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 | 2020-03-31 | 2020-02-29 | 2019-12-31 | 2019-11-30 | 2019-09-30 | 2019-08-31 | 2019-06-30 | 2019-05-31 | 2019-02-28 | 2019-01-31 | 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 | 2015-01-31 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 162 | 258 | 359 | 404 | 529 | 569 | 654 | 759 | 689 | 672 | 534 | 406 | 272 | 138 | 160 | 130 | 186 | 242 | 237 | 232 | 216 | 199 | 172 | 130 | 159 | 151 | 115 | 106 | 34 | 2 | 11 | 1 | 16 | 5 | 29 | 47 | 70 | 91 | 100 | 122 | 112 | 132 | 91 | 75 | 65 | 20 | 18 | -37 | -45 | -25 | -7 | 17 | 40 | 33 | 23 | 21 | 12 | -3 | -25 | -34 | -57 | -51 | -23 | -14 | -6 | 3 | -30 | -28 | -31 | -29 | 1 | 2 | 3 | 2 | -1 | -1 | -2 | -3 | -2 | -1 | -2 | -4 | -25 | -30 | -33 | -34 | -12 | -10 | -7 | -3 | -9 | -4 | 0 | 4 |
Depreciation and Amortization |
Loading...
|
M | 119 | 114 | 113 | 112 | 109 | 104 | 101 | 97 | 96 | 95 | 96 | 99 | 100 | 102 | 100 | 99 | 98 | 96 | 97 | 81 | 85 | 83 | 91 | 100 | 91 | 87 | 72 | 72 | 71 | 70 | 67 | 63 | 60 | 57 | 54 | 50 | 47 | 45 | 42 | 44 | 42 | 40 | 38 | 33 | 30 | 29 | 28 | 27 | 27 | 27 | 27 | 26 | 26 | 27 | 28 | 29 | 22 | 21 | 20 | 18 | 24 | 23 | 22 | 22 | 22 | 22 | 21 | 20 | 21 | 20 | 18 | 18 | 16 | 16 | 16 | 16 | 17 | 18 | 18 | 19 | 19 | 19 | 22 | 21 | 22 | 21 | 18 | 18 | 16 | 16 | 11 | 7 | 3 | - |
Non-Cash Items (Other) |
Loading...
|
M | 146 | 143 | 144 | 113 | 257 | 247 | 222 | 276 | 107 | 119 | 121 | 21 | 48 | 11 | 42 | 86 | 94 | 94 | 12 | 12 | 7 | 60 | 92 | 114 | 94 | 57 | 114 | 111 | 101 | 93 | 49 | 37 | 37 | 41 | 33 | 33 | 30 | 22 | 13 | 5 | 2 | -2 | -2 | -3 | -7 | -20 | -15 | -70 | -70 | -57 | -53 | 0 | 6 | 13 | 17 | 14 | 8 | 1 | -2 | 4 | 5 | 6 | 4 | 4 | 4 | 5 | 29 | 28 | 27 | 26 | -2 | -2 | -2 | -2 | - | - | - | - | 1 | 1 | 1 | 1 | 5 | 14 | 4 | 5 | -3 | -12 | -3 | -4 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 277 | 459 | 534 | 429 | 404 | 464 | 538 | 607 | 662 | 687 | 689 | 709 | 501 | 330 | 240 | 223 | 353 | 484 | 414 | 344 | 269 | 328 | 443 | 442 | 468 | 301 | 296 | 309 | 435 | 555 | 495 | 487 | 310 | 79 | 130 | 37 | 50 | 142 | 88 | 224 | 203 | 245 | 82 | 34 | 26 | 50 | 88 | 47 | 32 | -34 | -10 | -35 | 45 | 27 | 28 | 17 | -48 | -60 | -33 | -37 | -17 | -21 | -7 | -14 | -24 | 0 | -19 | -9 | -6 | 4 | 11 | 8 | -4 | -10 | -7 | 0 | 3 | 11 | 10 | -1 | -16 | -20 | -14 | -6 | -1 | 4 | -8 | 2 | 16 | 19 | -5 | 3 | -5 | 4 |
Capital Expenditures |
Loading...
|
M | -283 | -209 | -206 | -192 | -174 | -141 | -166 | -164 | -185 | -193 | -146 | -145 | -111 | -88 | -93 | -91 | -114 | -137 | -125 | -113 | -82 | -75 | -90 | -116 | -142 | -137 | -142 | -143 | -135 | -122 | -138 | -126 | -126 | -162 | -151 | -152 | -154 | -134 | -132 | -147 | -151 | -144 | -120 | -106 | -102 | -101 | -94 | -81 | -66 | -57 | -55 | -38 | -32 | -27 | -28 | -26 | -60 | -54 | -50 | -49 | -12 | -13 | -13 | -15 | -15 | -15 | -19 | -24 | -31 | -30 | -25 | -20 | -14 | -13 | -13 | -12 | -10 | -9 | -8 | -5 | -7 | -19 | -21 | -20 | -16 | -4 | -5 | -12 | -19 | -24 | -66 | -59 | -52 | -47 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -34 | -67 | -64 | -61 | -29 | 3 | -9 | -16 | -16 | -15 | -92 | -101 | -100 | -100 | -42 | -29 | -35 | -65 | -66 | -96 | -120 | -90 | -90 | -60 | -30 | -30 | 1 | 1 | 3 | 13 | 17 | 17 | 15 | -111 | -116 | -116 | -121 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 11 | 16 | 20 | 15 | 9 | 4 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -34 | -67 | -64 | -61 | -29 | 3 | -9 | -16 | -16 | -15 | -92 | -101 | -100 | -100 | -42 | -29 | -35 | -65 | -66 | -96 | -120 | -90 | -90 | -60 | -30 | -30 | 1 | 1 | 3 | 13 | 17 | 17 | 15 | -111 | -116 | -116 | -121 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 11 | 16 | 20 | 15 | 9 | 4 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -20 | -29 | -29 | 229 | 353 | 581 | 491 | 2,026 | 1,901 | 1,682 | 1,781 | -110 | -94 | -91 | -164 | -142 | -154 | -164 | -221 | -278 | 47 | 4 | 90 | 329 | -81 | -13 | -110 | -218 | -148 | 303 | 446 | 446 | 469 | 0 | 0 | 296 | 522 | 522 | 522 | 223 | -4 | 118 | 182 | 158 | 181 | 33 | 0 | 26 | 5 | 31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2,457 | -3,170 | -1,993 | -1,981 | -880 | -17 | 47 | 109 | 213 | 64 | 46 | 23 | 23 | 23 | 17 | 9 | 70 | 70 | 68 | 68 | -244 | -349 | -451 | -597 | -269 | -162 | -55 | 94 | -683 | -987 | -994 | -997 | -296 | 4 | 8 | 11 | 50 | 52 | 47 | 52 | 13 | 53 | 57 | 53 | 53 | 11 | 8 | 99 | 98 | 98 | 98 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,205 | 1,674 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 379 | 459 | 459 | 674 | 295 | 215 | 215 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,199 | 1,266 | -1,139 | 280 | 251 | 176 | 2,153 | 1,940 | 1,966 | 1,971 | -98 | 115 | 190 | 193 | 195 | -18 | -74 | -120 | 59 | 59 | 796 | 1,006 | 919 | 1,351 | 784 | 636 | 787 | 498 | 827 | 816 | 663 | 521 | 3 | -9 | -27 | -17 | 251 | 262 | 296 | 295 | 30 | 192 | 248 | 224 | 246 | 55 | 14 | 735 | 1,048 | 1,407 | 1,696 | 1,236 | 1,164 | 1,121 | 1,050 | 1,019 | 757 | 663 | 1,165 | 973 | 958 | 813 | 20 | 26 | 33 | 10 | 31 | 31 | 35 | 24 | 15 | 10 | 17 | 23 | 17 | 12 | 6 | -4 | -3 | 4 | 21 | 17 | -9 | -19 | -22 | -37 | 0 | -4 | -16 | 2 | 26 | 12 | 12 | - |
Financing Cash Flow |
Loading...
|
M | 1,199 | 1,266 | -1,139 | 280 | 251 | 176 | 2,153 | 1,940 | 1,966 | 1,971 | -98 | 115 | 190 | 193 | 195 | -18 | -74 | -120 | 59 | 59 | 796 | 1,006 | 919 | 1,351 | 784 | 636 | 787 | 498 | 827 | 816 | 663 | 521 | 3 | -9 | -27 | -17 | 251 | 262 | 296 | 295 | 30 | 192 | 248 | 224 | 246 | 55 | 14 | 735 | 1,048 | 1,407 | 1,696 | 1,236 | 1,164 | 1,121 | 1,050 | 1,019 | 757 | 663 | 1,165 | 973 | 958 | 813 | 20 | 26 | 33 | 10 | 31 | 31 | 35 | 24 | 15 | 10 | 17 | 23 | 17 | 12 | 6 | -4 | -3 | 4 | 21 | 17 | -9 | -19 | -22 | -37 | 0 | -4 | -16 | 2 | 26 | 12 | 12 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 383 | 421 | 1,520 | 1,520 | 2,154 | 2,086 | 2,243 | 2,178 | 2,204 | 297 | 236 | 100 | 97 | 17 | 17 | 48 | 48 | 38 | 38 | 12 | 12 | 103 | 103 | 6 | 9 | 6 | 25 | 25 | 30 | 22 | 22 | 80 | 87 | 55 | 38 | 237 | 350 | 227 | 305 | 104 | 149 | 157 | 157 | 181 | 11 | 13 | 8 | 15 | 10 | 8 | 16 | 10 | 10 | 10 | 9 | 10 | 9 | 11 | 13 | - | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 5 | - |
Ending Cash |
Loading...
|
M | 124 | 383 | 421 | 421 | 1,508 | 2,154 | 2,086 | 2,243 | 2,178 | 2,204 | 297 | 236 | 100 | 97 | 17 | 17 | 48 | 48 | 48 | 38 | 38 | 12 | -53 | 103 | 6 | 8 | 9 | 25 | 25 | 18 | 22 | 22 | 80 | 87 | 55 | 38 | 237 | 350 | 227 | 305 | 104 | 149 | 157 | 157 | 181 | 11 | 13 | 8 | 15 | 10 | 8 | 16 | 16 | 10 | 10 | 9 | 10 | 9 | 11 | 13 | 2 | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 5 |
Stock-Based Compensation |
Loading...
|
M | 38 | 37 | 37 | 39 | 44 | 45 | 47 | 46 | 48 | 52 | 158 | 155 | 146 | 131 | 18 | 12 | 11 | 11 | 10 | 10 | 11 | 17 | 12 | 16 | 16 | 18 | 26 | 29 | 53 | 51 | 50 | 51 | 31 | 29 | 28 | 27 | 23 | 24 | 23 | 17 | 16 | 15 | 12 | 13 | 10 | 66 | 68 | 181 | 180 | 119 | 116 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2,457 | -3,170 | -1,993 | -1,981 | -880 | -17 | 47 | 109 | 213 | 64 | 46 | 23 | 23 | 23 | 17 | 9 | 70 | 70 | 68 | 68 | -244 | -349 | -451 | -597 | -269 | -162 | -55 | 94 | -683 | -987 | -994 | -997 | -296 | 4 | 8 | 11 | 50 | 52 | 47 | 52 | 13 | 53 | 57 | 53 | 53 | 11 | 8 | 99 | 98 | 98 | 98 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,521 | 2,946 | 4,926 | 6,734 | 8,288 | 8,689 | 8,275 | 5,892 | 3,827 | 1,679 | -386 | -458 | -775 | -998 | -1,236 | -1,458 | -1,459 | -1,460 | -1,342 | -1,223 | -1,068 | -960 | -981 | -885 | -840 | -450 | -36 | 354 | 745 | 1,062 | 1,658 | 2,172 | 2,669 | 3,036 | 3,175 | 3,311 | 3,435 | 3,179 | 2,886 | 2,585 | 2,258 | 2,216 | 2,007 | 1,736 | 1,487 | 1,228 | 1,166 | 1,143 | 1,081 | 1,031 | 934 | 838 | 768 | 538 | 481 | 303 | 257 | 391 | 351 | 493 | 507 | 524 | 531 | 528 | 508 | 472 | 450 | 419 | 398 | 332 | 296 | 225 | 180 | 180 | 181 | 224 | 244 | 266 | 273 | 271 | 232 | 192 | 181 | 173 | 205 | 225 | 212 | 203 | 197 | 204 | 166 | 106 | 56 | - |
Free Cash Flow |
Loading...
|
M | -5 | 250 | 329 | 238 | 230 | 323 | 372 | 443 | 477 | 494 | 543 | 564 | 390 | 276 | 180 | 66 | 174 | 174 | 115 | 115 | 72 | 212 | 172 | 186 | 186 | 23 | 154 | 166 | 300 | 434 | 357 | 361 | 184 | -83 | -20 | -116 | -104 | 8 | -44 | 22 | -3 | 45 | -93 | -72 | -76 | -51 | -6 | -34 | -34 | -92 | -66 | -73 | 14 | 0 | 0 | -8 | -68 | -75 | -44 | -46 | -29 | -35 | -20 | -29 | -39 | -15 | -38 | -33 | -37 | -25 | -14 | -12 | -18 | -23 | -20 | -12 | -7 | 2 | 2 | -6 | -22 | -39 | -35 | -26 | -17 | 1 | -13 | -10 | -3 | -4 | -29 | -14 | -14 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email