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 | 631 | 627 | 661 | 670 | 686 | 651 | 550 | 495 | 440 | 395 | 491 | 531 | 494 | 529 | 490 | 479 | 536 | 501 | 438 | 384 | 363 | 301 | 278 | 284 | 264 | 301 | 295 | 279 | 250 | 235 | 212 | 201 | 209 | 209 | 203 | 200 | 188 | 180 | 165 | 166 | 157 | 152 | 155 | 143 | 147 | 153 | 159 | 163 | 160 | 151 | 138 | 130 | 123 | 128 | 121 | 113 | 107 | 92 | 88 | 87 | 86 | 84 | 78 | 70 | 66 | 63 | 59 | 58 | 55 | 51 | 49 | 44 | 55 | 53 | 55 | 58 | 46 | 47 | 40 | 36 | 33 | 30 | 29 | 25 | 18 | 11 | 3 |
Depreciation and Amortization |
Loading...
|
M | 414 | 418 | 422 | 418 | 413 | 463 | 462 | 375 | 292 | 152 | 137 | 206 | 272 | 342 | 342 | 349 | 363 | 372 | 360 | 318 | 271 | 225 | 198 | 186 | 173 | 160 | 147 | 138 | 131 | 121 | 109 | 108 | 104 | 104 | 105 | 106 | 106 | 92 | 70 | 48 | 30 | 24 | 24 | 24 | 25 | 25 | 26 | 25 | 25 | 25 | 22 | 20 | 18 | 16 | 17 | 18 | 18 | 20 | 20 | 20 | 19 | 19 | 19 | 18 | 17 | 16 | 14 | 12 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 6 | 4 | 2 | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -28,068 | 3 | 11 | 22 | 33 | 44 | 52 | 45 | 39 | 24 | 4 | 34 | 68 | 68 | 86 | 69 | 18 | 29 | 8 | -1 | 11 | 0 | 3 | 7 | 8 | 4 | 3 | -6 | -9 | -8 | -9 | 10 | 13 | 16 | 19 | 6 | 7 | 7 | 3 | 2 | 2 | 1 | 0 | -1 | -2 | -4 | 2 | 6 | 6 | 9 | 0 | 7 | 10 | 12 | 33 | 31 | 34 | 34 | 31 | 28 | 25 | 24 | 17 | 13 | 13 | 12 | 10 | 12 | 7 | 15 | 11 | 15 | -4 | -12 | -2 | -8 | 13 | 9 | 0 | 0 | -1 | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,895 | 1,407 | 1,499 | 840 | 1,168 | -50 | 209 | 221 | -536 | 810 | 536 | 912 | 1,801 | 1,834 | 1,895 | 1,824 | 766 | 550 | 344 | -9 | -52 | 101 | 217 | 385 | 357 | 177 | -28 | -104 | -2 | 327 | 361 | 593 | 579 | 644 | 569 | 301 | 8 | -235 | -329 | -256 | -40 | 36 | 142 | 212 | 210 | 243 | 322 | 179 | 234 | 219 | 83 | 110 | 16 | -66 | 28 | 36 | 35 | 262 | 196 | 236 | 184 | 53 | -33 | -48 | 70 | -153 | -74 | -118 | -174 | -19 | 5 | 41 | -4 | 7 | 17 | 34 | 51 | 0 | -22 | -44 | -35 | - | 69 | 81 | 81 | 81 | 11 |
Capital Expenditures |
Loading...
|
M | -154 | -150 | -146 | -138 | -129 | -117 | -119 | -92 | -76 | -55 | -85 | -122 | -150 | -198 | -171 | -162 | -161 | -137 | -143 | -136 | -132 | -125 | -101 | -102 | -98 | -98 | -100 | -101 | -109 | -123 | -124 | -122 | -114 | -100 | -89 | -82 | -75 | -57 | -54 | -41 | -30 | -29 | -18 | -15 | -13 | -14 | -30 | -31 | -36 | -40 | -27 | -24 | -19 | -13 | -13 | -25 | -25 | -25 | -27 | -29 | -32 | -35 | -30 | -16 | -26 | -23 | -22 | -21 | -8 | -8 | -6 | -6 | -4 | -5 | -7 | -6 | -8 | -6 | -7 | -6 | -4 | -3 | -9 | -12 | -12 | -12 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -3 | 0 | 2 | 9 | 6 | 3 | -907 | -899 | -898 | -897 | 10 | -3 | -9 | -12 | -11 | -11 | -11 | -9 | -1,077 | -1,073 | -1,068 | -1,073 | -509 | -567 | -560 | -554 | -63 | -407 | -383 | -329 | -340 | -5 | 6 | -18 | 16 | 64 | 22 | -393 | -400 | -384 | -405 | -16 | -19 | -27 | -5 | 3 | 32 | 42 | 40 | 29 | 48 | 73 | 90 | 104 | 56 | 32 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -3 | 0 | 2 | 9 | 6 | 3 | -907 | -899 | -898 | -897 | 10 | -3 | -9 | -12 | -11 | -11 | -11 | -9 | -1,077 | -1,073 | -1,068 | -1,073 | -509 | -567 | -560 | -554 | -63 | -407 | -383 | -329 | -340 | -5 | 6 | -18 | 16 | 64 | 22 | -393 | -400 | -384 | -405 | -16 | -19 | -27 | -5 | 3 | 32 | 42 | 40 | 29 | 48 | 73 | 90 | 104 | 56 | 32 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -311 | -28 | -71 | -18 | -660 | -32 | -4 | -44 | 884 | -25 | -12 | 1 | -1 | -3 | -3 | -4 | -9 | -2 | 4 | 3 | -3 | -1 | 675 | 677 | 645 | 681 | 169 | 244 | 298 | 215 | 49 | -39 | -151 | -327 | -286 | -268 | 75 | 707 | 769 | 662 | 376 | -5 | -132 | -37 | -11 | -133 | -112 | -108 | -87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -722 | -640 | -333 | -260 | -228 | -136 | -98 | -68 | -38 | -10 | -14 | -14 | -17 | -19 | -13 | -14 | -25 | -23 | -31 | -40 | -72 | -72 | -64 | -54 | -8 | -10 | -10 | -10 | -11 | -16 | -20 | -27 | -26 | -19 | 1,104 | 1,113 | 1,114 | 1,117 | 6 | 8 | 6 | 3 | -8 | -10 | -12 | -7 | 2 | 2 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 133 | 130 | 128 | 124 | 119 | 115 | 105 | 87 | 69 | 50 | 42 | 31 | 21 | 31 | 40 | 59 | 78 | 77 | 75 | 70 | 65 | 60 | 54 | 50 | 46 | 42 | 40 | 38 | 36 | 34 | 32 | 29 | 26 | 23 | 20 | 15 | 10 | 5 | 672 | 672 | 791 | 928 | 256 | 256 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -330 | 52 | 39 | 91 | -532 | 96 | 198 | 2,747 | 3,765 | 3,080 | 4,363 | 1,969 | 3,302 | 5,146 | 5,627 | 7,153 | 7,621 | 7,488 | 8,747 | 9,017 | 9,405 | 10,059 | 10,611 | 10,399 | 9,733 | 9,068 | 6,981 | 6,221 | 5,148 | 3,508 | 2,150 | 1,124 | 556 | 1,234 | 986 | 1,903 | 2,885 | 3,224 | 4,571 | 3,995 | 3,251 | 2,191 | 934 | 759 | 921 | 1,392 | 2,211 | 3,201 | 3,801 | 4,335 | 6,159 | 5,918 | 5,877 | 5,497 | 3,500 | 3,347 | 3,001 | 2,720 | 2,000 | 1,234 | 694 | 17 | 99 | 99 | 54 | 303 | 235 | 286 | 233 | 47 | 12 | -40 | -7 | -22 | 11 | -8 | -6 | -4 | -30 | -9 | -19 | - | - | - | - | - | - |
Financing Cash Flow |
Loading...
|
M | -330 | 52 | 39 | 91 | -532 | 96 | 198 | 2,747 | 3,765 | 3,080 | 4,363 | 1,969 | 3,302 | 5,146 | 5,627 | 7,153 | 7,621 | 7,488 | 8,747 | 9,017 | 9,405 | 10,059 | 10,611 | 10,399 | 9,733 | 9,068 | 6,981 | 6,221 | 5,148 | 3,508 | 2,150 | 1,124 | 556 | 1,234 | 986 | 1,903 | 2,885 | 3,224 | 4,571 | 3,995 | 3,251 | 2,191 | 934 | 759 | 921 | 1,392 | 2,211 | 3,201 | 3,801 | 4,335 | 6,159 | 5,918 | 5,877 | 5,497 | 3,500 | 3,347 | 3,001 | 2,720 | 2,000 | 1,234 | 694 | 17 | 99 | 99 | 54 | 303 | 235 | 286 | 233 | 47 | 12 | -40 | -7 | -22 | 11 | -8 | -6 | -4 | -30 | -9 | -19 | - | - | - | - | - | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -12 | -8 | -11 | -11 | 2 | -17 | -10 | -16 | -12 | 2 | -5 | 3 | -4 | -2 | 4 | 4 | 7 | 3 | 3 | 0 | -2 | 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 | 78 | 85 | 95 | 94 | 95 | 91 | 95 | 82 | 69 | 53 | 26 | 29 | 29 | 33 | 33 | 31 | 30 | 28 | 26 | 25 | 24 | 23 | 21 | 20 | 18 | 17 | 16 | 15 | 15 | 14 | 14 | 13 | 13 | 14 | 16 | 16 | 15 | 14 | 12 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 13 | 11 | 9 | 8 | 7 | 7 | 7 | 6 | 1 | 2 | 3 | 3 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -722 | -640 | -333 | -260 | -228 | -136 | -98 | -68 | -38 | -10 | -14 | -14 | -17 | -19 | -13 | -14 | -25 | -23 | -31 | -40 | -72 | -72 | -64 | -54 | -8 | -10 | -10 | -10 | -11 | -16 | -20 | -27 | -26 | -19 | 1,104 | 1,113 | 1,114 | 1,117 | 6 | 8 | 6 | 3 | -8 | -10 | -12 | -7 | 2 | 2 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 10 | 9 | 10 | 9 | 8 | 8 | 13 | 14 | 15 | 13 | 6 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 14,616 | 15,465 | 16,191 | 16,507 | 16,074 | 15,641 | 15,070 | 16,714 | 15,808 | 14,902 | 14,541 | 11,877 | 11,647 | 11,531 | 11,238 | 10,929 | 10,744 | 10,572 | 9,932 | 9,131 | 8,365 | 7,601 | 7,094 | 6,951 | 6,824 | 6,620 | 6,489 | 6,308 | 6,443 | 6,620 | 6,784 | 6,961 | 6,815 | 6,260 | 5,707 | 5,123 | 4,510 | 4,398 | 4,362 | 4,373 | 4,433 | 4,452 | 4,395 | 4,357 | 4,279 | 4,283 | 4,264 | 4,235 | 4,208 | 4,047 | 3,876 | 3,709 | 3,558 | 3,392 | 3,260 | 3,067 | 2,875 | 2,704 | 2,532 | 2,425 | 2,336 | 2,152 | 1,981 | 1,803 | 1,617 | 1,582 | 1,579 | 1,589 | 1,568 | 1,521 | 1,454 | 1,396 | 1,375 | 1,337 | 1,304 | 1,269 | 1,227 | 1,193 | 1,093 | 993 | 902 | 622 | 405 | 198 | - | - | - |
Free Cash Flow |
Loading...
|
M | 1,741 | 1,257 | 1,353 | 701 | 1,039 | -167 | 90 | 129 | -611 | 755 | 451 | 790 | 1,651 | 1,636 | 1,723 | 1,662 | 606 | 412 | 200 | -145 | -184 | -25 | 116 | 283 | 258 | 79 | -129 | -205 | -111 | 204 | 238 | 471 | 466 | 544 | 481 | 218 | -67 | -292 | -383 | -297 | -70 | 7 | 124 | 197 | 197 | 228 | 291 | 148 | 198 | 179 | 56 | 86 | -3 | -79 | 15 | 11 | 10 | 237 | 169 | 207 | 153 | 18 | -63 | -64 | 44 | -175 | -97 | -139 | -182 | -27 | 0 | 35 | -8 | 3 | 11 | 27 | 44 | -6 | -26 | -47 | -36 | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email