Cash Flow Statement | Trend | Unit | 2024-03-31 | 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 | 1990-03-31 | 1989-12-31 | 1989-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 89 | 118 | 209 | 155 | 187 | 244 | 184 | 247 | 183 | 151 | 111 | 85 | 107 | 19 | -19 | 52 | -129 | 5 | 42 | -35 | 95 | 37 | 84 | 58 | -316 | 57 | 58 | 73 | 90 | 32 | 69 | 97 | 123 | 156 | 130 | 159 | 122 | 164 | 128 | 186 | 114 | 125 | 121 | 126 | 86 | 137 | 100 | 133 | 148 | 147 | 139 | 239 | 151 | 141 | 138 | 141 | 115 | 104 | 51 | -31 | 18 | -1,202 | 93 | 144 | 107 | 142 | 106 | 125 | 105 | 99 | 64 | 59 | 71 | 50 | 25 | 47 | 41 | 44 | 36 | 49 | 27 | 9 | -11 | 12 | 1 | -59 | 0 | -61 | -582 | -3 | -19 | -205 | 58 | 72 | 76 | 67 | 41 | 15 | 22 | 107 | 26 | 27 | 16 | 17 | 41 | 52 | 42 | 47 | 47 | 46 | 42 | 48 | 49 | 47 | 45 | 44 | 36 | 31 | 29 | 29 | 25 | 24 | 10 | 19 | 18 | 16 | 17 | 15 | 13 | 12 | 11 | 14 | 15 | 15 | 18 | 8 | 16 | 17 | 16 |
Depreciation and Amortization |
Loading...
|
M | 36 | 34 | 35 | 38 | 35 | 35 | 36 | 37 | 38 | 39 | 41 | 43 | 43 | 47 | 56 | 59 | 62 | 62 | 60 | 45 | 46 | 43 | 46 | 51 | 59 | 61 | 64 | 57 | 41 | 36 | 22 | 34 | 30 | 31 | 31 | 44 | 35 | 34 | 35 | 37 | 35 | 36 | 29 | 32 | 31 | 30 | 28 | 31 | 26 | 22 | 22 | 22 | 20 | 19 | 21 | 15 | 15 | 15 | 16 | 15 | 15 | 16 | 19 | 15 | 16 | 14 | 14 | 15 | 13 | 13 | 13 | 15 | 18 | 16 | 17 | 15 | 16 | 16 | 15 | 14 | 15 | 17 | 18 | 20 | 21 | 23 | 25 | 33 | 24 | 24 | 22 | 40 | 27 | 27 | 24 | 25 | 21 | 17 | 13 | 14 | 13 | 13 | 13 | 13 | 12 | 12 | 13 | 13 | 13 | 13 | 11 | 11 | 12 | 11 | 10 | 11 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 5 | 5 | 6 | 7 | 7 | 6 | 5 | 6 | 7 | 5 | 7 | 6 | 8 | 6 | 7 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | -431 | 47 | -20 | 44 | 1 | -1 | 8 | -14 | 37 | 8 | 3 | 15 | -9 | 6 | 26 | 8 | 160 | 13 | 8 | 128 | -35 | 6 | 15 | 19 | 189 | 17 | 5 | -249 | -264 | 51 | -101 | 5 | 15 | 12 | 16 | 30 | 23 | 17 | 18 | 34 | 3 | 28 | 24 | 18 | 27 | 16 | -16 | 19 | 9 | 20 | 15 | 11 | 21 | 10 | -8 | 4 | 0 | -2 | 5 | 57 | 9 | 1,364 | 7 | -55 | 5 | 4 | 3 | -14 | 14 | 13 | 12 | 1 | 5 | 29 | 18 | 13 | 12 | 13 | 9 | 14 | 12 | 28 | 25 | 13 | 13 | 73 | 7 | 95 | 589 | 11 | 7 | 279 | 6 | 5 | 6 | 8 | 17 | 15 | 2 | 5 | 3 | 5 | 13 | 27 | 5 | 5 | 5 | -1 | -3 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 6 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 2 | -2 | 0 | 5 | -2 | 2 | 1 | 3 | 1 | 2 | 2 | 7 | 3 | 1 | 2 |
Operating Cash Flow |
Loading...
|
M | 499 | -42 | -41 | 235 | 18 | -321 | -645 | -200 | 244 | -232 | -31 | -107 | -10 | 85 | 122 | 288 | 98 | 149 | 196 | 335 | 269 | 16 | -85 | 236 | 77 | 69 | -128 | -184 | -425 | 240 | 0 | -73 | 213 | 118 | -34 | 299 | 60 | 265 | -41 | 34 | 358 | -28 | -126 | 267 | 22 | 326 | 81 | 259 | 24 | 450 | -204 | 281 | 188 | -79 | -112 | 124 | -63 | -98 | 6 | 330 | 474 | 320 | -5 | 257 | 156 | 84 | -44 | 301 | 213 | 238 | -27 | 140 | 2 | -12 | -149 | 78 | 146 | 245 | -7 | 0 | -84 | 91 | 57 | 99 | 102 | 307 | 144 | 224 | 148 | 223 | 382 | 231 | 245 | -41 | -274 | -1 | -6 | -303 | -186 | 28 | 22 | 6 | 16 | 144 | -98 | -37 | -3 | 12 | -29 | 98 | 109 | 38 | 26 | -25 | -36 | -7 | -32 | 39 | 15 | 27 | 29 | -45 | 12 | 22 | -14 | 10 | 32 | 3 | 45 | 27 | 2 | 37 | 28 | 16 | -8 | 41 | 48 | 27 | 34 |
Capital Expenditures |
Loading...
|
M | -42 | -82 | -76 | -57 | -26 | -83 | -28 | -15 | -12 | -10 | -12 | -11 | -9 | -10 | -20 | -12 | -17 | -14 | -30 | -21 | -31 | -29 | -41 | -44 | -45 | -41 | -27 | -12 | -38 | -36 | -35 | -36 | -36 | -43 | -32 | -41 | -50 | -47 | -37 | -42 | -34 | -20 | -27 | -22 | -20 | -31 | -24 | -33 | -25 | -31 | -40 | -43 | -35 | -38 | -32 | -24 | -18 | -14 | -10 | -21 | -40 | -22 | -28 | -30 | -27 | -19 | -14 | -19 | -12 | -14 | -14 | -14 | -14 | -11 | -13 | -9 | -7 | -9 | -6 | -9 | -4 | -7 | -8 | -8 | -10 | -4 | -12 | -14 | -24 | -23 | -23 | -23 | -38 | -14 | -51 | 0 | -43 | -19 | -25 | -33 | -22 | -7 | -11 | -8 | -11 | -9 | -10 | -12 | -1 | -10 | -14 | -20 | -16 | -13 | -6 | -11 | -20 | -11 | -8 | -9 | -4 | -4 | -5 | -1 | -12 | -18 | -8 | -7 | -4 | -7 | -7 | -5 | -4 | -4 | -6 | -3 | -6 | -4 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | 0 | -24 | 7 | 15 | 17 | 68 | 0 | 9 | 5 | 0 | -18 | 3 | 1 | -52 | -13 | -2 | 37 | -58 | 120 | 85 | 42 | 68 | 32 | 6 | 2,246 | -794 | 0 | 6 | 0 | -11 | 0 | -3 | 0 | -11 | 2 | -1 | 2 | -96 | -19 | -16 | -73 | -85 | -82 | -83 | -121 | -5 | -103 | 17 | -53 | -51 | -574 | -27 | -27 | 8 | 1 | 14 | - | - | - | 69 | 3 | 3 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 226 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | 0 | -24 | 7 | 15 | 17 | 68 | 0 | 9 | 5 | 0 | -18 | 3 | 1 | -52 | -13 | -2 | 37 | -58 | 120 | 85 | 42 | 68 | 32 | 6 | 2,246 | -794 | 0 | 6 | 0 | -11 | 0 | -3 | 0 | -11 | 2 | -1 | 2 | -96 | -19 | -16 | -73 | -85 | -82 | -83 | -121 | -5 | -103 | 17 | -53 | -51 | -574 | -27 | -27 | 8 | 1 | 14 | - | - | - | 69 | 3 | 3 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 226 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -45 | -99 | 763 | 769 | 280 | -123 | 121 | 177 | -498 | -5 | -161 | -68 | 124 | -92 | -147 | 109 | -355 | 110 | 398 | -92 | 65 | -142 | 40 | -89 | 50 | -1,300 | 716 | 220 | 174 | 106 | 99 | 136 | -94 | -26 | 22 | 18 | 25 | -130 | 92 | -32 | -52 | 106 | -57 | 41 | -81 | 140 | 125 | 325 | -331 | -69 | 257 | 201 | 295 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -62 | -24 | 0 | 0 | -69 | -152 | -95 | -43 | -36 | -10 | 0 | 0 | 0 | 0 | -2 | -37 | -88 | -111 | -121 | -112 | -186 | -149 | -114 | -74 | -67 | -68 | -151 | -125 | 0 | 0 | -47 | -149 | -41 | -144 | -12 | -38 | -97 | -12 | -7 | -1 | 0 | 0 | 0 | 0 | -78 | -129 | -69 | -28 | -139 | -82 | - | 0 | -139 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -6 | -63 | -1 | -141 | -80 | -60 | -27 | -68 | -42 | -32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -6 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 28 | 28 | 28 | 27 | 27 | 26 | 27 | 25 | 26 | 24 | 24 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 23 | 22 | 23 | 22 | 22 | 22 | 23 | 22 | 22 | 22 | 22 | 22 | 23 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 7 | 6 | - | 5 | 5 | 11 | 0 | 11 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | - | 6 | 12 | - | 11 | - | 11 | - | 11 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Other Financial Activities |
Loading...
|
M | -11 | 633 | 1 | -41 | -108 | 763 | 853 | 635 | -132 | -5 | -1 | 321 | -8 | -158 | 167 | 1 | -10 | -5 | 1 | 2 | 92 | 61 | 17 | 111 | -2 | -1 | -1 | 33 | -855 | 911 | 666 | 801 | 95 | 67 | -3 | 0 | -9 | 6 | -2 | -1 | -123 | 80 | 72 | 0 | 176 | 180 | 173 | 29 | 127 | 79 | 390 | -371 | 17 | 277 | 267 | 282 | -25 | 11 | 61 | 0 | 0 | -4 | 3 | 4 | 0 | 103 | 24 | 377 | 248 | 6 | -43 | 18 | 4 | 43 | 42 | -6 | -83 | 32 | -3 | 74 | -38 | -26 | -21 | 285,784 | 19 | -294 | -115 | 1,046,701 | -101 | -167 | -1 | 45 | -312 | 888 | 287 | 35 | 179 | 871 | 18 | -120 | 53 | 37 | 20 | 42 | 195 | 33 | 34 | 72 | 78 | -72 | -79 | -28 | 29 | 56 | 118 | 27 | 51 | -17 | 37 | 1 | -17 | 40 | 173 | 1 | 2 | -1 | -70 | -4 | -15 | -6 | 0 | 0 | -2 | -1 | 0 | -5 | 1 | -3 | 2 |
Financing Cash Flow |
Loading...
|
M | -11 | 633 | 1 | -41 | -108 | 763 | 853 | 635 | -132 | -5 | -1 | 321 | -8 | -158 | 167 | 1 | -10 | -5 | 1 | 2 | 92 | 61 | 17 | 111 | -2 | -1 | -1 | 33 | -855 | 911 | 666 | 801 | 95 | 67 | -3 | 0 | -9 | 6 | -2 | -1 | -123 | 80 | 72 | 0 | 176 | 180 | 173 | 29 | 127 | 79 | 390 | -371 | 17 | 277 | 267 | 282 | -25 | 11 | 61 | 0 | 0 | -4 | 3 | 4 | 0 | 103 | 24 | 377 | 248 | 6 | -43 | 18 | 4 | 43 | 42 | -6 | -83 | 32 | -3 | 74 | -38 | -26 | -21 | 285,784 | 19 | -294 | -115 | 1,046,701 | -101 | -167 | -1 | 45 | -312 | 888 | 287 | 35 | 179 | 871 | 18 | -120 | 53 | 37 | 20 | 42 | 195 | 33 | 34 | 72 | 78 | -72 | -79 | -28 | 29 | 56 | 118 | 27 | 51 | -17 | 37 | 1 | -17 | 40 | 173 | 1 | 2 | -1 | -70 | -4 | -15 | -6 | 0 | 0 | -2 | -1 | 0 | -5 | 1 | -3 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 3 | 6 | 38 | 12 | -33 | 6 | -8 | 20 | -9 | -9 | 1 | -16 | -18 | -21 | 1 | -1 | -2 | 10 | -1 | -12 | -1 | 17 | -24 | 7 | -8 | -14 | 10 | 12 | 3 | 27 | -15 | -7 | 1 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 273 | 279 | 288 | 186 | 325 | 81 | 154 | 199 | 168 | 299 | 200 | 323 | 376 | 483 | 477 | 403 | 489 | 664 | 546 | 725 | 482 | 366 | 621 | 430 | 590 | 540 | 836 | 1,129 | 1,270 | 1,197 | 1,031 | 1,036 | 916 | 825 | 933 | 803 | 903 | 814 | 929 | 960 | 779 | 866 | 1,009 | 821 | 815 | 1,043 | 1,007 | 940 | 969 | 622 | 675 | 782 | 757 | 662 | 1,092 | 755 | 895 | 987 | 944 | 686 | 671 | 387 | 640 | 381 | 417 | 521 | 557 | 337 | 390 | 482 | 277 | 200 | 219 | 205 | 638 | 594 | 547 | 260 | 313 | 351 | 479 | 411 | 395 | 301 | 186 | 173 | 159 | 135 | 124 | 103 | 97 | 101 | 212 | 64 | 167 | 169 | 72 | 93 | 312 | 73 | 53 | 96 | 83 | 57 | 55 | 44 | 59 | 63 | 65 | 57 | 48 | 66 | 63 | 59 | 49 | 62 | 61 | 64 | 54 | 46 | 40 | 381 | 220 | - | - | - | 57 | - | - | 91 | 96 | - | - | 93 | 104 | - | - | 91 | 94 |
Ending Cash |
Loading...
|
M | 218 | 273 | 279 | 288 | 186 | 325 | 81 | 154 | 199 | 168 | 299 | 200 | 323 | 376 | 483 | 477 | 403 | 489 | 664 | 546 | 725 | 482 | 366 | 621 | 430 | 590 | 540 | 836 | 1,129 | 1,270 | 1,197 | 1,031 | 1,036 | 916 | 825 | 933 | 803 | 903 | 814 | 929 | 960 | 779 | 866 | 1,009 | 821 | 815 | 1,043 | 1,007 | 940 | 969 | 622 | 675 | 782 | 757 | 662 | 1,092 | 755 | 895 | 987 | 944 | 686 | 671 | 387 | 640 | 381 | 417 | 521 | 557 | 337 | 390 | 482 | 277 | 200 | 219 | 205 | 638 | 594 | 547 | 260 | 313 | 351 | 479 | 411 | 395 | 301 | 186 | 173 | 159 | 135 | 124 | 103 | 97 | 101 | 212 | 64 | 167 | 169 | 72 | 93 | 312 | 73 | 53 | 96 | 83 | 57 | 55 | 44 | 59 | 63 | 65 | 57 | 48 | 66 | 63 | 59 | 49 | 62 | 61 | 64 | -6 | -29 | 40 | 381 | 1 | -9 | -1 | -24 | -9 | -20 | -12 | 91 | -5 | -7 | -11 | 93 | -10 | -5 | -8 | 91 |
Stock-Based Compensation |
Loading...
|
M | 7 | 11 | 9 | 9 | 9 | 12 | 9 | 8 | 9 | 10 | 9 | 7 | 7 | 10 | 5 | 6 | 6 | 7 | 7 | 6 | 7 | 8 | 9 | 6 | 1 | 8 | 9 | 6 | 9 | 15 | 18 | 9 | 9 | 14 | 24 | 13 | 13 | 14 | 22 | 12 | 5 | 10 | 19 | 8 | 8 | 9 | 19 | 7 | 6 | 8 | 14 | 4 | 4 | 12 | 9 | 4 | 4 | 5 | 15 | 4 | 1 | - | 12 | 25 | 6 | 0 | 11 | 24 | - | - | 3 | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -25 | - | - | - | - | - | - | - | -210 | - | - | - | - | - | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 3 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -62 | -24 | 0 | 0 | -69 | -152 | -95 | -43 | -36 | -10 | 0 | 0 | 0 | 0 | -2 | -37 | -88 | -111 | -121 | -112 | -186 | -149 | -114 | -74 | -67 | -68 | -151 | -125 | 0 | 0 | -47 | -149 | -41 | -144 | -12 | -38 | -97 | -12 | -7 | -1 | 0 | 0 | 0 | 0 | -78 | -129 | -69 | -28 | -139 | -82 | - | 0 | -139 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -6 | -63 | -1 | -141 | -80 | -60 | -27 | -68 | -42 | -32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -6 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 5,993 | 6,373 | 6,621 | 6,501 | 6,474 | 6,246 | 4,851 | 4,625 | 4,152 | 4,256 | 4,352 | 4,108 | 3,719 | 3,628 | 3,836 | 4,048 | 3,709 | 3,791 | 3,852 | 4,298 | 4,922 | 4,918 | 4,693 | 4,641 | 4,855 | 4,820 | 4,834 | 5,080 | 5,028 | 6,267 | 6,266 | 4,061 | 4,374 | 3,779 | 3,754 | 4,370 | 4,243 | 4,358 | 4,359 | 3,975 | 3,889 | 3,785 | 3,699 | 3,535 | 3,664 | 3,680 | 3,573 | 3,456 | 3,480 | 3,432 | 3,474 | 3,749 | 3,491 | 3,274 | 3,240 | 3,191 | 2,884 | 2,850 | 2,791 | 2,688 | 2,662 | 3,058 | 2,964 | 3,192 | 3,115 | 2,989 | 2,954 | 2,712 | 2,571 | 2,228 | 2,088 | 2,029 | 1,999 | 1,857 | 1,986 | 2,065 | 2,067 | 2,082 | 1,905 | 1,839 | 1,903 | 1,938 | 1,833 | 1,820 | 1,714 | 1,331 | 1,732 | 1,929 | 1,810 | 1,897 | 1,177 | 1,177 | 1,992 | 1,985 | 1,932 | 1,969 | 1,992 | 1,587 | 1,537 | 1,517 | 1,496 | 1,482 | 1,509 | 1,461 | 1,536 | 1,412 | 1,364 | 1,319 | 1,268 | 1,219 | 1,251 | 1,294 | 1,286 | 1,235 | 1,157 | 1,057 | 1,002 | 923 | 927 | 888 | 859 | 786 | 631 | 803 | 790 | 778 | 780 | 849 | 850 | 863 | 865 | 859 | 862 | 854 | 849 | 844 | 839 | 830 | 818 |
Free Cash Flow |
Loading...
|
M | 457 | -124 | -117 | 178 | -8 | -405 | -673 | -215 | 232 | -242 | -43 | -118 | -19 | 75 | 102 | 275 | 82 | 134 | 166 | 313 | 238 | -13 | -126 | 192 | 32 | 28 | -155 | -196 | -462 | 205 | -35 | -109 | 177 | 75 | -66 | 258 | 10 | 218 | -77 | -8 | 324 | -48 | -154 | 245 | 2 | 296 | 57 | 226 | -1 | 419 | -244 | 238 | 153 | -117 | -144 | 100 | -82 | -112 | -4 | 309 | 434 | 298 | -33 | 227 | 129 | 65 | -57 | 282 | 200 | 224 | -41 | 126 | -12 | -23 | -162 | 69 | 140 | 236 | -13 | -9 | -88 | 84 | 49 | 91 | 92 | 303 | 132 | 210 | 124 | 200 | 359 | 208 | 207 | -55 | -324 | -2 | -49 | -322 | -211 | -5 | 1 | -1 | 5 | 136 | -109 | -47 | -13 | 0 | -30 | 87 | 95 | 17 | 10 | -38 | -42 | -18 | -53 | 28 | 6 | 18 | 24 | -49 | 7 | 20 | -2 | -8 | 24 | -4 | 41 | 20 | -5 | 31 | 24 | 12 | -14 | 38 | 42 | 23 | 29 |
StockViz Staff
September 20, 2024
Any question? Send us an email