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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 183 | 30 | 15 | 14 | -14 | 9 | 10 | -2 | -1 | 8 | 24 | 21 | 3 | -10 | -4 | -7 | -9 | -10 | 6 | 6 | -15 | -22 | 18 | 7 | 9 | 23 | 15 | 7 | -13 | 12 | 13 | 8 | -3 | 13 | 8 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 9 | 10 | 8 | 8 | 8 | 9 | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 11 | 11 | 11 | 12 | 8 | 7 | 7 | 7 | 5 | 5 | 5 | - |
Non-Cash Items (Other) |
Loading...
|
M | -245 | -1 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 14 | 5 | -2 | 1 | 6 | 0 | 0 | 3 | 35 | 0 | -10 | -1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | - |
Operating Cash Flow |
Loading...
|
M | -70 | 53 | 65 | 15 | -7 | 32 | 32 | 31 | -4 | 58 | 64 | 35 | 2 | 31 | 3 | 35 | -13 | 31 | 61 | 0 | -39 | 38 | -13 | 28 | -72 | 93 | -1 | -25 | -34 | 87 | 0 | -13 | 2 | 37 | - |
Capital Expenditures |
Loading...
|
M | -11 | -13 | -9 | -7 | -4 | -9 | -7 | -4 | -5 | -11 | -5 | -6 | -3 | -4 | -3 | -5 | -6 | -7 | -5 | -3 | -9 | -13 | -10 | -19 | -19 | -20 | -15 | -26 | -19 | -18 | -8 | -17 | -6 | -7 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 1 | 5 | 0 | 3 | 0 | -2 | 2 | 2 | 10 | 16 | 50 | -53 | 2 | -19 | 6 | 15 | -1 | -2 | -12 | -6 | -59 | 44 | -14 | -177 | -20 | - | - | - | - | 0 | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 1 | 5 | 0 | 3 | 0 | -2 | 2 | 2 | 10 | 16 | 50 | -53 | 2 | -19 | 6 | 15 | -1 | -2 | -12 | -6 | -59 | 44 | -14 | -177 | -20 | - | - | - | - | 0 | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -29 | -51 | -51 | 20 | -20 | 7 | -13 | 41 | -35 | -56 | -34 | -10 | -50 | -55 | -17 | 82 | -40 | -43 | -11 | 51 | -20 | 71 | -3 | 142 | -70 | 19 | -64 | 80 | 38 | - | - | - | -14 | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 29 | 0 | 0 | 0 | 0 | -24 | -22 | -24 | -4 | - | - | - | 1 | 0 | - | - | -5 | -3 | -5 | - | -8 | -41 | -1 | 2 | 3 | 0 | 254 | -3 | -1 | 0 | -19 | -1 | 0 | - |
Dividends Paid |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 6 | - | - | - | 6 | - |
Other Financial Activities |
Loading...
|
M | -8 | -28 | -51 | -20 | 16 | -5 | 9 | -13 | -5 | 91 | -56 | 260 | -1 | -14 | -52 | -21 | 82 | 6 | 0 | -16 | 51 | 1 | 78 | -9 | 143 | 370 | 15 | 370 | 80 | -56 | 28 | 76 | 13 | -12 | - |
Financing Cash Flow |
Loading...
|
M | -8 | -28 | -51 | -20 | 16 | -5 | 9 | -13 | -5 | 91 | -56 | 260 | -1 | -14 | -52 | -21 | 82 | 6 | 0 | -16 | 51 | 1 | 78 | -9 | 143 | 370 | 15 | 370 | 80 | -56 | 28 | 76 | 13 | -12 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 21 | 11 | 9 | 23 | 20 | 15 | 6 | 14 | 13 | 9 | 8 | 9 | 11 | 17 | 22 | 67 | 3 | 20 | 7 | 14 | 12 | 15 | 13 | 13 | 18 | 14 | 14 | 15 | 11 | 17 | 3 | 1 | 5 | 1 | - |
Ending Cash |
Loading...
|
M | 88 | 21 | 11 | 9 | 23 | 20 | 15 | 6 | 14 | 13 | 9 | 8 | 9 | 11 | 17 | 22 | 67 | 3 | 20 | 7 | 14 | 12 | 15 | 13 | 13 | 18 | 14 | 14 | 15 | 11 | 17 | 3 | 1 | 5 | 1 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 4 | 2 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 0 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 26 | 7 | 1 | 6 | 6 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | 29 | 0 | 0 | 0 | 0 | -24 | -22 | -24 | -4 | - | - | - | 1 | 0 | - | - | -5 | -3 | -5 | - | -8 | -41 | -1 | 2 | 3 | 0 | 254 | -3 | -1 | 0 | -19 | -1 | 0 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 255 | 376 | 359 | 389 | 419 | 361 | 302 | 307 | 332 | 324 | 340 | 371 | 374 | 365 | 418 | 449 | 446 | 373 | 431 | 464 | 463 | 426 | 448 | 390 | 401 | 317 | 371 | 346 | 267 | 198 | 302 | - | - | 223 | - |
Free Cash Flow |
Loading...
|
M | -80 | 40 | 56 | 8 | -11 | 23 | 25 | 27 | -8 | 47 | 58 | 30 | -1 | 27 | 1 | 31 | -19 | 24 | 57 | -3 | -49 | 25 | -23 | 9 | -91 | 73 | -16 | -51 | -52 | 69 | -7 | -31 | -4 | 31 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email