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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 189 | 211 | 172 | 187 | 186 | 100 | 89 | 93 | 65 | 52 | 19 | 16 | 44 | 38 | 53 | 32 | 18 | 15 | 4 | 23 | 27 | 59 | 110 | 125 | 167 | 171 | 255 | 324 | 311 | 305 | 202 | 122 | 115 | 116 | 97 | 86 | 132 | 101 | 112 | 126 | 63 | 53 | 45 | 255 | 249 | 273 | 279 | 70 | 77 | 89 | 101 | 110 | 128 | 154 | 158 | 153 | 145 | 87 | 52 | 31 | 10 | 26 | 20 | 20 | 10 | 20 | 42 | 55 | 230 | 225 | 250 | 235 | 69 | 55 | 9 | -3 | -7 | 0 | 1 | 11 | 14 | 34 | 39 | 30 | 29 | 3 | -13 | -12 | -17 | -19 | -5 | 0 | 3 | 6 | 2 | 5 | 6 | 27 | 43 | 34 | 60 | 37 | 8 | 5 | -30 | -34 | -30 | -31 | -22 | -12 | -7 | -2 | 18 | 35 | 42 | 39 | 13 | -14 | -35 | -34 | -36 | -35 | -36 | -32 | -29 | -23 | -12 | -12 | -11 | -6 | -3 | -4 | -4 | -12 | -9 | -6 | -3 |
Depreciation and Amortization |
Loading...
|
M | 76 | 78 | 59 | 77 | 79 | 79 | 78 | 79 | 78 | 78 | 79 | 80 | 82 | 81 | 81 | 80 | 78 | 77 | 76 | 74 | 70 | 66 | 61 | 58 | 57 | 57 | 56 | 55 | 54 | 53 | 52 | 50 | 49 | 48 | 47 | 47 | 45 | 42 | 40 | 36 | 35 | 33 | 31 | 30 | 28 | 26 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 22 | 22 | 21 | 20 | 23 | 25 | 28 | 30 | 29 | 28 | 26 | 24 | 22 | 20 | 18 | 16 | 15 | 13 | 13 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 8 | -75 | -20 | 119 | 100 | 95 | 58 | -64 | -52 | -24 | 63 | -9 | 63 | 45 | 57 | 41 | -3 | -1 | 5 | -9 | 36 | 32 | -95 | -83 | -175 | -24 | 220 | 31 | 275 | 218 | 89 | 182 | -9 | -28 | -59 | -52 | 162 | 121 | 149 | 118 | 45 | 49 | -12 | 16 | -149 | -181 | -157 | -168 | -165 | -171 | -186 | -200 | -191 | -201 | -203 | 19 | 74 | 405 | 430 | 234 | 233 | -42 | -6 | 37 | -1 | 72 | 76 | 207 | 221 | 147 | 141 | -5 | -5 | 8 | 9 | 6 | 15 | 9 | 3 | -6 | -13 | 1 | 8 | 15 | 10 | 17 | 20 | 33 | 33 | 16 | 5 | -35 | 1 | -13 | 0 | 32 | -2 | -3 | 5 | 6 | 5 | 5 | -3 | -3 | -3 | -3 | -6 | -5 | -4 | -2 | 1 | 1 | 2 | 4 | 10 | 10 | 8 | 6 | 7 | 7 | 8 | 8 | 16 | 16 | 16 | 16 | 5 | 4 | 5 | -4 | -9 | -8 | -8 | 0 | 1 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 292 | 214 | 237 | 264 | 276 | 286 | 1 | 116 | 122 | 131 | 78 | 83 | 181 | 163 | 162 | 186 | 93 | 89 | 42 | 87 | 117 | 147 | 394 | 328 | 341 | 316 | 332 | 217 | 389 | 431 | 284 | 295 | 129 | 114 | 84 | 239 | 247 | 242 | 185 | 29 | 139 | 218 | 96 | 439 | 280 | 178 | 299 | -44 | -55 | -34 | -62 | 21 | 56 | 134 | 151 | 299 | 342 | 321 | 313 | 72 | 50 | 86 | 125 | 149 | 133 | 153 | 133 | 132 | 334 | 315 | 312 | 317 | 104 | 34 | 28 | 52 | 49 | 48 | 62 | 45 | 75 | 60 | 42 | 18 | 8 | -3 | 7 | 10 | -2 | 10 | 12 | 10 | -2 | 5 | -2 | -1 | 1 | 24 | 44 | 33 | 64 | 30 | 24 | 23 | -11 | -24 | -44 | -48 | -24 | -13 | -3 | 15 | 16 | 49 | 56 | 45 | 19 | -15 | -24 | -22 | -28 | -29 | -25 | -19 | -15 | -14 | -9 | -10 | -4 | 0 | 0 | -1 | -2 | -3 | -5 | -4 | -3 |
Capital Expenditures |
Loading...
|
M | -46 | -45 | -31 | -42 | -41 | -43 | -39 | -39 | -38 | -38 | -39 | -46 | -45 | -42 | -42 | -35 | -36 | -38 | -38 | -39 | -39 | -37 | -38 | -38 | -37 | -37 | -38 | -38 | -37 | -43 | -40 | -39 | -38 | -53 | -58 | -59 | -85 | -65 | -79 | -79 | -55 | -64 | -49 | -47 | -56 | -47 | -45 | -45 | -33 | -31 | -31 | -30 | -31 | -30 | -33 | -35 | -36 | -36 | -38 | -38 | -40 | -41 | -43 | -52 | -58 | -62 | -60 | -48 | -37 | -33 | -23 | -17 | -11 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -5 | -7 | -6 | -6 | -7 | -8 | -9 | -9 | -9 | -7 | -5 | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -4 | -3 | -5 | -5 | -5 | -6 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -12 | -19 | -19 | -37 | -37 | -40 | -35 | -34 | -34 | -34 | -35 | -33 | -30 | -25 | -27 | -20 | -22 | -24 | -31 | -185 | -184 | -184 | -182 | -40 | -40 | -40 | -85 | -83 | -83 | -88 | -47 | -47 | -47 | -62 | -53 | -52 | -79 | -58 | -50 | -42 | -18 | -28 | -38 | -44 | -53 | -44 | -41 | -42 | -29 | -27 | -19 | -13 | -7 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -12 | -19 | -19 | -37 | -37 | -40 | -35 | -34 | -34 | -34 | -35 | -33 | -30 | -25 | -27 | -20 | -22 | -24 | -31 | -185 | -184 | -184 | -182 | -40 | -40 | -40 | -85 | -83 | -83 | -88 | -47 | -47 | -47 | -62 | -53 | -52 | -79 | -58 | -50 | -42 | -18 | -28 | -38 | -44 | -53 | -44 | -41 | -42 | -29 | -27 | -19 | -13 | -7 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 0 | 0 | 67 | 168 | 345 | 454 | 633 | 533 | 355 | 178 | - | - | -95 | -190 | -191 | -30 | 244 | 518 | 698 | 537 | 358 | 179 | - | - | - | -230 | -230 | -230 | -460 | 86 | 86 | 86 | 563 | 563 | 563 | 563 | 316 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 179 | 179 | 179 | 179 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -165 | -340 | -303 | -242 | -274 | -68 | -79 | -91 | -22 | -30 | 70 | 82 | 88 | 94 | -24 | -24 | -88 | -196 | -238 | -273 | -213 | -111 | -51 | -17 | -14 | -8 | 230 | 224 | 205 | 165 | -72 | -85 | -86 | -96 | -154 | -215 | -202 | -150 | -114 | -35 | -27 | -28 | 0 | -75 | -128 | -153 | -157 | -81 | 6 | 32 | 30 | 29 | -6 | -6 | 0 | -11 | -25 | -40 | -55 | -75 | -81 | -82 | -85 | -54 | -55 | -183 | -200 | -250 | -229 | -85 | -50 | - | -25 | -34 | -34 | -51 | -26 | -17 | -18 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -4 | -4 | -4 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 39 | 39 | 29 | 41 | 42 | 42 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 44 | 45 | 46 | 47 | 48 | 48 | 49 | 47 | 45 | 43 | 41 | 38 | 34 | 31 | 28 | 28 | 29 | 29 | 29 | 30 | 27 | 24 | 20 | 16 | 16 | 12 | 78 | 78 | 79 | 83 | 18 | 18 | 18 | 18 | 18 | 14 | 9 | 5 | 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 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -14 | -10 | -9 | -4 | 428 | 431 | 423 | 425 | -2 | -3 | 6 | 5 | 2 | 5 | 5 | 4 | 145 | 152 | 146 | 150 | 12 | -2 | 4 | 2 | -2 | -16 | -15 | -14 | -14 | -222 | -223 | -223 | -216 | 306 | 299 | 301 | 287 | -3 | 7 | 7 | 15 | 13 | 2 | 1 | 0 | 1 | 4 | 7 | 219 | 220 | 223 | 223 | 14 | 18 | 16 | 17 | 17 | 11 | 8 | 4 | 1 | 0 | -1 | 0 | 2 | 4 | 6 | 9 | -80 | -80 | -82 | -86 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -34 | -34 | -34 | -34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | -1 | 19 | 29 | 29 | 30 | 10 | -57 | -58 | -58 | -59 | -5 | -6 | -4 | -1 | 3 | 6 | 4 | 1 | 10 | 10 | 8 | 5 | -7 | -6 | -4 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | -1 |
Financing Cash Flow |
Loading...
|
M | -14 | -10 | -9 | -4 | 428 | 431 | 423 | 425 | -2 | -3 | 6 | 5 | 2 | 5 | 5 | 4 | 145 | 152 | 146 | 150 | 12 | -2 | 4 | 2 | -2 | -16 | -15 | -14 | -14 | -222 | -223 | -223 | -216 | 306 | 299 | 301 | 287 | -3 | 7 | 7 | 15 | 13 | 2 | 1 | 0 | 1 | 4 | 7 | 219 | 220 | 223 | 223 | 14 | 18 | 16 | 17 | 17 | 11 | 8 | 4 | 1 | 0 | -1 | 0 | 2 | 4 | 6 | 9 | -80 | -80 | -82 | -86 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -34 | -34 | -34 | -34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | -1 | 19 | 29 | 29 | 30 | 10 | -57 | -58 | -58 | -59 | -5 | -6 | -4 | -1 | 3 | 6 | 4 | 1 | 10 | 10 | 8 | 5 | -7 | -6 | -4 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 443 | 526 | 291 | 443 | 703 | 549 | 845 | 790 | 713 | 470 | 412 | 401 | 478 | 752 | 677 | 530 | 757 | 746 | 543 | 517 | 489 | 525 | 524 | 417 | 433 | 284 | 181 | 139 | 404 | 187 | 601 | 524 | 510 | 478 | 507 | 687 | 429 | 369 | 383 | 391 | 498 | 556 | 459 | 369 | 350 | 521 | 169 | 269 | 342 | 410 | 380 | 200 | 215 | 314 | 217 | 214 | 211 | 266 | 120 | 105 | 100 | 125 | 132 | 130 | 92 | 106 | 108 | 119 | 166 | 222 | 229 | 64 | 28 | 41 | 12 | 14 | 16 | 44 | 41 | 26 | 21 | 8 | 40 | 19 | 22 | 19 | 13 | 24 | 18 | 15 | 15 | 20 | 12 | 19 | 25 | 28 | 15 | 17 | 3 | - | 20 | 3 | - | - | 18 | - | - | - | 12 | - | 11 | - | 9 | 2 | - | 44 | 6 | 2 | - | - | 8 | - | - | - | 10 | 1 | - | - | 6 | 1 | - | - | 5 | - | 0 | - | 7 |
Ending Cash |
Loading...
|
M | 461 | 443 | 526 | 291 | 443 | 703 | 549 | 845 | 790 | 713 | 470 | 412 | 401 | 478 | 752 | 677 | 530 | 757 | 746 | 543 | 517 | 489 | 525 | 524 | 417 | 433 | 284 | 181 | 139 | 404 | 187 | 601 | 524 | 510 | 478 | 507 | 687 | 429 | 369 | 383 | 391 | 498 | 556 | 459 | 369 | 350 | 521 | 169 | 269 | 342 | 410 | 380 | 200 | 215 | 314 | 217 | 214 | 211 | 266 | 120 | 105 | 100 | 125 | 132 | 130 | 92 | 106 | 108 | 119 | 166 | 222 | 229 | 64 | 28 | 41 | 12 | 14 | 16 | 44 | 41 | 26 | 21 | 8 | 40 | 19 | 22 | 19 | 13 | 24 | 18 | 15 | 15 | 20 | 12 | 19 | 25 | 28 | 15 | 17 | 3 | - | 13 | 3 | -5 | - | 13 | -10 | - | - | -4 | -4 | 11 | - | -60 | 2 | - | 44 | 3 | 2 | -3 | - | 2 | -1 | -2 | - | 6 | 1 | 0 | - | 3 | 1 | 0 | - | 2 | 0 | 0 | - |
Stock-Based Compensation |
Loading...
|
M | 37 | 36 | 27 | 29 | 25 | 22 | 23 | 32 | 32 | 29 | 24 | 10 | 11 | 10 | 9 | 10 | 8 | 8 | 8 | 9 | 8 | 7 | 9 | 11 | 14 | 18 | 20 | 21 | 21 | 22 | 21 | 19 | 19 | 15 | 15 | 15 | 19 | 18 | 18 | 18 | 13 | 16 | 14 | 11 | 10 | 6 | 7 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 7 | 8 | 10 | 13 | 10 | 8 | 5 | 10 | 10 | 10 | 10 | 0 | -175 | -183 | 0 | 0 | 175 | 183 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -165 | -340 | -303 | -242 | -274 | -68 | -79 | -91 | -22 | -30 | 70 | 82 | 88 | 94 | -24 | -24 | -88 | -196 | -238 | -273 | -213 | -111 | -51 | -17 | -14 | -8 | 230 | 224 | 205 | 165 | -72 | -85 | -86 | -96 | -154 | -215 | -202 | -150 | -114 | -35 | -27 | -28 | 0 | -75 | -128 | -153 | -157 | -81 | 6 | 32 | 30 | 29 | -6 | -6 | 0 | -11 | -25 | -40 | -55 | -75 | -81 | -82 | -85 | -54 | -55 | -183 | -200 | -250 | -229 | -85 | -50 | - | -25 | -34 | -34 | -51 | -26 | -17 | -18 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -4 | -4 | -4 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,156 | 2,786 | 2,500 | 3,823 | 3,880 | 3,631 | 3,236 | 2,879 | 2,765 | 2,804 | 2,856 | 2,866 | 2,894 | 2,853 | 2,832 | 2,806 | 2,787 | 2,525 | 2,659 | 2,868 | 3,242 | 3,897 | 4,071 | 4,154 | 4,038 | 3,883 | 3,659 | 3,416 | 3,055 | 2,754 | 2,569 | 2,513 | 2,636 | 2,741 | 2,768 | 2,831 | 2,983 | 2,962 | 3,055 | 3,065 | 2,931 | 2,819 | 2,729 | 2,578 | 2,298 | 2,265 | 2,219 | 2,232 | 2,403 | 2,290 | 2,135 | 1,939 | 1,781 | 1,765 | 1,773 | 1,830 | 1,667 | 1,487 | 1,152 | 824 | 718 | 662 | 762 | 835 | 861 | 934 | 1,053 | 1,160 | 1,308 | 1,309 | 1,102 | 865 | 576 | 404 | 386 | 409 | 463 | 493 | 498 | 509 | 548 | 583 | 582 | 560 | 495 | 439 | 415 | 412 | 395 | 385 | 388 | 386 | 391 | 397 | 402 | 384 | 360 | 330 | 289 | 249 | 219 | 163 | 131 | 122 | 116 | 145 | 179 | 216 | 249 | 270 | 272 | 267 | 259 | 231 | 182 | 118 | 48 | 10 | 4 | 17 | 36 | 45 | 51 | 39 | 27 | 12 | -4 | -8 | -12 | -10 | -2 | 3 | 9 | 7 | 5 | 2 | -2 |
Free Cash Flow |
Loading...
|
M | 247 | 169 | 206 | 222 | 235 | 243 | -39 | 77 | 84 | 92 | 40 | 38 | 136 | 121 | 119 | 151 | 58 | 51 | 4 | 48 | 78 | 110 | 356 | 291 | 304 | 279 | 293 | 179 | 351 | 387 | 244 | 256 | 91 | 61 | 25 | 180 | 161 | 177 | 106 | -50 | 84 | 155 | 47 | 391 | 223 | 130 | 254 | -89 | -87 | -65 | -92 | -9 | 25 | 104 | 119 | 264 | 307 | 284 | 275 | 34 | 10 | 45 | 82 | 97 | 75 | 91 | 73 | 84 | 297 | 282 | 289 | 300 | 92 | 28 | 23 | 47 | 44 | 44 | 58 | 41 | 71 | 56 | 37 | 14 | 3 | -9 | 1 | 4 | -8 | 2 | 3 | 1 | -11 | -2 | -7 | -5 | 0 | 22 | 42 | 31 | 61 | 28 | 21 | 20 | -14 | -27 | -45 | -52 | -28 | -17 | -9 | 11 | 13 | 47 | 55 | 44 | 18 | -16 | -26 | -23 | -30 | -31 | -28 | -22 | -17 | -17 | -10 | -10 | -5 | -1 | 0 | -2 | -3 | -3 | -5 | -4 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email