Cash Flow Statement | Trend | Unit | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 235 | -1,220 | 230 | 355 | 228 | 297 | 277 | 225 | 193 | 216 | 136 | 133 | 102 | 78 | 61 | 49 | 30 | 6 | 17 |
Depreciation and Amortization |
Loading...
|
M | 123 | 194 | 230 | 151 | 114 | 79 | 55 | 49 | 47 | 44 | 39 | 26 | 17 | 12 | 11 | 8 | 7 | 5 | - |
Non-Cash Items (Other) |
Loading...
|
M | 17 | 677 | 116 | 54 | 99 | -4 | 2 | 4 | 5 | 0 | 3 | 0 | 2 | 0 | 0 | 4 | -32 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 971 | -1,280 | 1,130 | 804 | 806 | 781 | 618 | 518 | 374 | 361 | 284 | 249 | 216 | 142 | 97 | 77 | 60 | 26 | 17 |
Capital Expenditures |
Loading...
|
M | -143 | -151 | -436 | -310 | -277 | -220 | -106 | -64 | -55 | -32 | -61 | -72 | -50 | -20 | -16 | -11 | -8 | -12 | -42 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 106 | 1,191 | 17 | -6 | -15 | -15 | -2 | -245 | -118 | -1 | 0 | 1 | 1 | - | - | - | 0 | - | 2 |
Investing Cash Flow |
Loading...
|
M | 106 | 1,191 | 17 | -6 | -15 | -15 | -2 | -245 | -118 | -1 | 0 | 1 | 1 | - | - | - | 0 | - | 2 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -49 | -222 | 177 | 20 | 96 | 96 | 96 | 96 | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -192 | -8 | -20 | -13 | -56 | -90 | 1 | -2 | -59 | -21 | -29 | - | - | -30 | -35 | -27 | - | 5 | - |
Dividends Paid |
Loading...
|
M | 13 | 8 | 20 | 10 | 0 | 71 | 0 | 63 | 63 | 54 | 47 | - | - | - | - | - | - | 8 | 8 |
Other Financial Activities |
Loading...
|
M | -6 | 7 | 301 | 22 | 89 | -4 | 9 | 68 | 15 | 22 | 5 | -144 | -198 | -98 | 0 | 0 | -24 | 0 | - |
Financing Cash Flow |
Loading...
|
M | -6 | 7 | 301 | 22 | 89 | -4 | 9 | 68 | 15 | 22 | 5 | -144 | -198 | -98 | 0 | 0 | -24 | 0 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,195 | 1,632 | 919 | 1,418 | 987 | 641 | 709 | 531 | 372 | 417 | 428 | 317 | 281 | 255 | 208 | 204 | 34 | 43 | - |
Ending Cash |
Loading...
|
M | 1,805 | 1,195 | 1,632 | 919 | 1,418 | 983 | 641 | 709 | 531 | 372 | 417 | 428 | 317 | 281 | 255 | 208 | 204 | 33 | 43 |
Stock-Based Compensation |
Loading...
|
M | 90 | 133 | 69 | 62 | 71 | 57 | 20 | 17 | 16 | 20 | 27 | 24 | 15 | 16 | 17 | 5 | 37 | 8 | - |
Issuance/Purchase of Shares |
|
M | -192 | -8 | -20 | -13 | -56 | -90 | 1 | -2 | -59 | -21 | -29 | - | - | -30 | -35 | -27 | - | 5 | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 1,513 | 0 | 233 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,163 | 2,764 | 3,103 | 1,277 | 1,460 | 1,191 | 1,124 | 951 | 624 | 658 | 581 | 460 | 387 | 295 | 230 | 189 | 152 | -16 | - |
Free Cash Flow |
Loading...
|
M | 828 | -1,431 | 694 | 495 | 529 | 562 | 512 | 453 | 319 | 330 | 222 | 178 | 166 | 122 | 81 | 65 | 51 | 14 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email