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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3 | 3 | 55 | -38 | -6 | -6 | -60 | -7 | -25 | -365 | -365 | 170 | 170 | -154 | -154 | 77 | 47 | -52 | -52 | 137 | 4 | 12 | 12 | 131 | -16 | -3 | -3 | 107 | 7 | 61 | -10 | 42 | -103 | -34 | -40 |
Depreciation and Amortization |
Loading...
|
M | - | 18 | 16 | 22 | 22 | 22 | 16 | 21 | 21 | 21 | 35 | 55 | 58 | 52 | 47 | 50 | 49 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 86 | 86 | 78 | 78 | 78 | - | 72 | - | 16 | 16 | 57 |
Non-Cash Items (Other) |
Loading...
|
M | - | -72 | -95 | 8 | 56 | 18 | 225 | 328 | -168 | 1,208 | 1,208 | -371 | -371 | 839 | 839 | -288 | 453 | 734 | 734 | -215 | 551 | 442 | 442 | -138 | 395 | 404 | 404 | -216 | 391 | -267 | 420 | -187 | 88 | 19 | - |
Operating Cash Flow |
Loading...
|
M | -50 | -50 | -24 | -8 | 50 | 12 | 165 | 321 | -193 | 843 | 843 | -200 | -200 | 685 | 685 | -211 | 499 | 682 | 682 | -78 | 554 | 454 | 454 | -7 | 380 | 400 | 400 | -108 | 398 | -207 | 411 | -145 | 47 | 47 | 21 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | -79 | -79 | -79 | -79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | -42 | -42 | -42 | 0 | 0 | 0 | 0 | 0 | -17 | -18 | -118 | -118 | -15 | -97 | -4 | 0 | -14 | 0 | -36 | -36 | -21 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 33 | -21 | -6 | -6 | 310 | -21 | -591 | -591 | -559 | -308 | -46 | -2,121 | 1,649 | -214 | -1,136 | -406 | 733 | -300 | -32 | -1 | 63 | -59 | -44 | -10 | 1 | -84 | 7 | - | 23 | - | - | - | -21 |
Investing Cash Flow |
Loading...
|
M | - | - | 33 | -21 | -6 | -6 | 310 | -21 | -591 | -591 | -559 | -308 | -46 | -2,121 | 1,649 | -214 | -1,136 | -406 | 733 | -300 | -32 | -1 | 63 | -59 | -44 | -10 | 1 | -84 | 7 | - | 23 | - | - | - | -21 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -213 | -213 | -213 | -213 | - | - | - | - | - | - | - | - | 947 | 947 | 947 | 947 | 2,069 | 2,069 | 309 | 6 | 7 | 8 | 50 | 50 | 14 | 14 | 14 | - | -275 | - | - | - | 113 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 1,151 | 1,151 | 1,151 | - | 1,151 | - | - | - | 3 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184 | 184 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | - | -11 | -2 | -41 | -44 | -25 | -1,001 | -479 | 791 | -469 | -469 | 118 | 118 | -112 | -112 | 52 | 655 | 1,947 | 1,947 | -125 | -194 | -63 | -63 | 1,155 | -1 | 123 | 123 | 1,003 | 21 | 17 | -278 | -5 | 4 | 4 | 18 |
Financing Cash Flow |
Loading...
|
M | - | -11 | -2 | -41 | -44 | -25 | -1,001 | -479 | 791 | -469 | -469 | 118 | 118 | -112 | -112 | 52 | 655 | 1,947 | 1,947 | -125 | -194 | -63 | -63 | 1,155 | -1 | 123 | 123 | 1,003 | 21 | 17 | -278 | -5 | 4 | 4 | 18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 522 | 522 | 567 | 828 | 856 | 858 | 1,372 | 1,493 | 1,515 | 1,668 | 1,668 | 2,098 | 2,098 | 2,092 | 2,092 | 2,433 | 2,427 | 2,057 | 2,057 | 2,523 | 2,428 | 2,702 | 2,702 | 1,907 | 1,618 | 1,455 | 1,455 | 644 | 138 | 362 | 142 | 216 | - | - | - |
Ending Cash |
Loading...
|
M | 497 | 497 | 522 | 765 | 828 | 843 | 858 | 1,372 | -11 | 1,515 | 1,515 | 1,668 | 1,668 | 4,424 | 4,424 | 2,092 | 2,433 | 3,265 | 3,265 | 2,057 | 2,523 | 3,164 | 3,164 | 2,702 | 1,907 | 1,897 | 1,897 | 1,455 | 644 | 138 | 362 | 142 | -14 | -14 | - |
Stock-Based Compensation |
Loading...
|
M | - | 2 | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48 | 48 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 1,151 | 1,151 | 1,151 | - | 1,151 | - | - | - | 3 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -454 | -454 | -468 | -451 | -412 | -412 | -389 | -381 | -315 | -343 | -343 | 1,198 | 1,198 | 1,006 | 1,006 | 1,352 | 1,266 | 1,235 | 1,235 | 982 | 1,042 | 1,619 | 1,619 | 1,837 | 814 | 748 | 748 | 730 | -391 | - | -440 | - | - | - | 396 |
Free Cash Flow |
Loading...
|
M | -50 | -50 | -24 | -8 | 50 | 12 | 165 | 321 | -193 | 843 | 843 | -200 | -200 | 685 | 685 | -211 | 499 | 682 | 682 | -78 | 554 | 454 | 454 | -7 | 380 | 400 | 400 | -108 | 398 | -207 | 411 | -145 | 11 | 11 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email