Cash Flow Statement | Trend | Unit | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 | 2003-11-30 | 2002-11-30 | 2001-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 627 | 651 | 395 | 529 | 501 | 301 | 301 | 235 | 209 | 180 | 152 | 153 | 151 | 128 | 92 | 84 | 63 | 51 | 53 | 47 | 30 | 28 | 26 |
Depreciation and Amortization |
Loading...
|
M | 418 | 463 | 152 | 342 | 372 | 225 | 160 | 121 | 104 | 92 | 24 | 25 | 25 | 16 | 20 | 19 | 16 | 10 | 9 | 8 | 7 | 8 | - |
Non-Cash Items (Other) |
Loading...
|
M | 42 | 44 | 24 | 68 | 29 | 4 | 4 | -8 | 16 | 7 | 2 | -4 | 9 | 12 | 34 | 24 | 14 | 13 | -12 | 9 | -21 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 1,407 | -50 | 810 | 1,834 | 550 | 101 | 177 | 327 | 644 | -235 | 36 | 243 | 219 | -66 | 262 | 53 | -153 | -19 | 7 | 0 | -13 | 69 | 11 |
Capital Expenditures |
Loading...
|
M | -150 | -117 | -55 | -198 | -137 | -125 | -98 | -123 | -100 | -57 | -29 | -14 | -40 | -13 | -25 | -35 | -23 | -8 | -5 | -6 | -3 | -9 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 2 | -897 | -12 | -9 | -1,073 | -554 | -329 | -18 | -393 | -16 | 3 | -76 | 48 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | 2 | -897 | -12 | -9 | -1,073 | -554 | -329 | -18 | -393 | -16 | 3 | -76 | 48 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -32 | -42 | -3 | -2 | -1 | 681 | 215 | -327 | 707 | -5 | -133 | -126 | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -640 | -136 | -10 | -19 | -23 | -72 | -10 | -16 | -19 | 4,339 | -2 | -8 | -2 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 130 | 115 | 50 | 21 | 77 | 60 | 42 | 34 | 23 | 5 | 1,271 | 1,430 | 4,326 | - | - | - | - | - | 1 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 52 | 96 | 3,080 | 5,146 | 7,488 | 10,059 | 9,068 | 3,508 | 2,773 | -2 | 2,536 | 2,830 | 8,662 | 103 | 2,720 | 17 | 303 | 47 | -22 | -4 | 15 | -8 | - |
Financing Cash Flow |
Loading...
|
M | 52 | 96 | 3,080 | 5,146 | 7,488 | 10,059 | 9,068 | 3,508 | 2,773 | -2 | 2,536 | 2,830 | 8,662 | 103 | 2,720 | 17 | 303 | 47 | -22 | -4 | 15 | -8 | - |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | -11 | -16 | 3 | 4 | 0 | 1 | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 523 | 995 | 1,569 | 231 | 462 | 557 | 387 | 336 | 180 | 152 | 164 | 68 | 88 | 59 | 56 | 43 | 28 | 14 | 29 | 22 | 16 | 16 | - |
Ending Cash |
Loading...
|
M | 1,034 | 523 | 995 | 1,569 | 231 | 462 | 557 | 381 | 336 | 180 | 152 | 164 | 68 | 88 | 59 | 61 | 43 | 28 | 14 | 29 | 22 | 16 | 16 |
Stock-Based Compensation |
Loading...
|
M | 85 | 91 | 53 | 33 | 28 | 23 | 17 | 14 | 14 | 14 | 9 | 8 | 8 | 9 | 8 | 7 | 5 | 4 | 0 | 0 | 6 | - | - |
Issuance/Purchase of Shares |
|
M | -640 | -136 | -10 | -19 | -23 | -72 | -10 | -16 | -19 | 4,339 | -2 | -8 | -2 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 9 | 8 | 13 | 13 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 3,346 | 4,072 | 3,501 | 3,139 | 2,846 | 2,205 | 1,699 | 1,567 | 1,732 | 1,178 | 1,142 | 1,086 | 1,066 | 895 | 763 | 591 | 420 | 417 | 351 | 317 | 217 | 200 | -319 |
Free Cash Flow |
Loading...
|
M | 1,257 | -167 | 755 | 1,636 | 412 | -25 | 79 | 204 | 544 | -292 | 7 | 228 | 179 | -79 | 237 | 18 | -175 | -27 | 3 | -6 | -16 | 60 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email