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 | 153 | 107 | 182 | 213 | 258 | 331 | 333 | 331 | 305 | 271 | 223 | 116 | 48 | 18 | 33 | 107 | 158 | 183 | 187 | 105 | 96 | 78 | 68 | 136 | 121 | 118 | 113 | 87 | 66 | 26 | 12 | 31 | 51 | 89 | 97 | 88 | 84 | 82 | 76 | 73 | 64 | 52 | 34 | 33 | 33 | 35 | 49 | 54 | 63 | 65 | 63 | 59 | 47 | 41 | 30 | 5 | -21 | -51 | -40 | -10 | 23 | 61 | 65 | 66 | 64 | 62 | 59 | 55 | 62 | 64 | 61 | 59 | 51 | 44 | 42 | 39 | 36 | 30 | 23 | 5 | -5 | -12 | -32 | -23 | -34 | -39 | -52 | -98 | -77 | -63 | -26 | 31 | 33 | 35 | 35 | 31 | -53 | -61 | -67 | -73 |
Depreciation and Amortization |
Loading...
|
M | 76 | 74 | 71 | 68 | 66 | 66 | 64 | 64 | 63 | 63 | 62 | 62 | 61 | 60 | 58 | 55 | 52 | 49 | 48 | 46 | 46 | 47 | 48 | 49 | 49 | 49 | 48 | 47 | 46 | 45 | 40 | 36 | 32 | 29 | 28 | 28 | 28 | 27 | 27 | 26 | 25 | 23 | 21 | 19 | 17 | 15 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 10 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 10 | 12 | 13 | 15 | 16 | 17 | 17 | 18 | 18 | 22 | 24 | 26 | 28 | 24 | 21 | 17 | 13 | 11 | 7 | 5 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -4 | 15 | 8 | 19 | 35 | 46 | 42 | 37 | 6 | -21 | -28 | -36 | -11 | 5 | 5 | 13 | -6 | -6 | 1 | 107 | 117 | 112 | 103 | -4 | -11 | -6 | -2 | -3 | -8 | 4 | 5 | 8 | 9 | -2 | -9 | -12 | -9 | -8 | -11 | -10 | -11 | -15 | -11 | -7 | -10 | -9 | -5 | -4 | -4 | -3 | -11 | -10 | -11 | -10 | -8 | -17 | -7 | 16 | 32 | 40 | 23 | 6 | -3 | 1 | 13 | 11 | 11 | 9 | 9 | 3 | 2 | 0 | -7 | -2 | -4 | -1 | 7 | 7 | 6 | 4 | 4 | 5 | 9 | 10 | 15 | 9 | 35 | 84 | 90 | 101 | 76 | 29 | 20 | 18 | 14 | 12 | 84 | 79 | 77 | 74 |
Operating Cash Flow |
Loading...
|
M | 273 | 301 | 301 | 344 | 373 | 445 | 430 | 502 | 419 | 301 | 235 | 251 | 234 | 248 | 254 | 236 | 215 | 187 | 214 | 259 | 260 | 243 | 211 | 219 | 152 | 139 | 133 | 106 | 95 | 49 | 18 | 64 | 72 | 86 | 107 | 107 | 114 | 113 | 107 | 129 | 97 | 69 | 69 | 62 | 65 | 63 | 79 | 71 | 73 | 68 | 53 | 96 | 67 | 30 | -5 | -31 | -33 | -2 | 26 | 3 | 51 | 89 | 94 | 110 | 95 | 73 | 76 | 102 | 95 | 86 | 80 | 80 | 66 | 63 | 63 | 88 | 67 | 48 | 31 | 31 | 18 | 17 | 9 | 24 | 26 | 22 | 13 | -60 | -25 | 9 | 48 | 63 | 53 | 45 | 38 | 74 | 59 | 24 | -2 | 25 |
Capital Expenditures |
Loading...
|
M | -60 | -65 | -69 | -70 | -71 | -67 | -57 | -49 | -41 | -35 | -31 | -31 | -31 | -33 | -40 | -41 | -44 | -46 | -44 | -47 | -48 | -46 | -46 | -42 | -40 | -39 | -45 | -50 | -50 | -48 | -36 | -26 | -24 | -21 | -21 | -22 | -27 | -28 | -30 | -29 | -21 | -18 | -15 | -13 | -14 | -17 | -17 | -19 | -19 | -19 | -21 | -28 | -25 | -22 | -21 | -11 | -10 | -12 | -10 | -12 | -14 | -15 | -17 | -17 | -19 | -16 | -14 | -14 | -11 | -12 | -11 | -11 | -10 | -10 | -9 | -8 | -6 | -4 | -2 | -2 | -4 | -4 | -4 | -3 | -1 | -1 | -4 | -9 | -20 | -29 | -34 | -34 | -49 | -76 | -76 | -77 | -52 | -15 | -7 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -127 | -140 | -238 | -266 | -155 | -247 | -148 | -146 | -92 | 6 | 5 | 3 | -6 | -123 | -123 | -122 | -121 | 4 | -26 | -27 | -28 | -26 | 3 | 4 | 5 | 0 | 0 | -3 | -3 | -255 | -255 | -250 | -267 | -9 | -9 | -9 | 7 | 1 | 0 | -13 | -14 | -84 | -119 | -107 | -107 | -37 | -4 | -4 | -16 | -16 | -17 | -18 | -4 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 12 | 12 | 12 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -127 | -140 | -238 | -266 | -155 | -247 | -148 | -146 | -92 | 6 | 5 | 3 | -6 | -123 | -123 | -122 | -121 | 4 | -26 | -27 | -28 | -26 | 3 | 4 | 5 | 0 | 0 | -3 | -3 | -255 | -255 | -250 | -267 | -9 | -9 | -9 | 7 | 1 | 0 | -13 | -14 | -84 | -119 | -107 | -107 | -37 | -4 | -4 | -16 | -16 | -17 | -18 | -4 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 12 | 12 | 12 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -2 | -4 | -4 | -4 | -4 | -2 | -2 | -1 | -6 | -13 | -13 | -14 | -9 | 114 | 164 | 164 | 163 | 45 | -11 | -15 | -19 | -22 | -21 | -21 | -22 | -22 | -22 | 118 | 117 | 270 | 275 | 139 | 143 | -7 | -7 | -7 | -4 | -1 | -1 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 5 | 6 | 6 | 6 | 2 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -43 | -48 | -76 | -95 | -150 | -144 | -118 | -96 | -35 | -23 | -39 | -60 | -79 | -78 | -104 | -92 | -75 | -84 | -57 | -41 | -34 | -22 | -25 | -33 | -45 | -51 | -29 | -29 | -17 | -8 | -5 | -7 | -7 | -7 | -7 | -4 | -4 | -4 | -4 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -4 | -5 | -5 | -7 | -14 | -15 | -15 | -13 | -3 | -2 | -3 | -9 | -10 | -11 | -17 | -48 | -64 | -94 | -86 | -50 | -58 | -45 | -45 | -46 | -21 | -3 | -3 | -4 | -3 | -3 | -4 | -2 | -1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -16 | -15 | -15 | -15 |
Dividends Paid |
Loading...
|
M | 45 | 35 | 34 | 33 | 32 | 30 | 29 | 27 | 26 | 25 | 24 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 18 | 12 | 7 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -11 | -8 | -8 | -19 | -31 | -34 | -31 | -27 | -20 | -19 | -19 | -3 | 590 | 586 | 586 | 578 | -15 | -21 | -21 | -21 | -29 | -19 | -19 | -14 | -11 | -12 | -15 | -12 | -10 | -9 | -4 | 1 | 3 | 3 | 3 | 0 | 1 | 5 | 6 | 7 | 10 | 6 | 5 | 3 | 2 | 2 | 1 | 6 | 6 | 13 | 15 | 16 | 21 | 13 | 11 | 6 | 3 | 4 | 6 | 4 | 10 | 9 | 9 | 14 | 19 | 23 | 25 | 22 | 16 | 14 | 11 | 11 | 9 | 7 | 7 | 6 | -5 | -8 | -10 | -15 | -10 | -4 | -3 | 7 | -3 | -1 | -5 | 41 | 45 | 19 | 10 | -13 | -7 | 15 | 29 | 1 | -32 | -32 | -32 | -33 |
Financing Cash Flow |
Loading...
|
M | -11 | -8 | -8 | -19 | -31 | -34 | -31 | -27 | -20 | -19 | -19 | -3 | 590 | 586 | 586 | 578 | -15 | -21 | -21 | -21 | -29 | -19 | -19 | -14 | -11 | -12 | -15 | -12 | -10 | -9 | -4 | 1 | 3 | 3 | 3 | 0 | 1 | 5 | 6 | 7 | 10 | 6 | 5 | 3 | 2 | 2 | 1 | 6 | 6 | 13 | 15 | 16 | 21 | 13 | 11 | 6 | 3 | 4 | 6 | 4 | 10 | 9 | 9 | 14 | 19 | 23 | 25 | 22 | 16 | 14 | 11 | 11 | 9 | 7 | 7 | 6 | -5 | -8 | -10 | -15 | -10 | -4 | -3 | 7 | -3 | -1 | -5 | 41 | 45 | 19 | 10 | -13 | -7 | 15 | 29 | 1 | -32 | -32 | -32 | -33 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -6 | -10 | -5 | -14 | -19 | -18 | -13 | -5 | 13 | 16 | 6 | 5 | -12 | -7 | -15 | -14 | -16 | -16 | -25 | -31 | -22 | -22 | -12 | -1 | -2 | -9 | -1 | -1 | -3 | 0 | -3 | -10 | -5 | 0 | 3 | 11 | 7 | 2 | 1 | -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 | 40 | 39 | 37 | 36 | 34 | 32 | 30 | 29 | 29 | 29 | 28 | 27 | 26 | 24 | 23 | 23 | 22 | 23 | 23 | 23 | 24 | 24 | 22 | 21 | 21 | 20 | 19 | 19 | 19 | 19 | 20 | 19 | 17 | 16 | 14 | 14 | 14 | 13 | 12 | 12 | 12 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 14 | 14 | 15 | 16 | 16 | 16 | 17 | 18 | 17 | 13 | 9 | 8 | 20 | 20 | 20 | 17 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 6 | 6 | 6 | 5 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -43 | -48 | -76 | -95 | -150 | -144 | -118 | -96 | -35 | -23 | -39 | -60 | -79 | -78 | -104 | -92 | -75 | -84 | -57 | -41 | -34 | -22 | -25 | -33 | -45 | -51 | -29 | -29 | -17 | -8 | -5 | -7 | -7 | -7 | -7 | -4 | -4 | -4 | -4 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -4 | -5 | -5 | -7 | -14 | -15 | -15 | -13 | -3 | -2 | -3 | -9 | -10 | -11 | -17 | -48 | -64 | -94 | -86 | -50 | -58 | -45 | -45 | -46 | -21 | -3 | -3 | -4 | -3 | -3 | -4 | -2 | -1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -16 | -15 | -15 | -15 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 815 | 870 | 938 | 2,956 | 3,069 | 3,129 | 3,256 | 3,228 | 3,189 | 3,053 | 2,813 | 2,631 | 2,507 | 2,464 | 2,451 | 2,412 | 2,385 | 2,279 | 2,146 | 2,053 | 1,923 | 1,817 | 1,739 | 1,676 | 1,605 | 1,547 | 1,509 | 1,418 | 1,221 | 1,049 | 1,039 | 1,063 | 1,210 | 1,331 | 1,296 | 1,250 | 1,190 | 1,119 | 1,035 | 937 | 841 | 778 | 809 | 888 | 994 | 1,087 | 1,074 | 1,019 | 941 | 851 | 789 | 757 | 737 | 734 | 744 | 742 | 752 | 767 | 782 | 809 | 865 | 922 | 962 | 1,006 | 988 | 982 | 961 | 923 | 906 | 865 | 822 | 766 | 694 | 619 | 559 | 503 | 445 | 389 | 343 | 302 | 286 | 287 | 287 | 297 | 250 | 198 | 158 | 131 | 160 | 185 | 204 | 208 | 236 | 273 | 345 | 413 | 446 | 359 | 236 | 116 |
Free Cash Flow |
Loading...
|
M | 214 | 236 | 232 | 274 | 302 | 378 | 373 | 452 | 378 | 266 | 204 | 220 | 203 | 215 | 214 | 195 | 171 | 141 | 170 | 212 | 213 | 197 | 166 | 177 | 112 | 100 | 88 | 56 | 45 | 1 | -18 | 38 | 48 | 65 | 86 | 85 | 88 | 85 | 77 | 101 | 76 | 51 | 54 | 49 | 50 | 46 | 63 | 52 | 53 | 49 | 32 | 68 | 41 | 8 | -27 | -42 | -42 | -13 | 15 | -9 | 36 | 73 | 77 | 93 | 77 | 56 | 62 | 88 | 84 | 74 | 69 | 69 | 55 | 53 | 53 | 80 | 61 | 45 | 29 | 29 | 14 | 13 | 5 | 21 | 25 | 20 | 10 | -68 | -46 | -20 | 14 | 29 | 58 | 22 | 15 | 51 | 7 | 9 | -10 | 23 |
StockViz Staff
September 19, 2024
Any question? Send us an email