Cash flow Statement (Quarterly, GAAP
in millions $) |
(May 31 2023) 3 Months |
(Feb 28 2023) 12 Months |
(Nov 30 2022) 9 Months |
(Aug 31 2022) 6 Months |
(May 31 2022) 3 Months |
Income |
228.30 |
484.76 |
415.75 |
378.17 |
252.27 |
Depreciation & amortization |
63.00 |
265.22 |
202.66 |
137.90 |
70.47 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Other non-cash charges
|
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
104.96 |
415.15 |
298.89 |
192.55 |
89.56 |
Increase (Decrease) in Inventories |
-355.08 |
1,398.43 |
1,709.63 |
452.88 |
433.48 |
Minority interests |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
2.98 |
4.77 |
8.88 |
9.71 |
5.34 |
Share-based Compensation |
36.38 |
85.59 |
64.97 |
47.01 |
22.44 |
Income from affiliates |
- |
- |
- |
- |
- |
Tax benefit on stock options |
- |
- |
- |
- |
- |
Increase Decrease In Other Assets Current |
- |
- |
- |
- |
- |
Gains Losses On Extinguishment Of Debt Before Write Off Of Deferred Debt Issuance Cost |
- |
- |
- |
- |
- |
Income taxes |
-7.13 |
-6.55 |
-2.18 |
0.80 |
11.56 |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-506.40 |
-1,106.90 |
-855.91 |
-646.32 |
-490.35 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
239.28 |
-197.69 |
-195.15 |
-74.99 |
105.45 |
Accrued liabilities |
- |
- |
- |
- |
- |
Deferred revenue |
- |
- |
- |
- |
- |
Prepaid expenses |
- |
- |
- |
- |
- |
Other Working Capital |
8.43 |
-59.46 |
14.54 |
-18.13 |
30.73 |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-185.29 |
1,283.33 |
1,662.08 |
479.59 |
530.95 |
Capital Expenditures |
-136.72 |
-422.71 |
-319.49 |
-204.46 |
-94.81 |
Sale of Capital Items |
1.17 |
5.19 |
3.81 |
0.08 |
- |
Payments for (Proceeds from) Short-term Investments, Total |
- |
- |
- |
- |
- |
Purchases Of Trading Securities |
- |
- |
- |
- |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Increase Decrease In Restricted Cash From Collections On Auto Loan Receivables |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
-1.21 |
-8.25 |
-2.97 |
-2.94 |
-4.23 |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
- |
Investment in affiliate |
- |
- |
- |
- |
- |
Proceeds from Sales of Business, Affiliate and Productive Assets |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Other |
- |
- |
- |
- |
- |
Other Net |
- |
0.00 |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-136.76 |
-425.77 |
-318.65 |
-207.32 |
-99.04 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-3.61 |
-19.78 |
-13.99 |
-10.24 |
-3.94 |
Long-term debt - borrowings |
3,125.93 |
14,333.90 |
11,351.70 |
8,230.50 |
3,569.61 |
Long-term debt - repayments |
-2,710.01 |
-13,440.60 |
-10,591.13 |
-7,585.94 |
-3,275.17 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-2.94 |
-316.84 |
-320.31 |
-311.89 |
-159.53 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-951.00 |
-803.62 |
-803.62 |
-803.62 |
-803.62 |
Proceeds From Issuance Of Non Recourse Notes Payable |
- |
- |
- |
- |
- |
Payments On Non Recourse Notes Payable |
- |
- |
- |
- |
- |
Proceeds From Revolving Line Of Credit And Long Term Debt |
98.60 |
2,863.50 |
2,412.90 |
1,043.10 |
5,804.20 |
Payments On Revolving Line Of Credit And Long Term Debt |
-201.38 |
-4,116.78 |
-3,057.57 |
-1,629.02 |
-4,524.97 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
951.00 |
803.62 |
803.62 |
803.62 |
771.95 |
Finance Lease Principal Payments |
- |
- |
- |
- |
- |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
306.60 |
-710.18 |
-827.01 |
-322.23 |
-454.96 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-320.83 |
865.81 |
1,346.40 |
275.21 |
436.14 |
Total Cash Flow |
-15.45 |
147.39 |
516.42 |
-49.96 |
-23.04 |
Cash & cash equiv. at beg.
of the Year |
264.25 |
314.76 |
688.62 |
56.77 |
95.31 |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |