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 | 86 | 80 | 72 | 66 | 46 | 43 | 47 | 49 | 62 | 65 | 56 | 43 | 2 | 3 | 18 | 38 | 81 | 94 | 95 | 92 | 87 | 85 | 104 | 105 | 104 | 102 | 79 | 75 | 77 | 77 | 76 | 75 | 73 | 71 | 70 | 73 | 72 | 71 | 72 | 70 | 67 | 67 | 64 | 64 | 61 | 59 | 54 | 51 | 55 | 53 | 55 | 56 | 48 | 48 | 48 | 47 | 46 | 44 | 41 | 38 | 34 | 30 | 28 | 27 | 29 | 30 | 32 | 33 | 31 | 30 | 29 | 28 | 27 | 27 | 26 | 25 | 24 | 23 | 23 | 22 | 21 | 21 | 20 | 19 | 19 | 18 | 18 | 17 | 15 | 13 | 12 | 9 | 8 | 9 | 10 | 13 | 14 | 14 | 14 | 13 | 12 | 12 | 12 | 10 | 9 | 9 | 8 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 9 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 5 | 4 | 3 | 3 |
Depreciation and Amortization |
Loading...
|
M | 67 | 65 | 48 | 61 | 59 | 56 | 53 | 49 | 49 | 49 | 49 | 52 | 52 | 53 | 53 | 53 | 51 | 50 | 49 | 48 | 47 | 46 | 46 | 46 | 45 | 45 | 42 | 42 | 41 | 40 | 40 | 40 | 39 | 38 | 38 | 38 | 38 | 38 | 37 | 36 | 35 | 35 | 34 | 33 | 32 | 31 | 31 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 29 | 29 | 28 | 28 | 28 | 28 | 27 | 27 | 28 | 27 | 28 | 27 | 26 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 25 | 26 | 28 | 30 | 31 | 32 | 33 | 33 | 34 | 33 | 32 | 31 | 30 | 30 | 29 | 28 | 28 | 27 | 27 | 27 | 25 | 24 | 22 | 20 | 19 | 18 | 18 | 17 | 17 | 17 | 16 | 16 | 16 | 17 | 16 | 15 | 15 | 14 | 13 | 13 | 13 | 11 | 11 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 3 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 58 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 5 | 6 | 7 | 7 | 2 | 0 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 4 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -7 | -7 | -7 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 5 | 5 | 4 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 198 | 200 | 151 | 162 | 88 | 42 | 26 | -2 | 48 | 86 | 101 | 99 | 77 | 80 | 92 | 113 | 140 | 148 | 147 | 139 | 132 | 130 | 123 | 127 | 126 | 125 | 125 | 133 | 134 | 127 | 121 | 108 | 102 | 101 | 105 | 106 | 99 | 100 | 107 | 102 | 97 | 101 | 87 | 91 | 88 | 86 | 89 | 82 | 81 | 85 | 80 | 72 | 77 | 68 | 68 | 73 | 74 | 83 | 81 | 79 | 69 | 57 | 55 | 51 | 51 | 60 | 58 | 62 | 59 | 50 | 55 | 51 | 49 | 56 | 53 | 50 | 51 | 50 | 47 | 46 | 47 | 47 | 46 | 49 | 52 | 53 | 51 | 51 | 51 | 46 | 49 | 41 | 37 | 36 | 37 | 43 | 46 | 47 | 48 | 39 | 34 | 38 | 37 | 36 | 32 | 25 | 20 | 21 | 18 | 18 | 22 | 20 | 22 | 23 | 21 | 21 | 21 | 22 | 23 | 23 | 24 | 23 | 20 | 20 | 19 | 17 | 17 | 15 | 11 | 12 | 10 | 12 | 16 | 14 | 14 | 10 | 5 | 5 | 2 |
Capital Expenditures |
Loading...
|
M | -92 | -94 | -74 | -100 | -101 | -102 | -87 | -83 | -70 | -60 | -54 | -45 | -40 | -50 | -58 | -63 | -68 | -63 | -57 | -59 | -60 | -57 | -60 | -58 | -65 | -75 | -72 | -69 | -58 | -47 | -49 | -51 | -53 | -53 | -50 | -44 | -39 | -40 | -39 | -40 | -41 | -38 | -36 | -40 | -37 | -41 | -43 | -39 | -40 | -33 | -29 | -32 | -31 | -31 | -34 | -31 | -30 | -30 | -27 | -22 | -21 | -21 | -23 | -24 | -23 | -23 | -23 | -24 | -21 | -21 | -20 | -19 | -23 | -22 | -22 | -22 | -23 | -23 | -22 | -20 | -20 | -19 | -19 | -22 | -21 | -20 | -20 | -29 | -29 | -29 | -28 | -22 | -26 | -30 | -35 | -34 | -30 | -31 | -29 | -32 | -47 | -48 | -47 | -41 | -28 | -21 | -20 | -18 | -15 | -16 | -15 | -13 | -13 | -12 | -13 | -13 | -15 | -18 | -19 | -21 | -18 | -16 | -16 | -20 | -23 | -31 | -44 | -37 | -35 | -27 | -13 | -21 | -20 | -18 | -16 | -9 | -6 | -5 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | -221 | -220 | -221 | -220 | 1 | 1 | 1 | 2 | 3 | -9 | -54 | -54 | -56 | -44 | 0 | 1 | 2 | 2 | 3 | -3 | -14 | -46 | -46 | -40 | -29 | 3 | 3 | 2 | 1 | 1 | 0 | 1 | -17 | -17 | -28 | -28 | -10 | -10 | 1 | 1 | -7 | -7 | -8 | -8 | -1 | -1 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | -221 | -220 | -221 | -220 | 1 | 1 | 1 | 2 | 3 | -9 | -54 | -54 | -56 | -44 | 0 | 1 | 2 | 2 | 3 | -3 | -14 | -46 | -46 | -40 | -29 | 3 | 3 | 2 | 1 | 1 | 0 | 1 | -17 | -17 | -28 | -28 | -10 | -10 | 1 | 1 | -7 | -7 | -8 | -8 | -1 | -1 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -9 | -9 | -9 | -42 | 92 | 217 | 180 | 250 | 125 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 2 | 5 | 5 | 10 | 8 | 17 | 16 | 15 | 18 | 17 | 20 | 11 | 8 | -5 | -9 | 4 | 6 | 13 | 13 | 9 | 5 | 3 | 3 | -15 | -14 | -18 | -18 | 0 | -2 | -9 | -12 | -21 | -18 | -9 | -8 | -4 | -10 | -8 | -6 | -12 | -11 | -11 | -14 | -13 | -8 | -8 | -6 | -12 | -11 | -11 | -11 | 0 | -1 | -1 | -7 | -2 | -2 | -2 | -9 | -13 | -15 | -17 | -5 | -1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | -7 | -6 | -6 | -5 | 4 | 1 | -6 | -7 | -7 | -4 | 3 | 3 | 3 | 2 | 0 | -1 | -2 | -10 | -11 | -9 | -9 | -5 | -4 | -3 | -3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | -2 | -3 | -4 | -5 | -7 | -6 | -5 | -9 | -8 | -8 | -7 | -2 | - | - | - | -2 | -4 | -4 | -4 | -2 | - | - | - | 0 | -1 | -1 | -1 | -1 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 55 | 55 | 40 | 53 | 51 | 50 | 48 | 48 | 47 | 46 | 45 | 44 | 44 | 43 | 42 | 41 | 39 | 38 | 37 | 36 | 35 | 34 | 33 | 33 | 32 | 31 | 31 | 30 | 30 | 29 | 29 | 28 | 27 | 27 | 26 | 25 | 25 | 24 | 21 | 18 | 15 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 39 | 57 | 42 | 79 | 193 | 159 | 78 | 90 | -35 | -14 | 12 | 34 | 47 | 31 | -33 | -49 | -63 | -64 | -17 | -28 | -41 | -48 | -48 | -54 | -71 | -117 | -117 | -101 | -90 | -42 | -75 | -84 | -59 | -52 | -30 | -19 | -55 | -77 | -66 | -64 | -77 | -34 | -121 | -124 | -85 | -107 | -20 | 1 | -35 | -30 | -30 | -41 | -35 | -34 | -41 | -69 | -55 | -50 | -43 | -14 | 4 | 2 | 2 | -2 | -26 | -33 | -36 | -58 | -43 | -42 | -51 | -50 | -45 | -38 | -35 | -6 | -8 | -23 | -18 | -31 | -24 | -14 | -11 | -13 | -27 | -26 | -28 | -38 | -33 | -29 | -16 | -3 | 10 | 14 | 1 | -7 | -17 | -18 | -19 | -6 | -4 | -5 | 8 | 4 | 7 | 8 | -14 | -13 | -22 | -24 | -13 | -13 | -4 | -6 | -3 | -3 | -9 | -6 | -6 | -12 | -7 | -5 | -8 | -2 | -4 | -6 | 1 | 0 | -2 | -2 | -4 | -2 | 2 | 1 | -1 | -3 | -2 | -1 | 0 |
Financing Cash Flow |
Loading...
|
M | 39 | 57 | 42 | 79 | 193 | 159 | 78 | 90 | -35 | -14 | 12 | 34 | 47 | 31 | -33 | -49 | -63 | -64 | -17 | -28 | -41 | -48 | -48 | -54 | -71 | -117 | -117 | -101 | -90 | -42 | -75 | -84 | -59 | -52 | -30 | -19 | -55 | -77 | -66 | -64 | -77 | -34 | -121 | -124 | -85 | -107 | -20 | 1 | -35 | -30 | -30 | -41 | -35 | -34 | -41 | -69 | -55 | -50 | -43 | -14 | 4 | 2 | 2 | -2 | -26 | -33 | -36 | -58 | -43 | -42 | -51 | -50 | -45 | -38 | -35 | -6 | -8 | -23 | -18 | -31 | -24 | -14 | -11 | -13 | -27 | -26 | -28 | -38 | -33 | -29 | -16 | -3 | 10 | 14 | 1 | -7 | -17 | -18 | -19 | -6 | -4 | -5 | 8 | 4 | 7 | 8 | -14 | -13 | -22 | -24 | -13 | -13 | -4 | -6 | -3 | -3 | -9 | -6 | -6 | -12 | -7 | -5 | -8 | -2 | -4 | -6 | 1 | 0 | -2 | -2 | -4 | -2 | 2 | 1 | -1 | -3 | -2 | -1 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -1 | -1 | -1 | 0 | 1 | 0 | 1 | -2 | 0 | -2 | -2 | 0 | 0 | 2 | 1 | -1 | -2 | -2 | -3 | -2 | -3 | -4 | -3 | -3 | -2 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 50 | 50 | 66 | 43 | 55 | 35 | 81 | 221 | 268 | 283 | 276 | 238 | 228 | 196 | 170 | 143 | 170 | 192 | 156 | 127 | 125 | 111 | 96 | 75 | 81 | 91 | 93 | 86 | 141 | 141 | 104 | 89 | 112 | 134 | 127 | 89 | 98 | 92 | 68 | 77 | 106 | 97 | 79 | 102 | 80 | 154 | 109 | 92 | 94 | 87 | 80 | 96 | 89 | 75 | 54 | 60 | 61 | 60 | 59 | 50 | 37 | 44 | 26 | 8 | 12 | 16 | 16 | 23 | 22 | 18 | 13 | 10 | 16 | 16 | 15 | 8 | 57 | 56 | 42 | 35 | 40 | 38 | 23 | 17 | 18 | 14 | 5 | 8 | 3 | 7 | 6 | 4 | 3 | 1 | 1 | 2 | 2 | 6 | 7 | 2 | 1 | 3 | 3 | 3 | 5 | 1 | 0 | 1 | 0 | 11 | 5 | 12 | 13 | 11 | 9 | 3 | 2 | 7 | - | - | 8 | 9 | 2 | 5 | 1 | 1 | - | - | 6 | 15 | 22 | - | 2 | 2 | - | - | 6 | 5 | - |
Ending Cash |
Loading...
|
M | 44 | 50 | 50 | 66 | 43 | 55 | 35 | 81 | 221 | 268 | 283 | 276 | 238 | 228 | 196 | 170 | 143 | 170 | 192 | 156 | 127 | 125 | 111 | 96 | 75 | 81 | 91 | 93 | 86 | 141 | 141 | 104 | 89 | 112 | 134 | 127 | 89 | 98 | 92 | 68 | 77 | 106 | 97 | 79 | 102 | 80 | 154 | 109 | 92 | 94 | 87 | 80 | 96 | 89 | 75 | 54 | 60 | 61 | 60 | 59 | 50 | 37 | 44 | 26 | 8 | 12 | 16 | 16 | 23 | 22 | 18 | 13 | 10 | 16 | 16 | 15 | 8 | 57 | 56 | 42 | 35 | 40 | 38 | 23 | 17 | 18 | 14 | 5 | 8 | 3 | 7 | 6 | 4 | 3 | 1 | 1 | 2 | 2 | 6 | 7 | 1 | 1 | 1 | 0 | -2 | 5 | 1 | -1 | 0 | 0 | 6 | -7 | -2 | 13 | 1 | 7 | 1 | 2 | 3 | -3 | -1 | 8 | 1 | 2 | 5 | 1 | -2 | -1 | -2 | 6 | -8 | 22 | -1 | 2 | 2 | -1 | -4 | 6 | -1 |
Stock-Based Compensation |
Loading...
|
M | 6 | 6 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | 0 | - | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Issuance/Purchase of Shares |
|
M | 2 | 5 | 5 | 10 | 8 | 17 | 16 | 15 | 18 | 17 | 20 | 11 | 8 | -5 | -9 | 4 | 6 | 13 | 13 | 9 | 5 | 3 | 3 | -15 | -14 | -18 | -18 | 0 | -2 | -9 | -12 | -21 | -18 | -9 | -8 | -4 | -10 | -8 | -6 | -12 | -11 | -11 | -14 | -13 | -8 | -8 | -6 | -12 | -11 | -11 | -11 | 0 | -1 | -1 | -7 | -2 | -2 | -2 | -9 | -13 | -15 | -17 | -5 | -1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | -7 | -6 | -6 | -5 | 4 | 1 | -6 | -7 | -7 | -4 | 3 | 3 | 3 | 2 | 0 | -1 | -2 | -10 | -11 | -9 | -9 | -5 | -4 | -3 | -3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | -2 | -3 | -4 | -5 | -7 | -6 | -5 | -9 | -8 | -8 | -7 | -2 | - | - | - | -2 | -4 | -4 | -4 | -2 | - | - | - | 0 | -1 | -1 | -1 | -1 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 18 | 18 | 14 | 10 | 8 | 17 | 16 | 15 | 18 | 7 | 7 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,015 | 1,044 | 812 | 1,101 | 1,144 | 1,287 | 1,424 | 1,578 | 1,661 | 1,630 | 1,588 | 1,536 | 1,480 | 1,447 | 1,432 | 1,451 | 1,437 | 1,377 | 1,284 | 1,164 | 1,085 | 1,050 | 1,029 | 1,027 | 1,026 | 1,008 | 1,024 | 1,014 | 985 | 951 | 899 | 876 | 877 | 860 | 831 | 781 | 714 | 687 | 681 | 683 | 691 | 716 | 693 | 738 | 770 | 748 | 761 | 718 | 693 | 709 | 719 | 684 | 642 | 605 | 561 | 555 | 546 | 514 | 501 | 469 | 423 | 369 | 353 | 342 | 351 | 370 | 381 | 393 | 408 | 436 | 427 | 415 | 405 | 382 | 372 | 361 | 342 | 323 | 293 | 263 | 236 | 212 | 189 | 164 | 147 | 139 | 126 | 118 | 111 | 98 | 87 | 82 | 53 | 49 | 45 | 39 | 62 | 60 | 58 | 57 | 52 | 49 | 49 | 53 | 57 | 61 | 64 | 70 | 79 | 91 | 104 | 107 | 110 | 105 | 99 | 96 | 90 | 93 | 98 | 103 | 112 | 116 | 116 | 115 | 117 | 122 | 131 | 138 | 140 | 113 | 87 | 60 | 34 | 37 | 41 | 47 | 39 | 28 | 14 |
Free Cash Flow |
Loading...
|
M | 106 | 106 | 77 | 62 | -13 | -60 | -61 | -85 | -22 | 26 | 48 | 54 | 37 | 30 | 34 | 50 | 72 | 85 | 90 | 80 | 72 | 73 | 63 | 69 | 61 | 50 | 53 | 65 | 76 | 80 | 73 | 57 | 49 | 49 | 55 | 62 | 60 | 60 | 68 | 62 | 56 | 63 | 51 | 51 | 51 | 45 | 47 | 43 | 41 | 53 | 51 | 40 | 46 | 37 | 34 | 42 | 44 | 53 | 53 | 58 | 48 | 36 | 32 | 28 | 29 | 37 | 35 | 38 | 38 | 29 | 35 | 32 | 26 | 34 | 31 | 28 | 28 | 27 | 26 | 26 | 28 | 28 | 27 | 28 | 31 | 33 | 31 | 22 | 22 | 17 | 21 | 19 | 12 | 6 | 2 | 9 | 16 | 16 | 20 | 7 | -12 | -10 | -9 | -6 | 4 | 3 | 1 | 3 | 3 | 3 | 7 | 7 | 9 | 11 | 8 | 8 | 6 | 4 | 5 | 2 | 6 | 7 | 5 | -1 | -4 | 7 | -6 | -1 | -3 | -15 | -3 | -9 | -4 | -4 | -2 | 1 | -1 | -1 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email