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 | 32 | 43 | 53 | 48 | 41 | 69 | 70 | 68 | 69 | 66 | 72 | 72 | 52 | 54 | 58 | 63 | 40 | 18 | 21 | 24 | 15 | 22 | 18 | 24 | 9 | 45 | 19 | 12 | 9 | 14 | 14 | 13 | 14 | 13 | 16 | 14 | 14 | 15 | 18 | 14 | 10 | 10 | 16 | -14 | 8 | 12 | 13 | 13 | 7 | 11 | 11 | 13 | 8 | 8 | 8 | 12 | 6 | 6 | 5 | 5 | 8 | 11 | 10 | 16 | 13 | 13 | 14 | 20 | 14 | 11 | 12 | 14 | 9 | 8 | 9 | 7 | 5 | 12 | 11 | 8 | 7 | 2 | 7 | 4 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 6 | 3 | 4 | 4 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | -5 | 3 | 3 | 3 | 5 | 5 | 6 | 5 | 6 | 6 | 5 | 5 | 6 | 5 | 2 | 4 | 4 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 0 | 2 | 2 | 3 | 3 | 2 | 4 | 4 | 0 | 3 | 6 |
Depreciation and Amortization |
Loading...
|
M | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 29 | 26 | 31 | 30 | 30 | 30 | 29 | 29 | 28 | 29 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 21 | 20 | 19 | 19 | 18 | 17 | 17 | 16 | 16 | 15 | 14 | 15 | 16 | 15 | 15 | 15 | 14 | 14 | 14 | 17 | 17 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 11 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 24 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 0 | 2 | 2 | 2 | 2 | 1 | 3 | 1 | 3 | 2 | -1 | 1 | -1 | 0 | -1 | 0 | 0 | 1 | 0 | 2 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | -1 | 1 | 0 | -30 | 13 | 7 | 10 | 11 | 29 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -3 | 0 | 0 | -1 | 1 | -8 | 2 | -1 | 4 | -1 | 2 | -1 | 0 | 0 | -1 | -5 | -4 | -1 | -5 | -2 | -9 | -2 | -2 | 0 | 0 | 0 | 1 | -1 | 0 | -2 | 0 | -1 | 0 | -1 | -2 | 0 | 0 | -1 | 4 | 1 | 15 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | - | 0 | 6 | -1 | 0 | 0 | 0 | 0 | 0 | - | -1 | 1 | 3 | 2 | 1 |
Operating Cash Flow |
Loading...
|
M | 70 | 16 | 89 | 83 | 37 | 57 | 78 | 106 | 61 | 95 | 92 | 99 | 57 | 58 | 121 | 54 | 159 | 16 | 67 | 36 | 45 | 64 | 54 | 40 | 30 | 37 | 50 | 41 | 48 | 17 | 55 | 46 | 51 | 7 | 52 | 42 | 64 | -5 | 80 | 23 | 41 | 10 | 63 | 37 | 50 | -5 | 49 | 11 | 66 | 7 | 23 | 26 | 28 | 21 | 49 | 19 | 56 | 1 | 45 | 8 | 22 | 27 | 22 | 33 | 36 | -1 | 42 | 46 | 36 | 17 | 25 | 32 | 15 | 16 | 28 | 23 | 20 | 35 | 35 | 27 | 20 | 6 | 27 | 15 | 20 | -6 | 25 | 14 | 12 | 2 | 9 | 29 | 8 | 1 | -2 | 19 | 17 | 8 | 17 | 19 | 18 | 6 | 20 | 18 | 16 | 18 | 1 | 14 | 12 | 10 | 5 | 24 | 8 | 6 | 13 | 28 | -3 | 8 | 14 | 17 | 1 | 8 | 16 | 10 | 9 | 15 | 13 | 14 | -2 | -2 | 9 | 9 | 11 | -1 | 11 | 12 | -4 | 0 | 11 |
Capital Expenditures |
Loading...
|
M | -35 | -63 | -36 | -46 | -32 | -59 | -46 | -39 | -13 | -21 | -33 | -39 | -35 | -34 | -44 | -22 | -26 | -31 | -39 | -29 | -23 | -71 | -30 | -32 | -32 | -57 | -38 | -31 | -30 | -29 | -30 | -37 | -31 | -41 | -31 | -29 | -17 | -28 | -35 | -21 | -21 | -31 | -25 | -30 | -19 | -28 | -36 | -41 | -40 | -64 | -34 | -20 | -17 | -26 | -27 | -31 | -17 | -18 | -14 | -24 | -44 | -60 | -65 | -69 | -54 | -61 | -31 | -54 | -24 | -19 | -27 | -23 | -14 | -30 | -16 | -17 | -13 | -10 | -6,306 | -11 | -22 | -27 | -18 | -21 | -17 | -20 | -23 | -11 | -6 | -10 | -14 | -25 | -17 | -17 | -19 | -24 | -32 | -28 | -15 | -13 | -10 | -14 | -16 | -25 | -73 | -43 | -37 | -29 | -23 | -26 | -24 | -33 | -23 | -28 | -28 | -29 | -27 | -34 | -28 | -16 | -14 | -11 | -16 | -8 | -5 | -59 | -1 | -2 | -7 | -6 | -11 | -7 | -6 | -6 | -13 | -14 | -21 | -15 | -13 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 11 | 5 | 1 | 1 | - | 2 | 0 | 5 | 1 | 1 | 7 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 24 | 21 | 33 | 0 | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 11 | 5 | 1 | 1 | - | 2 | 0 | 5 | 1 | 1 | 7 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 24 | 21 | 33 | 0 | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -3 | -8 | -8 | -3 | -3 | -8 | -3 | -312 | 253 | 60 | -18 | -215 | -23 | -8 | -6 | -2 | -3 | -23 | 14 | -22 | -1 | -2 | 12 | 7 | -6 | -24 | 23 | -22 | -10 | -17 | 38 | -23 | -10 | -42 | 33 | 28 | -2 | -14 | 13 | -23 | -674 | -17 | 42 | -11 | 13 | -49 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | -80 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | -65 | 0 | 0 | 0 | 0 | -37 | 0 | 2,617 | 0 | 0 | 0 | -2 | 0 | - | - | -1 | - | - | -1 | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | 0 | 0 | 0 | 2 | 2 | 0 | 1 | 1 | 4 | 5 | 1 | 1 | 0 | 1 | - | - | 0 | 1 | 1 | 0 | 1 | - | - | - | - | - | 1 | 1 | - | - | 0 | - | 3 | 1 | 0 | - | - | 0 | 3 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 19 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | 6 | - | 4 | 1 | 1 | - | 2 | 1 | 1 | - | 2 | 1 | 1 | - | 2 | 1 | 1 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | 0 | 0 | -35 | -46 | -31 | -58 | 70 | -39 | -11 | -131 | 0 | 398 | 272 | 249 | 113 | -20 | 0 | 154 | -38 | 4 | 129 | 171 | 71 | 153 | 226 | 66 | 98 | 103 | 148 | 103 | 151 | 179 | 158 | 241 | 114 | 180 | 165 | 234 | 22 | 30 | 150 | 162 | 15 | 845 | 148 | 272 | 171 | 236 | 153 | 225 | 77 | 92 | 118 | 63 | -15 | -31 | -1 | -16 | 1 | 638 | 25 | 36 | 51 | 41 | 21 | 62 | -7 | 3 | -8 | 0 | 1 | -5 | -4 | -5 | -10 | -7 | -9 | -8 | 5 | -9 | -10 | -11 | -16 | 64 | 0 | -3 | -17 | -21 | -13 | 90 | 8 | -3 | 11 | 21 | 21 | 6 | 17 | 20 | -5 | -4 | -3 | 13 | -7 | 10 | 54 | 27 | 38 | 16 | 19 | 16 | 20 | 11 | 17 | 27 | 17 | 5 | 31 | 32 | 14 | 3 | 14 | 7 | 1 | -1 | -4 | 38 | -5 | -9 | 10 | 9 | -7 | -7 | -3 | -3 | -2 | -1 | 45 | 36 | 4 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | -35 | -46 | -31 | -58 | 70 | -39 | -11 | -131 | 0 | 398 | 272 | 249 | 113 | -20 | 0 | 154 | -38 | 4 | 129 | 171 | 71 | 153 | 226 | 66 | 98 | 103 | 148 | 103 | 151 | 179 | 158 | 241 | 114 | 180 | 165 | 234 | 22 | 30 | 150 | 162 | 15 | 845 | 148 | 272 | 171 | 236 | 153 | 225 | 77 | 92 | 118 | 63 | -15 | -31 | -1 | -16 | 1 | 638 | 25 | 36 | 51 | 41 | 21 | 62 | -7 | 3 | -8 | 0 | 1 | -5 | -4 | -5 | -10 | -7 | -9 | -8 | 5 | -9 | -10 | -11 | -16 | 64 | 0 | -3 | -17 | -21 | -13 | 90 | 8 | -3 | 11 | 21 | 21 | 6 | 17 | 20 | -5 | -4 | -3 | 13 | -7 | 10 | 54 | 27 | 38 | 16 | 19 | 16 | 20 | 11 | 17 | 27 | 17 | 5 | 31 | 32 | 14 | 3 | 14 | 7 | 1 | -1 | -4 | 38 | -5 | -9 | 10 | 9 | -7 | -7 | -3 | -3 | -2 | -1 | 45 | 36 | 4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 275 | 329 | 281 | 250 | 256 | 267 | 126 | 66 | 28 | 70 | 24 | 9 | 10 | 7 | 152 | 145 | 23 | 42 | 19 | 17 | 14 | 11 | 12 | 7 | 14 | 24 | 8 | 6 | 15 | 6 | 5 | 9 | 9 | 8 | 9 | 9 | 6 | 9 | 4 | 7 | 5 | 17 | 5 | 12 | 9 | 5 | 6 | 4 | 10 | 12 | 7 | 23 | 21 | 58 | 53 | 76 | 50 | 77 | 56 | 5 | 4 | 4 | 13 | 13 | 13 | 17 | 17 | 12 | 11 | 18 | 22 | 22 | 28 | 51 | 50 | 53 | 59 | 51 | 52 | 44 | 47 | 81 | 71 | 15 | 15 | 47 | 67 | 88 | 95 | 12 | 13 | 12 | 14 | 11 | 15 | 17 | 12 | 14 | 21 | 22 | 20 | 19 | 25 | 23 | 25 | 25 | 26 | 29 | 23 | 22 | 23 | 23 | 22 | 20 | 21 | 20 | 22 | 19 | 18 | 19 | 18 | 18 | - | - | 61 | 25 | - | 10 | 22 | 15 | - | - | 36 | 41 | - | 44 | 50 | 15 | - |
Ending Cash |
Loading...
|
M | 302 | 275 | 329 | 281 | 250 | 256 | 267 | 126 | 66 | 28 | 70 | 24 | 9 | 10 | 7 | 152 | 145 | 23 | 42 | 19 | 17 | 14 | 11 | 12 | 7 | 14 | 24 | 8 | 6 | 15 | 6 | 5 | 9 | 9 | 8 | 9 | 9 | 6 | 9 | 4 | 7 | 5 | 17 | 5 | 12 | 9 | 5 | 6 | 4 | 10 | 12 | 7 | 23 | 21 | 58 | 53 | 76 | 50 | 77 | 56 | 5 | 4 | 4 | 13 | 13 | 13 | 17 | 17 | 12 | 11 | 18 | 22 | 22 | 28 | 51 | 50 | 53 | 81 | 81 | 51 | 44 | 47 | 81 | 71 | 15 | 15 | 47 | 67 | 88 | 95 | 12 | 13 | 12 | 14 | 11 | 15 | 17 | 12 | 14 | -8 | -7 | 28 | -11 | 9 | 52 | 49 | 35 | 12 | 16 | 39 | 17 | 8 | 15 | 44 | 14 | 2 | 28 | 48 | 14 | -3 | 14 | 18 | -1 | -2 | -4 | 61 | -6 | -10 | 10 | 22 | -8 | -8 | -3 | 36 | -3 | -2 | 44 | 50 | 3 |
Stock-Based Compensation |
Loading...
|
M | - | -1 | -1 | 0 | - | - | - | - | - | 0 | -6 | -1 | -1 | 0 | 3 | -1 | 0 | 1 | -1 | -1 | -3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | -1 | 0 | -2 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 43 | -4 | 0 | 30 | -14 | -7 | -11 | -11 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | - | - | 2 | - | - | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | 0 | -1 | 0 | -2 | - | -1 | - | 0 | - | -1 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | -80 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | -65 | 0 | 0 | 0 | 0 | -37 | 0 | 2,617 | 0 | 0 | 0 | -2 | 0 | - | - | -1 | - | - | -1 | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | - | 0 | 0 | 0 | 2 | 2 | 0 | 1 | 1 | 4 | 5 | 1 | 1 | 0 | 1 | - | - | 0 | 1 | 1 | 0 | 1 | - | - | - | - | - | 1 | 1 | - | - | 0 | - | 3 | 1 | 0 | - | - | 0 | 3 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 630 | 628 | 622 | 584 | 561 | 537 | 504 | 460 | 413 | 341 | 197 | 215 | 203 | 180 | 146 | 168 | 261 | 246 | 250 | 244 | 232 | 234 | 237 | 240 | 203 | 204 | 200 | 166 | 190 | 212 | 177 | 195 | 199 | 210 | 179 | 192 | 193 | 213 | 163 | 196 | 203 | 205 | 183 | 204 | 143 | 149 | 36 | 56 | 33 | 82 | 99 | 81 | 81 | 74 | 109 | 117 | 160 | 163 | 195 | 184 | 68 | 73 | 81 | 71 | 71 | 16 | 55 | 46 | 53 | 58 | 67 | 89 | 88 | 90 | 104 | 110 | 115 | 128 | 125 | 115 | 115 | 114 | 132 | 134 | 74 | 80 | 91 | 110 | 128 | 133 | 37 | -64 | -51 | -1 | 22 | -22 | -32 | -4 | 9 | -11 | -26 | -30 | 19 | -24 | -16 | -3 | 30 | -18 | -44 | 11 | 9 | 4 | 1 | 4 | 21 | 9 | 22 | 9 | 26 | 12 | 18 | 10 | 12 | 13 | 15 | 15 | 69 | 64 | 71 | 63 | 51 | 67 | 74 | 75 | 78 | 86 | 95 | 40 | 41 |
Free Cash Flow |
Loading...
|
M | 35 | -48 | 53 | 37 | 5 | -2 | 31 | 67 | 48 | 74 | 60 | 61 | 22 | 24 | 77 | 32 | 133 | -15 | 28 | 7 | 21 | -7 | 24 | 8 | -2 | -19 | 12 | 11 | 18 | -12 | 26 | 9 | 21 | -34 | 22 | 13 | 47 | -32 | 45 | 2 | 20 | -21 | 38 | 7 | 31 | -33 | 13 | -30 | 27 | -56 | -11 | 6 | 10 | -5 | 23 | -12 | 39 | -17 | 31 | -15 | -21 | -33 | -43 | -36 | -18 | -62 | 11 | -7 | 13 | -3 | -2 | 9 | 1 | -14 | 12 | 6 | 6 | 25 | 25 | 15 | -2 | -21 | 9 | -6 | 3 | -25 | 1 | 3 | 6 | -8 | -5 | 5 | -9 | -16 | -21 | -4 | -15 | -20 | 2 | 6 | 8 | -9 | 4 | -7 | -57 | -25 | -36 | -15 | -11 | -16 | -18 | -9 | -15 | -23 | -15 | -2 | -30 | -26 | -14 | 1 | -13 | -3 | 0 | 2 | 4 | -44 | 11 | 12 | -9 | -7 | -2 | 1 | 5 | -8 | -1 | -2 | -26 | -15 | -2 |
StockViz Staff
September 19, 2024
Any question? Send us an email