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 | 23 | -334 | -411 | -132 | -79 | -98 | -456 | -761 | -584 | -389 | -178 | 33 | -61 | -184 | -82 | 20 | 80 | 37 | 100 | 164 | 159 | 139 | 124 | 109 | 85 | 108 | 172 | 166 | 100 | -10 | -105 | -135 | -177 | -74 | -40 |
Depreciation and Amortization |
Loading...
|
M | 55 | 63 | 63 | 81 | 80 | 80 | 79 | 98 | 132 | 169 | 200 | 212 | 207 | 199 | 147 | 100 | 49 | 0 | 0 | 13 | 26 | 112 | 198 | 263 | 328 | 320 | 234 | 228 | 150 | 88 | 103 | 88 | 88 | 73 | 57 |
Non-Cash Items (Other) |
Loading...
|
M | -158 | 65 | 243 | 487 | 589 | 404 | 1,593 | 2,575 | 1,877 | 1,674 | 1,305 | 937 | 1,019 | 1,843 | 1,738 | 1,633 | 1,707 | 1,805 | 1,512 | 1,220 | 1,297 | 1,141 | 1,103 | 1,064 | 987 | 982 | 311 | 328 | 357 | 54 | 341 | -80 | 107 | 19 | - |
Operating Cash Flow |
Loading...
|
M | -132 | -5 | 10 | 181 | 510 | 306 | 1,137 | 1,814 | 1,292 | 1,285 | 1,127 | 970 | 959 | 1,659 | 1,656 | 1,653 | 1,786 | 1,841 | 1,613 | 1,384 | 1,455 | 1,281 | 1,227 | 1,173 | 1,072 | 1,090 | 483 | 494 | 457 | 107 | 361 | -29 | 116 | 69 | 21 |
Capital Expenditures |
Loading...
|
M | -159 | -238 | -238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | -88 | -130 | -173 | -127 | -85 | -42 | 0 | 0 | -17 | -36 | -153 | -271 | -268 | -347 | -234 | -116 | -115 | -18 | -50 | -86 | -93 | -93 | -57 | -21 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 12 | 6 | 6 | 277 | 277 | -307 | -892 | -1,761 | -2,048 | -1,504 | -3,034 | -826 | -732 | -1,822 | -107 | -1,024 | -1,110 | -6 | 399 | -270 | -29 | -40 | -50 | -111 | -136 | -85 | -75 | -53 | 31 | 23 | 23 | -21 | -21 | -21 | -21 |
Investing Cash Flow |
Loading...
|
M | 12 | 6 | 6 | 277 | 277 | -307 | -892 | -1,761 | -2,048 | -1,504 | -3,034 | -826 | -732 | -1,822 | -107 | -1,024 | -1,110 | -6 | 399 | -270 | -29 | -40 | -50 | -111 | -136 | -85 | -75 | -53 | 31 | 23 | 23 | -21 | -21 | -21 | -21 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -427 | -640 | -640 | - | - | - | - | - | - | - | - | 947 | 1,894 | 2,840 | 3,787 | 4,910 | 6,032 | 5,394 | 4,454 | 2,392 | 330 | 71 | 115 | 121 | 127 | 91 | 41 | -247 | -261 | -275 | -275 | 113 | 113 | 113 | 113 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,151 | 2,302 | 3,453 | 3,453 | 3,453 | 2,302 | 1,151 | 1,151 | 3 | 3 | 3 | 3 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 184 | 368 | 553 | 553 | 368 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -54 | -103 | -40 | -1,072 | -1,530 | -714 | -1,158 | -626 | -28 | -701 | -345 | 12 | -54 | 482 | 2,541 | 4,600 | 4,424 | 3,575 | 1,565 | -445 | 835 | 1,029 | 1,215 | 1,401 | 1,249 | 1,271 | 1,165 | 763 | -245 | -261 | -275 | 22 | 27 | 22 | 18 |
Financing Cash Flow |
Loading...
|
M | -54 | -103 | -40 | -1,072 | -1,530 | -714 | -1,158 | -626 | -28 | -701 | -345 | 12 | -54 | 482 | 2,541 | 4,600 | 4,424 | 3,575 | 1,565 | -445 | 835 | 1,029 | 1,215 | 1,401 | 1,249 | 1,271 | 1,165 | 763 | -245 | -261 | -275 | 22 | 27 | 22 | 18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 522 | 567 | 765 | 828 | 843 | 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 | 522 | 567 | 765 | -15 | 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 | -1 | -1 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48 | 95 | 95 | 95 | 48 | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,151 | 2,302 | 3,453 | 3,453 | 3,453 | 2,302 | 1,151 | 1,151 | 3 | 3 | 3 | 3 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,828 | -1,800 | -1,416 | -1,664 | -1,593 | -1,496 | -1,427 | -1,382 | 197 | 1,710 | 3,059 | 4,407 | 4,561 | 4,629 | 4,858 | 5,087 | 4,717 | 4,493 | 4,878 | 5,262 | 6,117 | 5,889 | 5,018 | 4,147 | 3,040 | 1,835 | 1,087 | -101 | -831 | -440 | -440 | 396 | 396 | 396 | 396 |
Free Cash Flow |
Loading...
|
M | -132 | -5 | 10 | 181 | 510 | 306 | 1,137 | 1,814 | 1,292 | 1,285 | 1,127 | 970 | 959 | 1,659 | 1,656 | 1,653 | 1,786 | 1,841 | 1,613 | 1,384 | 1,455 | 1,281 | 1,227 | 1,173 | 1,072 | 1,090 | 483 | 494 | 457 | 70 | 288 | -122 | 23 | 11 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email