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 | 175 | 170 | 276 | -59 | -277 | -481 | -1,416 | -1,272 | -1,128 | -855 | 114 | 173 | 232 | 218 | 218 | 408 | 438 | 397 | 318 | 238 | 260 | 231 | 261 | 296 | 286 | 286 | 292 | 274 | 261 | 242 | 237 | 225 | 219 | 212 | 209 | 193 | 200 | 201 | 202 | 216 | 201 | 187 | 279 | 168 | 163 | 138 | 133 | 131 | 132 | 130 | 102 | 93 | 84 | 83 | 78 | 75 | 71 | 73 | 61 | 60 | 61 | 60 | 49 | 77 | 74 | 73 | 60 | 37 | 30 | 29 | 8 | 2 |
Depreciation and Amortization |
Loading...
|
M | 245 | 368 | 245 | 562 | 634 | 706 | 777 | 688 | 598 | 634 | 670 | 682 | 694 | 510 | 279 | 197 | 80 | 34 | 34 | - | 79 | 79 | 79 | 79 | 55 | 55 | 55 | 55 | 49 | 49 | 49 | 49 | 47 | 47 | 47 | 47 | 44 | 44 | 44 | 44 | 39 | 39 | 39 | 39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 628 | 1,080 | 468 | 445 | 268 | -312 | -179 | 381 | 940 | 925 | 995 | 647 | 300 | 330 | 211 | 193 | 157 | 255 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,253 | 1,693 | 1,393 | 1,174 | 782 | -3 | -805 | -529 | -254 | 4 | 1,043 | 847 | 651 | 667 | 548 | 804 | 696 | 656 | 365 | - | 781 | 781 | 781 | 781 | 618 | 618 | 618 | 618 | 518 | 518 | 518 | 518 | 374 | 374 | 374 | 374 | 361 | 361 | 361 | 361 | 284 | 284 | 284 | 533 | 249 | 249 | 249 | 216 | 216 | 216 | 216 | 142 | 142 | 142 | 142 | 97 | 97 | 97 | 97 | 77 | 77 | 77 | 77 | 60 | 60 | 83 | 83 | 49 | 66 | 43 | 43 | 17 |
Capital Expenditures |
Loading...
|
M | -366 | -335 | -325 | -357 | -365 | -353 | -376 | -440 | -503 | -895 | -920 | -951 | -982 | -648 | -586 | -405 | -160 | -64 | -64 | 0 | -214 | -214 | -214 | -214 | -106 | -106 | -106 | -106 | -64 | -64 | -64 | -64 | -55 | -55 | -55 | -55 | -32 | -32 | -32 | -32 | -61 | -61 | -61 | -133 | -72 | -72 | -72 | -49 | -49 | -49 | -49 | -20 | -20 | -20 | -20 | -16 | -16 | -16 | -16 | -11 | -11 | -11 | -11 | -8 | -8 | -13 | -13 | -17 | -59 | -54 | -54 | -42 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -246 | -348 | -348 | -571 | -749 | 144 | 720 | 1,081 | 3,233 | 1,320 | 727 | 550 | -1,384 | -259 | 9 | 7 | 4 | 2 | - | - | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
Investing Cash Flow |
Loading...
|
M | -246 | -348 | -348 | -571 | -749 | 144 | 720 | 1,081 | 3,233 | 1,320 | 727 | 550 | -1,384 | -259 | 9 | 7 | 4 | 2 | - | - | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -49 | -98 | -98 | -195 | -368 | -542 | -715 | -888 | -489 | -90 | 309 | 708 | 708 | 708 | 708 | 531 | 354 | 177 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -194 | -194 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 11 | 11 | 11 | 11 | 22 | 22 | 22 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71 | 71 | 71 | 71 | - | - | - | - | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 54 | 54 | 54 | 54 | 47 | 47 | 47 | 47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 16 | 16 | 16 | 8 |
Other Financial Activities |
Loading...
|
M | 144 | 7 | 28 | -186 | -302 | -266 | -281 | -111 | 60 | 140 | 1,717 | 1,587 | 1,457 | 1,442 | -30 | -18 | -7 | -5 | 2 | - | 4 | 4 | 4 | 4 | 9 | 9 | 9 | 9 | 66 | 66 | 66 | 66 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | -170 | -170 | -170 | -170 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Financing Cash Flow |
Loading...
|
M | 144 | 7 | 28 | -186 | -302 | -266 | -281 | -111 | 60 | 140 | 1,717 | 1,587 | 1,457 | 1,442 | -30 | -18 | -7 | -5 | 2 | - | 4 | 4 | 4 | 4 | 9 | 9 | 9 | 9 | 66 | 66 | 66 | 66 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | -170 | -170 | -170 | -170 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 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 | 88 | 82 | - | 133 | 266 | 266 | 266 | 179 | 92 | 92 | 92 | 97 | 102 | 102 | 102 | 62 | 11 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -194 | -194 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 11 | 11 | 11 | 11 | 22 | 22 | 22 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 9,137 | 9,384 | 7,072 | 10,368 | 10,969 | 11,024 | 11,238 | 11,577 | 11,916 | 12,311 | 12,554 | 10,728 | 8,902 | 7,027 | 5,124 | 5,307 | 5,490 | 5,333 | 5,183 | 4,914 | 4,645 | 4,715 | 4,769 | 4,701 | 4,634 | 4,478 | 4,367 | 4,195 | 4,022 | 3,823 | 3,416 | 3,089 | 2,761 | 2,457 | 2,391 | 2,425 | 2,459 | 2,610 | 2,716 | 2,639 | 2,562 | 2,401 | 2,188 | 2,068 | 1,989 | 1,911 | 1,838 | 1,765 | 1,631 | 1,486 | 1,394 | 1,302 | 1,220 | 1,146 | 1,081 | 1,016 | 952 | 892 | 851 | 810 | 797 | 783 | 746 | 709 | 649 | 567 | 416 | 264 | 116 | 1 | - | - |
Free Cash Flow |
Loading...
|
M | 1,030 | 1,501 | 1,393 | 1,023 | 480 | -304 | -1,106 | -894 | -683 | -425 | 614 | 387 | 160 | 177 | 58 | 495 | 632 | 592 | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email