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 | 2012-08-31 | 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 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 87 | 30 | 29 | 29 | 82 | 20 | -189 | -189 | -122 | -915 | -45 | -45 | 151 | 54 | 13 | 13 | 138 | 53 | 203 | 43 | 97 | -26 | 123 | 65 | 68 | 4 | 158 | 55 | 68 | 10 | 141 | 42 | 48 | 6 | 129 | 36 | 41 | 3 | 112 | 43 | 42 | 4 | 126 | 28 | 28 | 96 | 16 | 22 | 3 | 91 | 14 | 23 | 2 | 62 | 6 | 14 | 1 | 57 | 3 | 10 | 3 | 45 | 2 | 12 | 2 | 34 | 30 | 9 | 1 | 21 | 6 | 2 |
Depreciation and Amortization |
Loading...
|
M | - | - | 123 | 123 | 123 | 123 | 194 | 194 | 194 | 194 | 105 | 105 | 230 | 230 | 117 | 117 | 46 | - | 34 | - | - | - | - | 79 | - | - | - | 55 | - | - | - | 49 | - | - | - | 47 | - | - | - | 44 | - | - | - | 39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -5 | 241 | 393 | - | 446 | 154 | -177 | -177 | -113 | 287 | 383 | 383 | -128 | 357 | 36 | 36 | -98 | 238 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 109 | 301 | 422 | 422 | 549 | 174 | 29 | 29 | -235 | -628 | 304 | 304 | 23 | 411 | 108 | 108 | 40 | 292 | 365 | - | - | - | - | 781 | - | - | - | 618 | - | - | - | 518 | - | - | - | 374 | - | - | - | 361 | - | - | - | 284 | - | - | 249 | - | - | - | 216 | - | - | - | 142 | - | - | - | 97 | - | - | - | 77 | - | - | - | 60 | - | 23 | - | 26 | 17 |
Capital Expenditures |
Loading...
|
M | -80 | 0 | -143 | -143 | -49 | -14 | -151 | -151 | -37 | -37 | -214 | -214 | -429 | -62 | -245 | -245 | -95 | 0 | -64 | 0 | 0 | 0 | 0 | -214 | 0 | 0 | 0 | -106 | 0 | 0 | 0 | -64 | 0 | 0 | 0 | -55 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -61 | 0 | 0 | -72 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -8 | 0 | -5 | 0 | -12 | -42 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -208 | -37 | -102 | -249 | -181 | -216 | 791 | 327 | 179 | 1,936 | -1,122 | -266 | 2 | 2 | 2 | 2 | - | - | - | - | - | 0 | - | - | - | -2 | - | - | - | -3 | - | - | - | -1 | - | - | - | -1 | - | - | - | 0 | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | - | 2 |
Investing Cash Flow |
Loading...
|
M | - | - | -208 | -37 | -102 | -249 | -181 | -216 | 791 | 327 | 179 | 1,936 | -1,122 | -266 | 2 | 2 | 2 | 2 | - | - | - | - | - | 0 | - | - | - | -2 | - | - | - | -3 | - | - | - | -1 | - | - | - | -1 | - | - | - | 0 | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | - | 2 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -49 | -49 | -49 | -49 | -222 | -222 | -222 | -222 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | -194 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 2 | - | - | - | 11 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71 | - | - | - | - | - | - | - | 63 | - | - | - | 63 | - | - | - | 54 | - | - | - | 47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 8 |
Other Financial Activities |
Loading...
|
M | -33 | -5 | 117 | 65 | -170 | -98 | -51 | -51 | -67 | -112 | 119 | 119 | 13 | 1,466 | -11 | -11 | -2 | -6 | 2 | - | - | - | - | 4 | - | - | - | 9 | - | - | - | 66 | - | - | - | 4 | - | - | - | 4 | - | - | - | -170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | 0 | - | 0 | - |
Financing Cash Flow |
Loading...
|
M | -33 | -5 | 117 | 65 | -170 | -98 | -51 | -51 | -67 | -112 | 119 | 119 | 13 | 1,466 | -11 | -11 | -2 | -6 | 2 | - | - | - | - | 4 | - | - | - | 9 | - | - | - | 66 | - | - | - | 4 | - | - | - | 4 | - | - | - | -170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | 0 | - | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,121 | 1,891 | 1,431 | 1,431 | 1,195 | 1,137 | 1,511 | 1,511 | 1,050 | 1,349 | 1,586 | 1,586 | 2,648 | 1,052 | 1,061 | 1,061 | 1,051 | 977 | 1,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 2,189 | 2,121 | 1,805 | 1,805 | 1,431 | 1,123 | 1,195 | 1,195 | 1,511 | 1,050 | 1,632 | 1,632 | 1,586 | 2,648 | 919 | 919 | 1,061 | 1,051 | 977 | 1,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 27 | 30 | 31 | - | 21 | - | 133 | 133 | - | - | 46 | 46 | - | - | 51 | 51 | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | -194 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 2 | - | - | - | 11 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,499 | 2,312 | 2,163 | 2,163 | 2,746 | 2,694 | 2,764 | 2,764 | 2,802 | 2,908 | 3,103 | 3,103 | 3,198 | 3,150 | 1,277 | 1,277 | 1,323 | 1,247 | 1,460 | 1,460 | 1,166 | 1,097 | 1,191 | 1,191 | 1,236 | 1,150 | 1,124 | 1,124 | 1,080 | 1,039 | 951 | 951 | 881 | 633 | 624 | 624 | 577 | 567 | 658 | 658 | 727 | 673 | 581 | 581 | 566 | 460 | 460 | 503 | 488 | 387 | 387 | 368 | 343 | 295 | 295 | 286 | 270 | 230 | 230 | 222 | 210 | 189 | 189 | 209 | 196 | 152 | 152 | 148 | 114 | 1 | - | - |
Free Cash Flow |
Loading...
|
M | 29 | 301 | 279 | 422 | 500 | 174 | -121 | -121 | -235 | -628 | 90 | 90 | 23 | 411 | -137 | -137 | 40 | 292 | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email