Cash Flow Statement | Trend | Unit | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -14 | -11 | -11 | -12 | 3 | 2 | 11 | 12 | 1 | 4 | -7 | -8 | -2 | -3 | -2 | 3 | 6 | 3 | 4 | 3 | 1 | 3 | 4 | 2 | -1 | 1 | 2 | -7 | -7 | -6 | -3 | 4 | 5 | 4 | 2 | 2 | 4 | 3 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | -1 | -1 | -2 | -1 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 6 | 7 | 8 | 8 | 1,502 | 1,500 | 1,499 | 1,896 | 401 | 401 | 401 | 2 | 1,991 | 1,991 | 1,991 | 1,991 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-Cash Items (Other) |
Loading...
|
M | 6 | 6 | 7 | 7 | 2 | 4 | -6 | -7 | -3 | -5 | 5 | 6 | 0 | 1 | -1 | -5 | -4 | 0 | 2 | -1,490 | -1,492 | -1,495 | -1,493 | 3 | 4 | 2 | -1 | -1,985 | -1,984 | -1,983 | -1,984 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -85 | -85 | -85 | -85 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | -3 | -3 | -2 | -2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 44 | 47 | 23 | 17 | -17 | -24 | -27 | -33 | -15 | -19 | -7 | -2 | -22 | -31 | -34 | -25 | 10 | 7 | 12 | 21 | -7 | 8 | 11 | -6 | 5 | 7 | -5 | -8 | -10 | -7 | 3 | 3 | 4 | 5 | 5 | 8 | 7 | 4 | -2 | -1 | 0 | -2 | 4 | 4 | 4 | 3 | -1 | 1 | 2 | -1 | -3 | -5 | 2 | 3 | 8 | 6 | 2 | 2 | 5 | 7 | 3 | 3 | -3 | 0 | 5 | 1 | 1 | 2 | 3 | 3 | 4 | 1 | -2 | 0 | 2 | 3 | 2 | 3 | 3 | 4 | 5 | 4 | 5 | 2 | 1 | 3 | 4 | 3 | 4 | 1 | -1 | -1 | -1 | 0 | 1 | 0 | -1 | -1 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 2 | 3 | 2 | 1 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -4 | -5 | -5 | -6 | -19 | -40 | -54 | -57 | -41 | -19 | -24 | -20 | -25 | -32 | -13 | -13 | -9 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | -3 | -1 | -1 | 17 | 13 | 18 | 14 | -3 | -12 | -19 | -18 | -17 | -2 | -2 | -1 | -2 | -8 | -12 | -9 | -9 | -4 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 5 | 5 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | -3 | -1 | -1 | 17 | 13 | 18 | 14 | -3 | -12 | -19 | -18 | -17 | -2 | -2 | -1 | -2 | -8 | -12 | -9 | -9 | -4 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 5 | 5 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -21 | -32 | -19 | -11 | 34 | 58 | 55 | 57 | -11 | 13 | 3 | 2 | 34 | 12 | 20 | 15 | 14 | 6 | 17 | 9 | 32 | 37 | 5 | 30 | 32 | 56 | 107 | 102 | 108 | 67 | 26 | 14 | -3 | 0 | 4 | 5 | 5 | 6 | 7 | 6 | 1 | 1 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | - | 4 | 6 | 6 | 6 | 1 | 2 | 3 | 7 | 7 | 4 | 3 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 8 | 16 | 16 | 18 | 10 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | 0 | -1 | -2 | -2 | -2 | -1 | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 124 | 138 | 146 | 148 | 171 | 174 | 165 | 148 | 106 | 151 | 126 | 133 | 165 | 180 | 214 | 215 | 188 | 127 | 130 | 136 | 157 | 177 | 156 | 120 | 74 | 29 | 27 | 43 | 49 | 34 | 28 | 15 | 15 | 17 | 3 | 5 | 0 | -1 | -1 | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 2 | 6 | 3 | 3 | 6 | 5 | 6 | 6 | 10 | 9 | 9 | 9 | 2 | 0 | 1 | 1 | 1 | 3 | -1 | 0 | 0 | -2 | 1 | 0 | -2 | -3 | -2 | -3 | 0 | 2 | 2 | 2 | 1 | 0 | 0 | 2 | 2 | 1 | 3 | 2 | 3 | 4 | 1 | 2 | -1 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 124 | 138 | 146 | 148 | 171 | 174 | 165 | 148 | 106 | 151 | 126 | 133 | 165 | 180 | 214 | 215 | 188 | 127 | 130 | 136 | 157 | 177 | 156 | 120 | 74 | 29 | 27 | 43 | 49 | 34 | 28 | 15 | 15 | 17 | 3 | 5 | 0 | -1 | -1 | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 2 | 6 | 3 | 3 | 6 | 5 | 6 | 6 | 10 | 9 | 9 | 9 | 2 | 0 | 1 | 1 | 1 | 3 | -1 | 0 | 0 | -2 | 1 | 0 | -2 | -3 | -2 | -3 | 0 | 2 | 2 | 2 | 1 | 0 | 0 | 2 | 2 | 1 | 3 | 2 | 3 | 4 | 1 | 2 | -1 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6 | 6 | 7 | 7 | 9 | 10 | 8 | 6 | 6 | 11 | 16 | 49 | 13 | 17 | 16 | 22 | 28 | 16 | 13 | 4 | 6 | 6 | 5 | 8 | 1 | 2 | 3 | 2 | 2 | 4 | 5 | 5 | 4 | 8 | 14 | 9 | 0 | 4 | 4 | 7 | 4 | 8 | 9 | 10 | 6 | 5 | 6 | 7 | 4 | 7 | 7 | 6 | 5 | 8 | 10 | 4 | 3 | 3 | 7 | 2 | 1 | 0 | 0 | 1 | 2 | 4 | 3 | 2 | 4 | 6 | 3 | 2 | 2 | 3 | 3 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 2 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | - | 1 | 2 | 1 | - | - | 1 | 1 | - | 0 | 1 | 0 | 0 | - | 0 | 0 |
Ending Cash |
Loading...
|
M | 5 | 6 | 6 | 7 | 7 | 9 | 10 | 8 | 6 | 6 | 11 | 16 | 49 | 13 | 17 | 16 | 22 | 28 | 16 | 13 | 4 | 6 | 6 | 5 | 8 | 3 | 2 | 3 | 2 | 2 | 4 | 5 | 5 | 4 | 8 | 14 | 9 | 0 | 4 | 4 | 7 | 4 | 8 | 9 | 10 | 6 | 5 | 6 | 7 | 4 | 7 | 7 | 6 | 5 | 8 | 10 | 4 | 3 | 3 | 7 | 2 | 1 | 0 | 0 | 1 | 2 | 4 | 3 | 2 | 4 | 6 | 3 | 2 | 2 | 3 | 3 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 2 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 0 | -1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 85 | 85 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | - | 4 | 6 | 6 | 6 | 1 | 2 | 3 | 7 | 7 | 4 | 3 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 8 | 16 | 16 | 18 | 10 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | 0 | -1 | -2 | -2 | -2 | -1 | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 207 | 226 | 252 | 297 | 342 | 364 | 387 | 359 | 339 | 338 | 277 | 241 | 194 | 151 | 158 | 143 | 131 | 105 | 83 | 80 | 91 | 107 | 114 | 121 | 119 | 118 | 119 | 108 | 102 | 99 | 93 | 98 | 105 | 106 | 107 | 105 | 97 | 91 | 89 | 88 | 89 | 92 | 92 | 93 | 94 | 93 | 92 | 91 | 90 | 89 | 89 | 88 | 86 | 85 | 83 | 80 | 76 | 72 | 69 | 66 | 63 | 61 | 60 | 57 | 54 | 56 | 56 | 55 | 54 | 53 | 51 | 50 | 49 | 45 | 43 | 42 | 40 | 38 | 36 | 35 | 36 | 40 | 43 | 45 | 47 | 47 | 49 | 52 | 53 | 48 | 41 | 33 | 28 | 27 | 26 | 26 | 26 | 27 | 29 | 29 | 30 | 30 | 29 | 29 | 28 | 27 | 26 | 25 | 24 | 23 | 22 | 22 | 21 | 19 | 18 | 16 | 15 | 15 | 13 | 13 | 11 | 9 | 7 | 4 | 2 | 2 | 1 | 1 | 0 | -1 | -1 | -2 | -2 | -2 | -1 |
Free Cash Flow |
Loading...
|
M | 43 | 46 | 22 | 16 | -19 | -26 | -29 | -35 | -19 | -24 | -13 | -8 | -10 | -40 | -56 | -50 | -31 | -12 | -12 | 0 | -32 | -24 | -3 | -20 | -4 | 4 | -7 | -10 | -12 | -8 | 2 | 2 | 3 | 4 | 3 | 6 | 4 | 2 | -3 | -2 | -1 | -2 | 4 | 4 | 3 | 2 | -1 | 0 | 1 | -1 | -3 | -5 | 2 | 3 | 7 | 5 | 2 | 2 | 5 | 7 | 3 | 3 | -4 | 0 | 5 | 0 | 1 | 2 | 2 | 3 | 3 | 0 | -2 | 0 | 1 | 3 | 0 | 1 | 2 | 2 | 4 | 3 | 4 | 2 | 0 | 2 | 3 | 2 | 4 | 0 | -2 | -2 | -2 | -1 | 0 | 0 | -2 | -3 | -1 | -3 | -3 | -4 | -5 | -2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 1 | 0 |
StockViz Staff
September 19, 2024
Any question? Send us an email