Cash Flow Statement | Trend | Unit | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 | 2019-07-31 | 2018-07-31 | 2017-07-31 | 2016-07-31 | 2015-07-31 | 2014-07-31 | 2013-07-31 | 2012-07-31 | 2011-07-31 | 2010-07-31 | 2009-07-31 | 2008-07-31 | 2007-07-31 | 2006-07-31 | 2005-07-31 | 2004-07-31 | 2003-07-31 | 2002-07-31 | 2001-07-31 | 2000-07-31 | 1999-07-31 | 1998-07-31 | 1997-07-31 | 1996-07-31 | 1995-07-31 | 1994-07-31 | 1993-07-31 | 1992-07-31 | 1991-07-31 | 1990-07-31 | 1989-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 175 | 150 | 130 | 112 | 131 | 91 | 96 | 80 | 3 | -46 | -155 | -18 | 109 | 82 | 70 | 132 | 109 | 104 | 82 | 51 | 21 | 28 | 28 | 47 | 40 | 28 | 32 | 28 | 28 | 19 | 17 | 8 | 15 | 15 | 10 |
Depreciation and Amortization |
Loading...
|
M | 32 | 34 | 25 | 23 | 24 | 25 | 27 | 32 | 39 | 45 | 49 | 44 | 49 | 53 | 55 | 61 | 54 | 35 | 27 | 20 | 18 | 17 | 23 | 18 | 15 | 13 | 14 | 11 | 9 | 9 | 10 | 9 | 8 | 7 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | -4 | 1 | 5 | 17 | 2 | -5 | - | - | 51 | 150 | 227 | 116 | -2 | 2 | 3 | 10 | 10 | 7 | 13 | 6 | 9 | 1 | 11 | -2 | 0 | 7 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 209 | 118 | 206 | 141 | 162 | 143 | 144 | 139 | 93 | 93 | 144 | 145 | 167 | 165 | 127 | 226 | 136 | 115 | 119 | 85 | 55 | 54 | 53 | 48 | 61 | 47 | 40 | 35 | 22 | 33 | 22 | 18 | 17 | 20 | 19 |
Capital Expenditures |
Loading...
|
M | -19 | -43 | -27 | -27 | -33 | -22 | -15 | -17 | -27 | -43 | -36 | -24 | -21 | -26 | -24 | -26 | -52 | -39 | -22 | -15 | -14 | -13 | -21 | -23 | -41 | -37 | -9 | -11 | -8 | -7 | -12 | -24 | -15 | -14 | -11 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 8 | 0 | 3 | -3 | -2 | 19 | 0 | 2 | 12 | 54 | -290 | -40 | 3 | 8 | 4 | - | - | - | - | - | - | 1 | - | 0 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 8 | 0 | 3 | -3 | -2 | 19 | 0 | 2 | 12 | 54 | -290 | -40 | 3 | 8 | 4 | - | - | - | - | - | - | 1 | - | 0 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -45 | 57 | 38 | -50 | 0 | -55 | -113 | -39 | 9 | -50 | -11 | -64 | -61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -75 | -109 | -4 | -65 | -3 | -1 | 20 | -24 | 83 | -31 | -5 | -50 | 8 | -3 | -40 | -42 | - | -25 | -2 | -1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 |
Dividends Paid |
Loading...
|
M | 45 | 46 | 46 | 46 | 45 | 43 | 42 | 41 | 41 | 40 | 39 | 39 | 38 | 37 | 36 | 32 | 30 | 26 | 21 | 20 | 18 | 17 | 16 | 15 | 14 | 13 | 12 | 9 | 6 | 5 | 4 | 4 | 4 | 3 | 2 |
Other Financial Activities |
Loading...
|
M | -2 | 240 | -3 | -9 | -3 | -5 | 199 | 94 | -1 | 67 | 233 | 0 | 0 | 96 | 1 | 5 | 153 | 401 | -3 | 148 | 0 | -2 | -11 | 5 | -1 | 0 | 2 | -6 | 0 | 0 | -1 | -1 | -1 | -1 | 10 |
Financing Cash Flow |
Loading...
|
M | -2 | 240 | -3 | -9 | -3 | -5 | 199 | 94 | -1 | 67 | 233 | 0 | 0 | 96 | 1 | 5 | 153 | 401 | -3 | 148 | 0 | -2 | -11 | 5 | -1 | 0 | 2 | -6 | 0 | 0 | -1 | -1 | -1 | -1 | 10 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | -2 | -2 | 0 | 3 | -14 | 3 | 0 | -16 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 114 | 147 | 218 | 279 | 181 | 134 | 141 | 114 | 82 | 91 | 306 | 390 | 315 | 188 | 258 | 143 | 113 | 73 | 69 | 76 | 76 | 63 | 61 | 75 | 66 | 65 | 49 | 89 | 66 | 42 | 29 | 30 | 32 | 24 | 17 |
Ending Cash |
Loading...
|
M | 152 | 114 | 147 | 218 | 279 | 181 | 134 | 141 | 114 | 82 | 91 | 306 | 390 | 315 | 188 | 258 | 143 | 113 | 73 | 70 | 76 | 76 | 63 | 61 | 76 | 66 | 65 | 49 | 89 | 66 | 42 | 29 | 30 | 32 | 24 |
Stock-Based Compensation |
Loading...
|
M | 8 | 11 | 10 | 9 | 12 | 10 | 9 | 8 | 4 | 5 | 2 | 10 | 10 | 10 | 8 | 2 | 0 | -1 | - | - | - | 6 | - | - | 1 | - | - | -1 | -1 | 1 | - | 5 | - | 1 | 8 |
Issuance/Purchase of Shares |
|
M | -75 | -109 | -4 | -65 | -3 | -1 | 20 | -24 | 83 | -31 | -5 | -50 | 8 | -3 | -40 | -42 | - | -25 | -2 | -1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 267 | 243 | 208 | 324 | 331 | 280 | 221 | 241 | 199 | 172 | 189 | 384 | 456 | 375 | 287 | 391 | 303 | 241 | 142 | 132 | 124 | 136 | 124 | 116 | 130 | 125 | 131 | 110 | 130 | 100 | 78 | 66 | 71 | 68 | 53 |
Free Cash Flow |
Loading...
|
M | 190 | 75 | 178 | 114 | 129 | 121 | 129 | 122 | 67 | 50 | 108 | 121 | 147 | 139 | 103 | 199 | 84 | 75 | 97 | 70 | 41 | 41 | 32 | 26 | 20 | 11 | 31 | 24 | 14 | 27 | 9 | -6 | 2 | 6 | 8 |
StockViz Staff
September 19, 2024
Any question? Send us an email