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 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 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 | 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 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 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 | 2001-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 171 | 188 | 139 | 133 | 167 | 221 | 149 | 149 | 132 | 119 | 95 | 93 | 88 | 215 | 134 | 57 | 123 | 176 | 123 | 114 | 87 | 113 | 69 | 94 | 24 | 91 | 75 | 73 | 62 | 85 | 59 | 44 | 47 | 62 | 48 | 52 | 46 | 57 | 45 | 40 | 38 | 42 | 47 | 31 | 33 | 44 | 35 | 35 | 39 | 50 | 39 | 32 | 30 | 38 | 31 | 25 | 35 | 30 | 23 | 19 | 19 | 26 | 22 | 19 | 17 | 20 | 14 | 15 | 14 | 16 | 14 | 11 | 11 | 13 | 9 | 22 | 9 | 15 | 11 | 10 | 10 | 9 | 8 | 7 | 7 | 8 | 3 |
Depreciation and Amortization |
Loading...
|
M | 101 | 103 | 105 | 105 | 105 | 107 | 102 | 100 | 156 | 105 | 15 | 16 | 16 | 90 | 84 | 82 | 85 | 91 | 92 | 95 | 94 | 79 | 49 | 49 | 49 | 52 | 37 | 35 | 36 | 38 | 28 | 28 | 26 | 26 | 27 | 25 | 26 | 28 | 28 | 24 | 11 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 5 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -28,063 | 3 | -7 | -1 | 8 | 11 | 4 | 10 | 19 | 19 | -3 | 4 | 4 | -1 | 26 | 38 | 4 | 18 | 9 | -13 | 15 | -3 | 0 | -1 | 3 | 1 | 4 | 0 | -1 | 0 | -5 | -3 | -1 | -1 | 14 | 0 | 2 | 2 | 1 | 1 | 2 | -1 | 0 | 1 | 1 | -2 | -1 | -1 | 0 | 5 | 2 | 0 | 3 | -5 | 9 | 3 | 5 | 16 | 7 | 5 | 5 | 13 | 5 | 2 | 4 | 5 | 2 | 2 | 3 | 4 | 3 | -2 | 11 | -1 | 7 | -21 | 3 | 9 | 0 | 1 | -1 | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 385 | 211 | 592 | 708 | -103 | 302 | -67 | 1,036 | -1,320 | 561 | -56 | 279 | 25 | 287 | 321 | 1,168 | 58 | 347 | 250 | 111 | -158 | 141 | -103 | 68 | -6 | 257 | 65 | 40 | -186 | 52 | -10 | 141 | 144 | 86 | 222 | 127 | 208 | 12 | -47 | -165 | -35 | -82 | 27 | 51 | 41 | 24 | 96 | 48 | 74 | 103 | -46 | 103 | 59 | -33 | -20 | 9 | -22 | 61 | -12 | 8 | 205 | -5 | 28 | -44 | 73 | -91 | 13 | 74 | -150 | -13 | -30 | 18 | 5 | 12 | 6 | -27 | 17 | 22 | 22 | -9 | -35 | - | - | - | - | 69 | 11 |
Capital Expenditures |
Loading...
|
M | -41 | -43 | -40 | -30 | -37 | -39 | -32 | -21 | -25 | -41 | -5 | -5 | -4 | -71 | -43 | -33 | -52 | -44 | -33 | -32 | -29 | -50 | -25 | -28 | -22 | -25 | -27 | -24 | -22 | -28 | -28 | -32 | -36 | -29 | -26 | -23 | -22 | -17 | -20 | -16 | -4 | -14 | -7 | -5 | -3 | -3 | -4 | -3 | -5 | -19 | -5 | -7 | -9 | -6 | -2 | -2 | -2 | -6 | -15 | -3 | -2 | -8 | -17 | -5 | -5 | -3 | -3 | -16 | -2 | -2 | -1 | -3 | -2 | 0 | -1 | -1 | -2 | -2 | -1 | -2 | -1 | -3 | 0 | 0 | 0 | -9 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -6 | 3 | 3 | 2 | 2 | 0 | 0 | -909 | 10 | 1 | 0 | -1 | -3 | -5 | -2 | -1 | -3 | -5 | -1 | -1,068 | 1 | 0 | -5 | -505 | -57 | 7 | 1 | -13 | -402 | 31 | 55 | -24 | -67 | 43 | 30 | 10 | -18 | 1 | -386 | 2 | -2 | -20 | 3 | 0 | -10 | 2 | 11 | 29 | 0 | - | - | 48 | 25 | 17 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -6 | 3 | 3 | 2 | 2 | 0 | 0 | -909 | 10 | 1 | 0 | -1 | -3 | -5 | -2 | -1 | -3 | -5 | -1 | -1,068 | 1 | 0 | -5 | -505 | -57 | 7 | 1 | -13 | -402 | 31 | 55 | -24 | -67 | 43 | 30 | 10 | -18 | 1 | -386 | 2 | -2 | -20 | 3 | 0 | -10 | 2 | 11 | 29 | 0 | - | - | 48 | 25 | 17 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -24 | -286 | 282 | -43 | 28 | -928 | 910 | -15 | -12 | 1 | 1 | -2 | 2 | -1 | -1 | -2 | 1 | -6 | 5 | 4 | 0 | -12 | 7 | 680 | 2 | -44 | 43 | 168 | 78 | 9 | -40 | 1 | -10 | -103 | -216 | 43 | 8 | 241 | 415 | 106 | -99 | -46 | 34 | -21 | -4 | -21 | -87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -204 | -353 | -104 | -61 | -121 | -47 | -30 | -29 | -29 | -9 | 0 | 0 | -1 | -12 | 0 | -4 | -2 | -7 | -1 | -14 | -1 | -15 | -10 | -46 | -1 | -6 | 0 | -1 | -3 | -6 | -1 | -2 | -8 | -9 | -8 | -1 | 0 | 1,113 | 1 | 0 | 3 | 2 | 3 | -2 | 0 | -9 | 1 | -4 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 36 | 31 | 33 | 33 | 33 | 29 | 29 | 29 | 29 | 19 | 10 | 10 | 10 | 11 | 0 | 0 | 21 | 19 | 19 | 19 | 19 | 18 | 14 | 14 | 14 | 12 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 672 | 0 | 119 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -79 | 27 | -5 | -274 | 303 | 15 | 47 | -897 | 931 | 117 | 2,596 | 121 | 246 | 1,400 | 203 | 1,454 | 2,090 | 1,881 | 1,729 | 1,922 | 1,956 | 3,141 | 1,998 | 2,310 | 2,610 | 3,693 | 1,787 | 1,644 | 1,945 | 1,605 | 1,027 | 570 | 305 | 247 | 1 | 2 | 984 | -1 | 918 | 984 | 1,323 | 1,346 | 342 | 240 | 262 | 89 | 168 | 402 | 733 | 908 | 1,157 | 1,002 | 1,268 | 2,732 | 917 | 960 | 889 | 734 | 764 | 614 | 608 | 14 | -1 | 73 | -70 | 97 | -1 | 28 | 179 | 29 | 49 | -25 | -6 | -6 | -2 | 7 | -20 | 26 | -21 | 10 | -19 | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -79 | 27 | -5 | -274 | 303 | 15 | 47 | -897 | 931 | 117 | 2,596 | 121 | 246 | 1,400 | 203 | 1,454 | 2,090 | 1,881 | 1,729 | 1,922 | 1,956 | 3,141 | 1,998 | 2,310 | 2,610 | 3,693 | 1,787 | 1,644 | 1,945 | 1,605 | 1,027 | 570 | 305 | 247 | 1 | 2 | 984 | -1 | 918 | 984 | 1,323 | 1,346 | 342 | 240 | 262 | 89 | 168 | 402 | 733 | 908 | 1,157 | 1,002 | 1,268 | 2,732 | 917 | 960 | 889 | 734 | 764 | 614 | 608 | 14 | -1 | 73 | -70 | 97 | -1 | 28 | 179 | 29 | 49 | -25 | -6 | -6 | -2 | 7 | -20 | 26 | -21 | 10 | -19 | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -12 | 4 | -3 | 0 | 1 | -15 | 4 | -6 | 6 | -2 | -3 | 2 | -1 | 0 | 3 | 2 | 2 | -3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,034 | 1,251 | 852 | 539 | 523 | 351 | 522 | 510 | 995 | 4,051 | 1,657 | 1,444 | 1,569 | 1,457 | 1,117 | 301 | 231 | 267 | 277 | 250 | 462 | 211 | 361 | 378 | 557 | 247 | 310 | 214 | 387 | 223 | 589 | 448 | 336 | 308 | 216 | 170 | 180 | 128 | 205 | 148 | 152 | 139 | 216 | 232 | 164 | 173 | 97 | 69 | 68 | 86 | 95 | 101 | 88 | 68 | 59 | 38 | 59 | 70 | 75 | 60 | 61 | 60 | 51 | 44 | 43 | 44 | 38 | 22 | 28 | 21 | 19 | 11 | 14 | 10 | 5 | 22 | 29 | 21 | 18 | 20 | 22 | - | - | - | - | - | - |
Ending Cash |
Loading...
|
M | 1,031 | 1,034 | 1,251 | 852 | 539 | 523 | 351 | 522 | 510 | 995 | 4,051 | 1,657 | 1,444 | 1,569 | 1,457 | 1,117 | 301 | 231 | 267 | 277 | 250 | 462 | 211 | 361 | 378 | 557 | 247 | 310 | 214 | 381 | 223 | 589 | 448 | 336 | 308 | 216 | 170 | 180 | 128 | 205 | 148 | 152 | 139 | 216 | 232 | 164 | 173 | 97 | 69 | 68 | 86 | 95 | 101 | 88 | 68 | 59 | 38 | 59 | 70 | 75 | 60 | 61 | 60 | 51 | 44 | 43 | 44 | 38 | 22 | 28 | 21 | 19 | 11 | 14 | 10 | 5 | 22 | 29 | 21 | 18 | 20 | 22 | - | - | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 17 | 21 | 20 | 19 | 25 | 31 | 20 | 20 | 20 | 35 | 7 | 7 | 5 | 8 | 9 | 7 | 9 | 8 | 6 | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 7 | - | - | 2 | 5 | - | - | 1 | - | 1 | 1 | 1 | 0 | - | - | - | 1 | - | - | 0 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -204 | -353 | -104 | -61 | -121 | -47 | -30 | -29 | -29 | -9 | 0 | 0 | -1 | -12 | 0 | -4 | -2 | -7 | -1 | -14 | -1 | -15 | -10 | -46 | -1 | -6 | 0 | -1 | -3 | -6 | -1 | -2 | -8 | -9 | -8 | -1 | 0 | 1,113 | 1 | 0 | 3 | 2 | 3 | -2 | 0 | -9 | 1 | -4 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 3 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,326 | 3,346 | 3,636 | 4,308 | 4,175 | 4,072 | 3,952 | 3,876 | 3,742 | 3,501 | 5,596 | 2,969 | 2,836 | 3,139 | 2,932 | 2,739 | 2,720 | 2,846 | 2,624 | 2,554 | 2,549 | 2,205 | 1,823 | 1,788 | 1,785 | 1,699 | 1,681 | 1,660 | 1,581 | 1,567 | 1,500 | 1,795 | 1,758 | 1,732 | 1,676 | 1,649 | 1,204 | 1,178 | 1,092 | 1,036 | 1,092 | 1,142 | 1,103 | 1,096 | 1,111 | 1,086 | 1,065 | 1,017 | 1,115 | 1,066 | 1,036 | 990 | 955 | 895 | 870 | 839 | 789 | 763 | 677 | 647 | 619 | 591 | 569 | 558 | 434 | 420 | 391 | 372 | 399 | 417 | 401 | 350 | 353 | 351 | 342 | 329 | 315 | 317 | 307 | 288 | 280 | 217 | 207 | 198 | - | - | - |
Free Cash Flow |
Loading...
|
M | 344 | 168 | 552 | 677 | -140 | 264 | -99 | 1,015 | -1,346 | 520 | -61 | 274 | 21 | 217 | 278 | 1,136 | 6 | 303 | 217 | 79 | -187 | 91 | -129 | 41 | -28 | 232 | 39 | 16 | -207 | 24 | -37 | 110 | 108 | 58 | 196 | 104 | 186 | -5 | -67 | -181 | -39 | -96 | 19 | 45 | 38 | 21 | 92 | 46 | 70 | 84 | -52 | 96 | 51 | -38 | -22 | 6 | -25 | 56 | -27 | 5 | 203 | -13 | 12 | -49 | 68 | -93 | 11 | 59 | -152 | -15 | -31 | 16 | 3 | 12 | 4 | -28 | 14 | 20 | 21 | -11 | -36 | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email