | 1 | -3 | 9 | -12 | 14 | - | 0 | 0 | 1 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | - | - | - | 2 | 0 | - | - | -6 | - | 0 | - | - | - | - | -1 | 2 | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -20 | -48 | -50 | -95 | -45 | -77 | -111 | -296 | -52 | -56 | -94 | -3 | -83 | -255 | -69 | 0 | 0 | 0 | -33 | -48 | -24 | -25 | 0 | -104 | -194 | 1 | 713 | -358 | 0 | 0 | 4 | 4 | 0 | 6 | 4 | 0 | 3 | 5 | 0 | 3 | 0 | 3 | 5 | 1 | 1 | 8 | 12 | 0 | 6 | -9 | -58 | 1 | 5 | -3 | -36 | - | - | 1 | -61 | - | - | - | -20 | -5 | -38 | -93 | -15 | - | - | -30 | -60 | -134 | 10 | -10 | 4 | - | - | - | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 949 | 874 | 800 | 784 | 797 | 758 | 729 | 742 | 928 | 905 | 852 | 867 | 768 | 764 | 822 | 804 | 736 | 634 | 846 | 748 | 648 | 600 | 528 | 434 | 584 | 729 | 645 | 550 | 817 | 746 | 650 | 570 | 484 | 743 | 916 | 858 | 816 | 772 | 716 | 661 | 624 | 583 | 527 | 479 | 471 | 452 | 414 | 373 | 351 | 322 | 299 | 313 | 295 | 310 | 305 | 328 | 312 | -31 | -53 | 123 | 230 | 247 | 234 | 210 | 175 | 337 | 398 | 411 | 367 | 337 | 310 | 326 | 339 | 346 | 318 | 300 | 273 | 276 | 271 | 247 | 233 | 219 | 199 | 188 | 166 | 154 | 160 | 167 | 200 | 94 | 117 | - |
Free Cash Flow |
Loading...
|
M | 88 | 175 | 88 | 153 | 102 | 168 | 132 | 25 | 29 | 74 | 79 | 94 | 79 | 113 | 110 | 150 | 72 | 118 | 170 | 109 | 46 | 118 | 41 | 111 | 28 | 130 | 125 | 88 | 17 | 19 | 80 | 106 | 48 | 28 | 117 | 67 | 20 | 28 | 94 | 63 | 6 | 35 | 55 | 59 | 4 | -26 | 57 | 56 | 5 | 24 | 74 | 47 | 18 | -1 | 58 | 43 | 1 | 37 | 59 | 28 | -3 | -13 | 109 | 48 | 21 | 21 | 106 | 54 | 15 | 30 | 80 | 41 | -2 | 9 | 69 | 47 | 18 | -30 | 42 | 14 | 9 | -5 | 61 | 31 | 34 | 7 | 39 | 42 | 22 | 11 | 74 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email