Cash Flow Statement | Trend | Unit | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 58 | 0 | 47 | 48 | 12 | 75 | 79 | 93 | 85 | 76 | 76 | 67 | 52 | 28 | -31 | -1 | 21 | 43 | 44 | 51 | 45 | 47 | -39 | 42 | 27 | 37 | 29 | 28 | 24 | 31 | 4 | 6 | -16 | 18 | 23 | 25 | 23 | 25 | 15 | 21 | 21 | 19 | 11 | 12 | 9 | 1 | 10 | 12 | 12 | 15 | 15 | 20 | 14 | 14 | 11 | 9 | 8 | 3 | -14 | -17 | -22 | 14 | 16 | 16 | 16 | 17 | 17 | 14 | 15 | 14 | 14 | 20 | 17 | 11 | 12 | 12 | 10 | 9 | 8 | 9 | 4 | 2 | -9 | -2 | -3 | -18 | -1 | -13 | -7 | -31 | -47 | 8 | 7 | 6 | 10 | 10 | 8 | 7 | 6 | -73 |
Depreciation and Amortization |
Loading...
|
M | 20 | 20 | 19 | 18 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 13 | 13 | 12 | 12 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -19 | 19 | -7 | 3 | 0 | 12 | 3 | 19 | 11 | 8 | -1 | -12 | -16 | 1 | -9 | 13 | 0 | 1 | -1 | -5 | 0 | 7 | 105 | 6 | -6 | -1 | -3 | -1 | -1 | 3 | -4 | -6 | 11 | 4 | -1 | -4 | -1 | -3 | -3 | -2 | 0 | -6 | -2 | -3 | -4 | -2 | 2 | -6 | -3 | 2 | 3 | -6 | -2 | -5 | 3 | -7 | -1 | -3 | -6 | 3 | 22 | 13 | 2 | -14 | 5 | 4 | 5 | -2 | 3 | 4 | 3 | -1 | -3 | 4 | 1 | -9 | 2 | 2 | 4 | -1 | 1 | 2 | 2 | -1 | 2 | 5 | 3 | 4 | -4 | 31 | 52 | 11 | 7 | 6 | 5 | 2 | 5 | 2 | 3 | 74 |
Operating Cash Flow |
Loading...
|
M | 164 | 133 | -274 | 251 | 192 | 133 | -232 | 280 | 264 | 118 | -161 | 197 | 146 | 52 | -144 | 179 | 161 | 58 | -162 | 158 | 133 | 85 | -117 | 160 | 116 | 53 | -110 | 92 | 102 | 47 | -136 | 81 | 56 | 17 | -90 | 89 | 70 | 38 | -90 | 96 | 69 | 32 | -67 | 64 | 41 | 31 | -75 | 67 | 39 | 48 | -83 | 69 | 34 | 33 | -41 | 40 | -2 | -2 | -66 | 38 | 29 | 25 | -89 | 86 | 67 | 30 | -73 | 72 | 44 | 33 | -47 | 65 | 35 | 28 | -47 | 50 | 32 | 28 | -22 | 29 | 13 | 11 | -22 | 16 | 13 | 3 | -7 | 17 | 9 | -6 | -80 | 52 | 43 | 33 | -64 | 41 | 35 | 26 | -27 | 25 |
Capital Expenditures |
Loading...
|
M | -12 | -16 | -16 | -16 | -17 | -20 | -17 | -17 | -14 | -10 | -9 | -8 | -8 | -7 | -9 | -8 | -10 | -13 | -11 | -10 | -12 | -11 | -13 | -11 | -10 | -11 | -10 | -8 | -9 | -17 | -15 | -8 | -7 | -5 | -5 | -6 | -4 | -5 | -7 | -11 | -6 | -6 | -5 | -4 | -3 | -4 | -3 | -5 | -5 | -4 | -5 | -6 | -5 | -6 | -12 | -3 | -2 | -5 | -1 | -2 | -4 | -4 | -3 | -4 | -5 | -5 | -3 | -6 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -3 | -2 | -1 | -1 | 0 | 0 | -1 | -3 | 0 | 0 | 0 | 0 | -1 | -3 | -5 | -12 | -9 | -8 | -5 | -27 | -37 | -8 | -5 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 0 | 27 | -154 | -13 | -98 | 0 | -44 | -105 | 1 | 2 | 9 | -6 | 0 | 0 | 0 | -123 | 0 | 1 | 0 | 2 | -29 | 0 | 0 | 3 | 0 | 1 | 1 | -1 | 0 | -3 | 1 | -253 | 0 | 1 | -16 | 5 | 0 | 1 | 0 | -1 | 0 | -13 | 0 | -71 | -34 | 0 | -1 | -1 | -1 | 0 | -13 | -2 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 0 | 27 | -154 | -13 | -98 | 0 | -44 | -105 | 1 | 2 | 9 | -6 | 0 | 0 | 0 | -123 | 0 | 1 | 0 | 2 | -29 | 0 | 0 | 3 | 0 | 1 | 1 | -1 | 0 | -3 | 1 | -253 | 0 | 1 | -16 | 5 | 0 | 1 | 0 | -1 | 0 | -13 | 0 | -71 | -34 | 0 | -1 | -1 | -1 | 0 | -13 | -2 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -1 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -5 | -8 | 0 | -1 | 0 | 116 | 50 | -1 | -1 | -2 | -7 | -5 | -5 | -5 | -5 | -6 | -6 | -5 | -5 | 135 | -8 | 147 | - | -1 | -3 | -3 | - | -1 | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 4 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -21 | -4 | -5 | -13 | -26 | -33 | -24 | -67 | -20 | -7 | -2 | -6 | -8 | -23 | -24 | -24 | -6 | -49 | -13 | -7 | -15 | -23 | 4 | -1 | -3 | -25 | -4 | -13 | -9 | -3 | -4 | -1 | 0 | 0 | -7 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -4 | 0 | 0 | -2 | -11 | -1 | 0 | 0 | -1 | 0 | -2 | -5 | -2 | -2 | -8 | -37 | -18 | -32 | 0 | 0 | -26 | -19 | 0 | -1 | -1 | -1 | - | -2 | 0 | -1 | 0 | - | 0 | 0 | -1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 1 | - | 0 | 0 | 0 | 0 | 0 | -15 |
Dividends Paid |
Loading...
|
M | 18 | 10 | 10 | 8 | 8 | 8 | 9 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | - | - | 0 | 3 | - | - | 0 | 3 | - | - | 1 | 2 | - | - | 1 | 3 | - | - | 1 | 1 | - | - | - | 0 | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | -3 | -10 | 4 | 2 | -3 | -22 | -7 | -1 | 0 | -18 | -1 | 0 | -1 | -1 | 592 | -4 | -1 | -9 | 0 | -11 | -1 | -9 | -8 | 0 | -2 | -4 | -5 | -1 | -4 | -1 | -4 | 0 | 1 | 4 | -2 | 0 | 1 | 1 | -1 | 4 | 2 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 5 | 0 | 8 | 1 | 6 | 5 | 1 | -2 | 2 | 2 | 1 | 0 | 1 | 8 | 0 | 0 | 5 | 13 | 4 | 3 | 3 | 7 | 1 | 0 | 3 | 6 | -2 | 0 | 1 | -5 | -4 | -2 | -4 | 1 | 1 | 0 | 5 | -9 | 3 | -5 | 52 | -5 | -22 | -14 | 28 | 1 | 0 | 0 | 1 | -33 |
Financing Cash Flow |
Loading...
|
M | -2 | -3 | -10 | 4 | 2 | -3 | -22 | -7 | -1 | 0 | -18 | -1 | 0 | -1 | -1 | 592 | -4 | -1 | -9 | 0 | -11 | -1 | -9 | -8 | 0 | -2 | -4 | -5 | -1 | -4 | -1 | -4 | 0 | 1 | 4 | -2 | 0 | 1 | 1 | -1 | 4 | 2 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 5 | 0 | 8 | 1 | 6 | 5 | 1 | -2 | 2 | 2 | 1 | 0 | 1 | 8 | 0 | 0 | 5 | 13 | 4 | 3 | 3 | 7 | 1 | 0 | 3 | 6 | -2 | 0 | 1 | -5 | -4 | -2 | -4 | 1 | 1 | 0 | 5 | -9 | 3 | -5 | 52 | -5 | -22 | -14 | 28 | 1 | 0 | 0 | 1 | -33 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -6 | -4 | 5 | -10 | -10 | -3 | 11 | -2 | 8 | 0 | 0 | -2 | -10 | 5 | -8 | -1 | -12 | 5 | -16 | -8 | -2 | 4 | -6 | 3 | -3 | -2 | 1 | 3 | -4 | 1 | -3 | -4 | 1 | 5 | 0 | 4 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 621 | 562 | 844 | 772 | 594 | 640 | 978 | 847 | 725 | 649 | 851 | 694 | 553 | 543 | 689 | 564 | 464 | 425 | 626 | 490 | 388 | 366 | 521 | 390 | 283 | 282 | 411 | 351 | 250 | 244 | 273 | 207 | 271 | 277 | 381 | 304 | 248 | 239 | 334 | 248 | 183 | 150 | 224 | 168 | 193 | 196 | 282 | 218 | 192 | 157 | 247 | 181 | 151 | 146 | 219 | 176 | 183 | 188 | 255 | 217 | 199 | 206 | 305 | 224 | 167 | 200 | 289 | 249 | 201 | 185 | 258 | 212 | 171 | 146 | 199 | 149 | 116 | 86 | 108 | 77 | 64 | 54 | 83 | 68 | 60 | 59 | 66 | 58 | 56 | 64 | 88 | 65 | 67 | 67 | 87 | 111 | 93 | 88 | 114 | - |
Ending Cash |
Loading...
|
M | 737 | 621 | 562 | 844 | 772 | 594 | 640 | 978 | 847 | 725 | 649 | 851 | 694 | 553 | 543 | 689 | 564 | 464 | 425 | 626 | 490 | 388 | 366 | 521 | 390 | 283 | 282 | 411 | 351 | 250 | 244 | 273 | 207 | 271 | 277 | 381 | 304 | 248 | 239 | 334 | 248 | 183 | 150 | 224 | 168 | 193 | 196 | 282 | 218 | 192 | 157 | 247 | 181 | 151 | 146 | 219 | 176 | 183 | 188 | 255 | 217 | 199 | 206 | 319 | 224 | 167 | 200 | 289 | 249 | 201 | 185 | 258 | 212 | 171 | 146 | 199 | 149 | 116 | 86 | 108 | 77 | 64 | 54 | 83 | 68 | 60 | 59 | 66 | 58 | 56 | 64 | 88 | 65 | 67 | 67 | 87 | 111 | 93 | 88 | 84 |
Stock-Based Compensation |
Loading...
|
M | 10 | 11 | 9 | 9 | 9 | 10 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 6 | 5 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 0 | 0 | 4 | 16 | 0 | 0 | 1 | 6 | 0 | 0 | 2 | 6 | 0 | 0 | 2 | 4 | 0 | 0 | 0 | 2 | 0 | 0 | - | 1 | 0 | - | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -21 | -4 | -5 | -13 | -26 | -33 | -24 | -67 | -20 | -7 | -2 | -6 | -8 | -23 | -24 | -24 | -6 | -49 | -13 | -7 | -15 | -23 | 4 | -1 | -3 | -25 | -4 | -13 | -9 | -3 | -4 | -1 | 0 | 0 | -7 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -4 | 0 | 0 | -2 | -11 | -1 | 0 | 0 | -1 | 0 | -2 | -5 | -2 | -2 | -8 | -37 | -18 | -32 | 0 | 0 | -26 | -19 | 0 | -1 | -1 | -1 | - | -2 | 0 | -1 | 0 | - | 0 | 0 | -1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 1 | - | 0 | 0 | 0 | 0 | 0 | -15 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 702 | 657 | -1,207 | 662 | 757 | 725 | 811 | 776 | 817 | 852 | 783 | 737 | 680 | 612 | 602 | 613 | 637 | 599 | 563 | 586 | 531 | 466 | 470 | 456 | 425 | 388 | 407 | 385 | 367 | 350 | 316 | 188 | 195 | 340 | 340 | 335 | 316 | 305 | 294 | 275 | 245 | 221 | 197 | 179 | 181 | 252 | 276 | 285 | 274 | 239 | 221 | 208 | 184 | 178 | 188 | 188 | 180 | 187 | 186 | 198 | 196 | 202 | 214 | 254 | 253 | 242 | 257 | 235 | 247 | 221 | 220 | 218 | 206 | 178 | 164 | 146 | 131 | 118 | 107 | 88 | 75 | 72 | 66 | 73 | 76 | 72 | 76 | 26 | 25 | 32 | 48 | 55 | 50 | 51 | 52 | 83 | 87 | 123 | 120 | 116 |
Free Cash Flow |
Loading...
|
M | 152 | 117 | -290 | 235 | 174 | 113 | -249 | 263 | 250 | 108 | -170 | 189 | 139 | 46 | -153 | 172 | 151 | 45 | -173 | 148 | 121 | 74 | -131 | 149 | 105 | 42 | -119 | 84 | 93 | 30 | -151 | 73 | 49 | 12 | -96 | 83 | 66 | 33 | -97 | 85 | 63 | 25 | -73 | 60 | 38 | 28 | -78 | 62 | 34 | 44 | -88 | 63 | 29 | 28 | -52 | 37 | -4 | -7 | -68 | 36 | 25 | 21 | -92 | 82 | 62 | 25 | -76 | 66 | 42 | 30 | -50 | 61 | 32 | 25 | -49 | 47 | 29 | 26 | -23 | 28 | 13 | 11 | -23 | 13 | 13 | 3 | -7 | 17 | 8 | -8 | -85 | 39 | 34 | 25 | -69 | 67 | -2 | 19 | -33 | 23 |
StockViz Staff
September 19, 2024
Any question? Send us an email