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 | 28 | 51 | 44 | 9 | 25 | 40 | 38 | 29 | -4 | 34 | 31 | 32 | 29 | 45 | 37 | 30 | 22 | 43 | 41 | 33 | 31 | 48 | 39 | 32 | 28 | 46 | 29 | 28 | 14 | 39 | 33 | 31 | 29 | 35 | 28 | 26 | 20 | 33 | 23 | 21 | -10 | 39 | 25 | 25 | 22 | 35 | 27 | 26 | 18 | 30 | 21 | 29 | 19 | 35 | 23 | 23 | 24 | 40 | 28 | 28 | 21 | 28 | 11 | -3 | 9 | 16 | 16 | 1 | 13 | 18 | 14 | 23 | 12 | 30 | 18 | 20 | 16 | 38 | 18 | 18 | 16 | 27 | 20 | 22 | 18 | 52 | 21 | 25 | 29 | 17 | 20 | 19 | 19 | 29 | 21 | 23 | 20 | 33 | 23 | 25 | 22 | 28 | 20 | 24 | 23 | 29 | 21 | 24 | 21 | 25 | 18 | 21 | 18 | 22 | 15 | 19 | 16 | 20 | 15 | 18 | 13 | 16 | 13 | 14 | 10 | 12 | 11 | 11 | 6 | 8 | 8 | 6 | 4 | 6 | 6 | 1 | 4 | 5 | 6 |
Depreciation and Amortization |
Loading...
|
M | 14 | 14 | 14 | 15 | 14 | 12 | 11 | 11 | 12 | 12 | 11 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 6 | 2 | 7 | 7 | 8 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 4 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | - | - | - | 5 | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 23 | 0 | -24 | 25 | 0 | 0 | 0 | 8 | 21 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | -5 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 0 | 5 | 0 | 8 | 5 | 5 | 4 | 5 | 3 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | -3 | 0 | 0 | 1 | 0 | 8 | 0 | -3 | 2 | 0 | 0 | 0 | -2 | -1 | 0 | -1 | 2 | 0 | -1 | 1 | 0 | -1 | -1 | 0 | 1 | 4 | 0 | 0 | 0 | 16 | 0 | 1 | 2 | 0 | 0 | 0 | 5 | - | - | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 1 | 0 | -1 | -1 | 1 | 0 | - | - | 2 | 0 | -1 | 0 | 2 | 0 | 0 | 0 | 3 | -2 | 16 | -9 | -3 | -26 | 19 | -85 |
Operating Cash Flow |
Loading...
|
M | 76 | 106 | 36 | 42 | 44 | 90 | 51 | 43 | 17 | 43 | -1 | 35 | 48 | 67 | 24 | 52 | 14 | 65 | 40 | 54 | 30 | 72 | 41 | 44 | 33 | 45 | 39 | 39 | 30 | 30 | 45 | 42 | 26 | 41 | 33 | 36 | 14 | 47 | 36 | 30 | 15 | 58 | 27 | 37 | 27 | 51 | 16 | 37 | 19 | 49 | 18 | 49 | 23 | 66 | 9 | 21 | 18 | 50 | 19 | 40 | 30 | 68 | -5 | 21 | 16 | 54 | 3 | 28 | 24 | 36 | 6 | 31 | 27 | 40 | -1 | 25 | 17 | 61 | 14 | 38 | 22 | 42 | 17 | 33 | 36 | 63 | 24 | 45 | 37 | 49 | 30 | 29 | 38 | 51 | 8 | 36 | 37 | 39 | 17 | 34 | 46 | 56 | -9 | 35 | 22 | 48 | 15 | 36 | 18 | 45 | 15 | 26 | 18 | 38 | 3 | 13 | 13 | 25 | -4 | 18 | 14 | 28 | 1 | 19 | 15 | 27 | 1 | 25 | 6 | 28 | 8 | 19 | 4 | 24 | 3 | 17 | 2 | 18 | -2 |
Capital Expenditures |
Loading...
|
M | -15 | -19 | -18 | -11 | -22 | -32 | -25 | -27 | -38 | -36 | -30 | -32 | -26 | -15 | -14 | -11 | -14 | -15 | -43 | -27 | -16 | -18 | -10 | -8 | -7 | -7 | -8 | -7 | -8 | -8 | -4 | -5 | -4 | -4 | -3 | -3 | -3 | -5 | -8 | -8 | -4 | -2 | -2 | -5 | -9 | -5 | -5 | -4 | -3 | -5 | -4 | -8 | -13 | -7 | -7 | -5 | -4 | -2 | -2 | -2 | -2 | -3 | -4 | -1 | -4 | -4 | -8 | -17 | -16 | -13 | -10 | -11 | -16 | -18 | -17 | -8 | -5 | -7 | -3 | -4 | -3 | -4 | -7 | -8 | -10 | -6 | -6 | -8 | -6 | -4 | -4 | -5 | -6 | -6 | -5 | -6 | -7 | -6 | -6 | -7 | -9 | -9 | -10 | -32 | -11 | -11 | -11 | -9 | -7 | -12 | -9 | -19 | -12 | -11 | -10 | -14 | -8 | -7 | -8 | -13 | -1 | -5 | -10 | -5 | -4 | -5 | -4 | -1 | -4 | -9 | -3 | -4 | -3 | -4 | -3 | -6 | -5 | -10 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -1 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -58 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | -93 | -1 | 0 | 0 | 25 | 0 | -1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 43 | 18 | 18 | - | 10 | 7 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -1 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -58 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | -93 | -1 | 0 | 0 | 25 | 0 | -1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 43 | 18 | 18 | - | 10 | 7 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | -3 | -1 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | -7 | 0 | -9 | 0 | 0 | 0 | -2 | 0 | -5 | -4 | -5 | 0 | 0 | 0 | -4 | 0 | -1 | -2 | -3 | 0 | -2 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -8 | -4 | -14 | -15 | -11 | -4 | - | - | - | - | - | -7 | -10 | -13 | -27 | -27 | -23 | -24 | -14 | -11 | -18 | -24 | -29 | -23 | -8 | -9 | -25 | -11 | -12 | -9 | -4 | -3 | -1 | -4 | -13 | -12 | -7 | -3 | -8 | -9 | -8 | -2 | -15 | -1 | -5 | -30 | -12 | -14 | -18 | -17 | -20 | -15 | -14 | -18 | -5 | -11 | -2 | -13 | -9 | -3 | -5 | -7 | -5 | -1 | -9 | -1 | -3 | -7 | -7 | -2 | -2 | 0 | -3 | - | - | - | - | - | 0 | -3 | -4 | -1 | 0 | 0 | 0 | -5 | -2 | -1 | 0 |
Dividends Paid |
Loading...
|
M | 25 | 25 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 151 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 147 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 8 | 8 | 9 | 76 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Financial Activities |
Loading...
|
M | -2 | 0 | -7 | 0 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -1 | -3 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 2 | -3 | 3 | 2 | 0 | -1 | 5 | 5 | -31 | -37 | 24 | 4 | 60 | -44 | 44 | 42 | 2 | -4 | -2 | 3 | -1 | -1 | 3 | 2 | -1 | 1 | 3 | 3 | -6 | -25 | -6 | -12 | -13 | -5 | -7 | -9 | -6 | -1 | -6 | -19 | 9 | -34 | 39 | 8 | -25 | 0 | 0 | -9 | 0 | -21 | 21 | -1 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | -12 | -13 | 24 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -6 | -6 | -15 | 6 | -14 | -6 | -9 | 0 | -10 | -3 | -12 | 6 | -2 | 3 | 2 | 5 |
Financing Cash Flow |
Loading...
|
M | -2 | 0 | -7 | 0 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -1 | -1 | -3 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 2 | -3 | 3 | 2 | 0 | -1 | 5 | 5 | -31 | -37 | 24 | 4 | 60 | -44 | 44 | 42 | 2 | -4 | -2 | 3 | -1 | -1 | 3 | 2 | -1 | 1 | 3 | 3 | -6 | -25 | -6 | -12 | -13 | -5 | -7 | -9 | -6 | -1 | -6 | -19 | 9 | -34 | 39 | 8 | -25 | 0 | 0 | -9 | 0 | -21 | 21 | -1 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 1 | -12 | -13 | 24 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -6 | -6 | -15 | 6 | -14 | -6 | -9 | 0 | -10 | -3 | -12 | 6 | -2 | 3 | 2 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 134 | 74 | 88 | 83 | 95 | 64 | 60 | 67 | 114 | 130 | 188 | 211 | 216 | 186 | 198 | 178 | 202 | 173 | 196 | 187 | 195 | 218 | 206 | 187 | 179 | 157 | 143 | 125 | 119 | 146 | 118 | 94 | 87 | 199 | 182 | 161 | 256 | 228 | 212 | 201 | 176 | 133 | 123 | 101 | 93 | 193 | 192 | 168 | 162 | 128 | 132 | 108 | 119 | 87 | 101 | 96 | 91 | 52 | 38 | 19 | 30 | 16 | 19 | 12 | 4 | 15 | 8 | 8 | 11 | 12 | 6 | 11 | 13 | 99 | 113 | 119 | 205 | 168 | 179 | 159 | 153 | 146 | 143 | 131 | 129 | 90 | 83 | 54 | 36 | 11 | 5 | 7 | 4 | 1 | 3 | 2 | 17 | 5 | 19 | 17 | 3 | 4 | 23 | 3 | 18 | 4 | 32 | - | 26 | - | 5 | - | 11 | 0 | 8 | - | 7 | 8 | 30 | 4 | 20 | 0 | 17 | 1 | 4 | 7 | 7 | - | 5 | 5 | 5 | - | 5 | 4 | 1 | - | 6 | 0 | 3 |
Ending Cash |
Loading...
|
M | 165 | 134 | 74 | 88 | 83 | 95 | 64 | 60 | 67 | 114 | 130 | 188 | 211 | 216 | 186 | 198 | 178 | 202 | 173 | 196 | 187 | 195 | 218 | 206 | 187 | 179 | 157 | 143 | 125 | 119 | 146 | 118 | 94 | 87 | 199 | 182 | 161 | 256 | 228 | 212 | 201 | 176 | 133 | 123 | 101 | 93 | 193 | 192 | 168 | 162 | 128 | 132 | 108 | 119 | 87 | 101 | 96 | 91 | 52 | 38 | 19 | 30 | 16 | 19 | 12 | 4 | 15 | 8 | 8 | 11 | 12 | 6 | 11 | 13 | 99 | 113 | 119 | 205 | 168 | 179 | 159 | 153 | 146 | 143 | 131 | 129 | 90 | 83 | 54 | 36 | 11 | 5 | 7 | 4 | 1 | 3 | 2 | 17 | 5 | 19 | 10 | 3 | 4 | -2 | 3 | 18 | 4 | 9 | -3 | 26 | - | -4 | -3 | 11 | 0 | -6 | -1 | 7 | 8 | 6 | 4 | 20 | 0 | 5 | 1 | 4 | 7 | 3 | -6 | 5 | 5 | 0 | -4 | 5 | 4 | -1 | -4 | 6 | 0 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | - | -5 | - | - | - | - | - | - | - | - | - | - | -2 | 0 | 33 | - | - | - | 30 | -2 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | 0 | - | - | - | 0 | - | 2 | 0 | -1 | 0 | 2 | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | -7 | 0 | -9 | 0 | 0 | 0 | -2 | 0 | -5 | -4 | -5 | 0 | 0 | 0 | -4 | 0 | -1 | -2 | -3 | 0 | -2 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -8 | -4 | -14 | -15 | -11 | -4 | - | - | - | - | - | -7 | -10 | -13 | -27 | -27 | -23 | -24 | -14 | -11 | -18 | -24 | -29 | -23 | -8 | -9 | -25 | -11 | -12 | -9 | -4 | -3 | -1 | -4 | -13 | -12 | -7 | -3 | -8 | -9 | -8 | -2 | -15 | -1 | -5 | -30 | -12 | -14 | -18 | -17 | -20 | -15 | -14 | -18 | -5 | -11 | -2 | -13 | -9 | -3 | -5 | -7 | -5 | -1 | -9 | -1 | -3 | -7 | -7 | -2 | -2 | 0 | -3 | - | - | - | - | - | 0 | -3 | -4 | -1 | 0 | 0 | 0 | -5 | -2 | -1 | 0 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 251 | 242 | 219 | 206 | 195 | 193 | 187 | 186 | 182 | 217 | 230 | 250 | 276 | 286 | 269 | 259 | 245 | 247 | 232 | 249 | 259 | 256 | 303 | 285 | 269 | 258 | 235 | 225 | 203 | 207 | 217 | 195 | 178 | 160 | 285 | 268 | 252 | 328 | 307 | 298 | 293 | 295 | 264 | 249 | 232 | 223 | 335 | 319 | 298 | 286 | 263 | 257 | 239 | 250 | 243 | 239 | 228 | 212 | 176 | 148 | 134 | 149 | 167 | 145 | 175 | 166 | 122 | 137 | 199 | 214 | 224 | 235 | 250 | 284 | 363 | 371 | 369 | 382 | 359 | 358 | 355 | 345 | 343 | 329 | 322 | 325 | 289 | 277 | 260 | 239 | 235 | 225 | 211 | 223 | 202 | 219 | 230 | 223 | 211 | 212 | 206 | 235 | 230 | 235 | 240 | 225 | 220 | 235 | 229 | 220 | 210 | 204 | 206 | 202 | 187 | 189 | 181 | 174 | 165 | 164 | 152 | 143 | 129 | 127 | 117 | 112 | 104 | 97 | 89 | 83 | 98 | 94 | 87 | 85 | 82 | 76 | 95 | 71 | 78 |
Free Cash Flow |
Loading...
|
M | 61 | 87 | 36 | 30 | 21 | 58 | 26 | 16 | -22 | 7 | -31 | 3 | 22 | 52 | 9 | 41 | -1 | 51 | -3 | 27 | 14 | 54 | 31 | 35 | 26 | 38 | 30 | 32 | 21 | 23 | 41 | 37 | 22 | 37 | 30 | 34 | 11 | 42 | 28 | 22 | 11 | 55 | 24 | 32 | 18 | 46 | 11 | 33 | 15 | 44 | 13 | 41 | 10 | 59 | 3 | 16 | 13 | 49 | 17 | 38 | 28 | 65 | -9 | 20 | 12 | 49 | -6 | 11 | 9 | 23 | -4 | 19 | 11 | 22 | -18 | 17 | 12 | 54 | 11 | 34 | 19 | 38 | 10 | 25 | 26 | 57 | 18 | 37 | 31 | 44 | 25 | 24 | 32 | 44 | 3 | 30 | 30 | 33 | 11 | 26 | 37 | 46 | -18 | 3 | 11 | 37 | 4 | 27 | 11 | 33 | 6 | 7 | 6 | 28 | -7 | -1 | 5 | 17 | -11 | 4 | 13 | 23 | -9 | 14 | 10 | 21 | -3 | 25 | 2 | 19 | 5 | 15 | 1 | 20 | 0 | 11 | -3 | 8 | -5 |
StockViz Staff
September 19, 2024
Any question? Send us an email