Cash Flow Statement | Trend | Unit | 2023-07-31 | 2022-08-31 | 2022-07-31 | 2021-08-31 | 2021-07-31 | 2020-08-31 | 2020-07-31 | 2019-08-31 | 2019-07-31 | 2018-08-31 | 2018-07-31 | 2017-08-31 | 2017-07-31 | 2016-08-31 | 2016-07-31 | 2015-08-31 | 2015-07-31 | 2014-08-31 | 2014-07-31 | 2013-08-31 | 2013-07-31 | 2012-08-31 | 2012-07-31 | 2011-08-31 | 2011-07-31 | 2010-08-31 | 2010-07-31 | 2009-08-31 | 2009-07-31 | 2008-08-31 | 2008-07-31 | 2007-08-31 | 2007-07-31 | 2006-08-31 | 2006-07-31 | 2005-08-31 | 2005-07-31 | 2004-08-31 | 2004-07-31 | 2003-08-31 | 2003-07-31 | 2002-08-31 | 2002-07-31 | 2001-08-31 | 2001-07-31 | 2000-08-31 | 2000-07-31 | 1999-08-31 | 1999-07-31 | 1998-08-31 | 1998-07-31 | 1997-08-31 | 1997-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 30 | 254 | 254 | 149 | 149 | -254 | -254 | -351 | -351 | 166 | 166 | 130 | 130 | 126 | 126 | 139 | 139 | 125 | 125 | 108 | 108 | 91 | 91 | 77 | 77 | 68 | 68 | 59 | 59 | 48 | 48 | 50 | 50 | 43 | 43 | 42 | 42 | 32 | 32 | 20 | 20 | 17 | 17 | 13 | 13 | -1 | -1 | 14 | 14 | 13 | 13 | 9 | 9 |
Depreciation and Amortization |
Loading...
|
M | 304 | 285 | 285 | 285 | 285 | 282 | 282 | 247 | 247 | 88 | 88 | 86 | 86 | 71 | 71 | 64 | 64 | 49 | 49 | 42 | 42 | 40 | 40 | 35 | 35 | 27 | 27 | 27 | 27 | 23 | 23 | 18 | 18 | 17 | 17 | 14 | 14 | 12 | 12 | 10 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 6 | 6 | 4 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | 118 | 59 | 59 | -13 | -13 | 532 | 532 | 447 | 447 | 5 | 5 | 3 | 3 | 8 | 8 | 0 | 0 | -2 | -2 | 3 | 3 | 91 | 0 | 82 | 5 | -3 | -3 | 5 | 5 | 7 | 3 | 8 | 4 | 8 | 3 | 2 | 2 | 3 | 3 | 5 | 5 | 6 | 6 | 4 | 4 | 4 | 4 | 0 | 0 | 3 | 0 | 2 | 2 |
Operating Cash Flow |
Loading...
|
M | 624 | 331 | 331 | 614 | 614 | 457 | 457 | 285 | 285 | 109 | 109 | 281 | 281 | 297 | 297 | 49 | 49 | 62 | 62 | 44 | 44 | 66 | 66 | 50 | 50 | 66 | 68 | 108 | 108 | 9 | 9 | 36 | 36 | 25 | 25 | 38 | 38 | 9 | 9 | 32 | 32 | 11 | 11 | 22 | 22 | -12 | -12 | 8 | 8 | 5 | 5 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | -323 | -251 | -251 | -310 | -310 | -173 | -173 | -208 | -208 | -45 | -45 | -56 | -56 | -41 | -41 | -129 | -129 | -147 | -147 | -67 | -67 | -31 | -31 | -41 | -41 | -55 | -55 | -32 | -32 | -51 | -51 | -47 | -47 | -19 | -19 | -66 | -66 | -24 | -24 | -64 | -64 | -28 | -28 | -18 | -18 | -17 | -17 | -16 | -16 | -35 | -35 | -3 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | -28 | -28 | -7 | -7 | 171 | 171 | -2,051 | -2,051 | -3 | -3 | -13 | -13 | -310 | -310 | -13 | -13 | -205 | -205 | -6 | -6 | -3 | -3 | -22 | -22 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | -28 | -28 | -7 | -7 | 171 | 171 | -2,051 | -2,051 | -3 | -3 | -13 | -13 | -310 | -310 | -13 | -13 | -205 | -205 | -6 | -6 | -3 | -3 | -22 | -22 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -184 | -238 | -238 | -706 | -706 | -468 | -468 | 1,954 | 1,954 | -26 | -26 | -222 | -222 | 56 | 56 | 91 | 91 | 294 | 294 | 22 | 22 | -42 | -42 | -131 | -131 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -62 | - | -12 | - | -14 | 14 | -1 | 24 | 24 | -24 | -24 | 0 | 0 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 8 | 8 | 149 | 149 | - | - | 1 | 1 | 1 | 1 | 7 | 7 | -6 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | 12 | - | 14 | - | 1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,930 | 4,376 | 4,400 | 4,144 | 4,158 | 4,281 | 4,282 | 5,854 | 5,854 | 552 | 552 | 206 | 206 | 714 | 714 | 885 | 885 | 865 | 865 | 617 | 617 | 15 | -124 | -117 | -117 | 62 | 59 | 9 | 9 | 157 | 157 | 6 | 6 | -8 | -8 | 32 | 32 | 16 | 16 | 19 | 19 | 19 | 19 | -4 | -4 | 27 | 27 | -1 | -1 | 13 | 13 | -33 | -33 |
Financing Cash Flow |
Loading...
|
M | 2,930 | 4,376 | 4,400 | 4,144 | 4,158 | 4,281 | 4,282 | 5,854 | 5,854 | 552 | 552 | 206 | 206 | 714 | 714 | 885 | 885 | 865 | 865 | 617 | 617 | 15 | -124 | -117 | -117 | 62 | 59 | 9 | 9 | 157 | 157 | 6 | 6 | -8 | -8 | 32 | 32 | 16 | 16 | 19 | 19 | 19 | 19 | -4 | -4 | 27 | 27 | -1 | -1 | 13 | 13 | -33 | -33 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -1 | 1 | 1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 44 | 41 | 41 | 47 | 47 | 45 | 45 | 23 | 23 | 15 | 15 | 19 | 19 | 17 | 17 | 16 | 16 | 11 | 11 | 16 | 16 | 17 | 17 | 14 | 14 | 10 | 10 | 25 | 25 | 17 | 17 | 20 | 20 | 13 | 13 | 14 | 14 | 4 | 4 | 11 | 11 | 6 | 6 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
Ending Cash |
Loading...
|
M | 37 | 44 | 44 | 41 | 41 | 47 | 47 | 45 | 45 | 23 | 23 | 15 | 15 | 19 | 19 | 17 | 17 | 16 | 16 | 11 | 11 | 16 | 16 | 17 | 17 | 14 | 14 | 10 | 10 | 25 | 25 | 17 | 17 | 20 | 20 | 13 | 13 | 14 | 14 | 4 | 4 | 11 | 11 | 6 | 6 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 38 | 44 | 44 | 45 | 45 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 15 | 15 | 14 | 14 | 15 | 15 | 15 | 15 | 11 | 11 | 9 | 9 | 8 | 8 | 6 | 6 | - | 4 | - | 4 | - | 6 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - | - |
Issuance/Purchase of Shares |
|
M | -62 | - | -12 | - | -14 | 14 | -1 | 24 | 24 | -24 | -24 | 0 | 0 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 8 | 8 | 149 | 149 | - | - | 1 | 1 | 1 | 1 | 7 | 7 | -6 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 8 | 8 | 1 | 1 | 14 | 14 | 24 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,058 | 1,380 | 1,380 | 1,063 | 1,063 | 1,335 | 1,335 | 1,459 | 1,459 | 1,090 | 1,090 | 959 | 959 | 991 | 991 | 1,023 | 1,023 | 854 | 854 | 717 | 719 | 613 | 613 | 381 | 381 | 194 | 194 | 169 | 169 | 111 | 111 | 217 | 217 | 183 | 183 | 119 | 119 | 109 | 109 | 64 | 64 | 52 | 52 | 53 | 53 | 66 | 66 | 74 | 74 | 66 | 66 | 49 | 49 |
Free Cash Flow |
Loading...
|
M | 301 | 80 | 80 | 304 | 304 | 284 | 284 | 77 | 77 | 65 | 65 | 225 | 225 | 255 | 255 | -80 | -80 | -85 | -85 | -22 | -22 | 35 | 35 | 9 | 9 | 11 | 13 | 76 | 76 | -42 | -42 | -11 | -11 | 6 | 6 | -28 | -28 | -15 | -15 | -32 | -32 | -17 | -17 | 4 | 4 | -29 | -29 | -7 | -7 | -31 | -31 | -3 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email