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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 492 | 323 | 33 | 170 | 472 | 747 | 938 | 740 | 211 | 31 | -5 | -32 | 128 | 95 | 187 | 263 | 440 | 457 | 356 | 275 | 212 | 247 | 389 | 615 | 743 | 718 | 654 | 497 | 416 | 440 | 433 | 471 | 560 | 646 | 750 | 869 | 817 | 711 | 688 | 593 | 594 | 550 | 428 | 310 | 189 | 174 | 67 | -139 | -336 | -496 | -369 | -148 | 13 | 87 | 79 | 104 | 124 | 111 | -725 | -1,036 | -1,142 | -1,195 | -425 | -163 | -48 | 23 | 47 | 6 | -77 | -69 | -34 | 48 | 154 | 242 | 265 | 266 | 190 | 167 | 128 | 78 | 86 | 64 | 56 | 28 | 14 | 4 | 14 | 30 | 52 | 41 | 41 | 40 | 31 | 50 | 52 | 58 | 59 | 64 | 65 | 69 | 63 | 55 | 50 | 48 | 44 | 42 | 41 | 18 | 12 | 6 | -5 | 1 | 6 | -9 | -8 | -2 | -1 | 23 | 31 | 28 | 24 | 24 | 22 | 6 | -2 | -19 | -30 | -14 | -7 | 7 | 12 | 13 | 17 | 12 | 11 | 7 |
Depreciation and Amortization |
Loading...
|
M | 425 | 420 | 410 | 404 | 399 | 403 | 407 | 401 | 396 | 381 | 363 | 355 | 344 | 337 | 325 | 313 | 300 | 287 | 279 | 279 | 278 | 280 | 285 | 310 | 297 | 278 | 251 | 200 | 189 | 181 | 177 | 173 | 165 | 159 | 160 | 154 | 154 | 156 | 149 | 151 | 151 | 151 | 153 | 151 | 149 | 147 | 161 | 178 | 194 | 209 | 212 | 217 | 224 | 231 | 232 | 232 | 230 | 233 | 239 | 241 | 245 | 245 | 237 | 236 | 234 | 228 | 205 | 181 | 158 | 137 | 135 | 141 | 136 | 135 | 135 | 120 | 119 | 118 | 114 | 108 | 98 | 83 | 74 | 72 | 71 | 71 | 71 | 69 | 70 | 64 | 55 | 49 | 39 | 36 | 36 | 35 | 35 | 34 | 35 | 34 | 34 | 33 | 33 | 33 | 32 | 31 | 30 | 28 | 28 | 28 | 28 | 29 | 28 | 27 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 28 | 27 | 25 | 24 | 22 | 22 | 20 | 20 | 20 | 19 | 15 | 10 | 4 |
Non-Cash Items (Other) |
Loading...
|
M | 65 | 28 | -5 | -15 | -20 | -9 | 4 | 14 | 34 | 30 | 21 | 14 | -8 | -4 | -63 | -67 | -65 | -68 | 8 | 16 | 13 | 23 | 3 | 5 | 11 | 3 | 12 | 9 | -4 | -6 | -8 | -16 | -17 | -6 | 26 | 35 | 43 | 32 | 0 | 0 | 0 | 0 | 2 | -1 | 6 | 3 | 9 | 31 | 27 | 29 | 34 | 12 | 23 | 38 | 25 | 18 | -6 | -26 | 478 | 487 | 478 | 494 | -8 | -6 | 13 | 7 | 9 | 7 | 7 | 6 | 5 | 6 | 7 | 4 | 5 | 2 | 47 | 47 | 45 | 48 | 0 | 1 | 1 | -2 | 0 | 0 | 0 | 3 | 2 | 2 | 2 | 0 | 2 | 1 | 1 | -1 | -3 | 2 | 2 | 2 | 3 | 0 | 0 | -2 | 0 | -17 | -23 | -22 | -22 | -5 | 1 | 2 | 0 | 1 | -1 | -2 | -1 | -1 | 2 | 2 | 0 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Operating Cash Flow |
Loading...
|
M | 1,111 | 678 | 279 | 338 | 281 | 670 | 790 | 633 | 697 | 326 | 543 | 698 | 560 | 724 | 639 | 404 | 567 | 667 | 602 | 591 | 611 | 492 | 608 | 789 | 741 | 801 | 843 | 783 | 639 | 755 | 652 | 678 | 859 | 977 | 1,121 | 1,239 | 1,167 | 1,067 | 1,084 | 984 | 1,054 | 879 | 640 | 430 | 191 | 200 | 156 | 92 | 3 | -129 | -137 | -111 | -83 | 15 | 18 | 109 | 229 | 183 | -142 | -382 | -598 | -758 | -464 | 59 | 274 | 410 | 464 | 73 | -27 | -6 | 30 | 141 | 322 | 382 | 493 | 410 | 285 | 321 | 272 | 310 | 275 | 177 | 99 | 74 | 59 | 57 | 98 | 109 | 142 | 154 | 88 | 86 | 56 | 115 | 131 | 107 | 96 | 76 | 82 | 89 | 96 | 90 | 85 | 57 | 59 | 65 | 50 | 42 | 32 | 4 | 11 | 2 | 5 | 30 | 33 | 44 | 53 | 70 | 61 | 68 | 51 | 55 | 45 | 33 | 32 | -4 | -2 | -3 | -3 | 29 | 20 | 19 | 22 | 14 | 14 | 2 |
Capital Expenditures |
Loading...
|
M | -521 | -544 | -577 | -578 | -537 | -487 | -443 | -394 | -361 | -382 | -393 | -390 | -380 | -355 | -332 | -319 | -337 | -348 | -376 | -371 | -360 | -349 | -313 | -321 | -302 | -340 | -357 | -353 | -350 | -272 | -219 | -182 | -180 | -176 | -170 | -168 | -156 | -171 | -171 | -158 | -138 | -116 | -105 | -102 | -99 | -90 | -76 | -70 | -89 | -136 | -192 | -215 | -212 | -179 | -140 | -120 | -101 | -90 | -114 | -120 | -131 | -139 | -127 | -134 | -148 | -176 | -172 | -179 | -164 | -139 | -144 | -153 | -165 | -162 | -142 | -114 | -92 | -83 | -80 | -73 | -69 | -65 | -54 | -60 | -73 | -72 | -80 | -81 | -84 | -97 | -113 | -180 | -174 | -167 | -149 | -74 | -66 | -71 | -70 | -66 | -67 | -51 | -54 | -49 | -64 | -61 | -50 | -46 | -23 | -26 | -34 | -68 | -74 | -68 | -65 | -30 | -25 | -28 | -26 | -30 | -27 | -20 | -15 | -10 | -10 | -11 | -18 | -26 | -37 | -52 | -61 | -74 | -84 | -67 | -49 | -23 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 21 | 36 | 65 | 80 | 60 | 42 | 1 | -966 | -959 | -942 | -921 | 43 | 42 | 28 | -367 | -365 | -371 | -369 | 22 | 10 | 9 | 10 | 6 | -293 | -292 | -652 | -655 | -356 | -349 | 11 | 11 | -353 | -359 | -359 | -357 | 9 | 10 | 11 | 36 | 33 | 31 | 31 | 4 | 20 | 28 | 29 | 66 | 50 | 41 | 37 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 12 | 12 | 12 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | 1 | 4 | 4 | 4 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 21 | 36 | 65 | 80 | 60 | 42 | 1 | -966 | -959 | -942 | -921 | 43 | 42 | 28 | -367 | -365 | -371 | -369 | 22 | 10 | 9 | 10 | 6 | -293 | -292 | -652 | -655 | -356 | -349 | 11 | 11 | -353 | -359 | -359 | -357 | 9 | 10 | 11 | 36 | 33 | 31 | 31 | 4 | 20 | 28 | 29 | 66 | 50 | 41 | 37 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 12 | 12 | 12 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | 1 | 4 | 4 | 4 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 474 | 502 | 482 | 294 | -195 | -29 | -9 | 1,108 | 1,026 | 924 | 568 | -366 | -276 | -26 | 323 | 319 | 308 | -31 | -36 | -330 | -451 | -391 | -303 | -24 | 209 | 476 | 405 | 317 | 334 | -6 | 11 | 129 | -132 | 1,013 | -331 | 486 | 432 | -910 | 410 | -415 | -751 | -258 | -260 | -953 | 188 | -309 | -307 | 391 | -209 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 2 | -2 | 199 | 120 | 27 | 0 | -200 | -120 | -27 | 0 | -2 | -32 | -82 | -110 | -108 | -78 | -31 | -3 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | -15 | -112 | -125 | -130 | -118 | -75 | -107 | -102 | -99 | -45 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 198 | 198 | 198 | 0 | 0 | 0 | - | 800 | 800 | 800 | 800 | - | - | - | 177 | 177 | 177 | 177 | - | - | - | - | - | - | - | -482 | -482 | -482 | -482 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -2 | -2 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 17 | 717 | 717 | 2,214 | 3,697 | 4,495 | 5,994 | 4,510 | 3,012 | 1,513 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 2 | 3 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 73 | 73 | 72 | 72 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Financial Activities |
Loading...
|
M | -32 | 1,244 | 1,065 | 877 | -36 | 156 | 246 | 1,632 | 2,693 | 2,796 | 2,925 | 1,558 | 312 | 340 | 482 | 452 | 546 | 255 | 131 | 225 | 295 | 733 | 1,547 | 1,451 | 1,699 | 1,863 | 1,079 | 1,252 | 582 | -73 | -116 | -329 | -9 | 1,658 | 1,641 | 1,646 | 1,647 | -18 | -15 | 17 | 234 | 508 | 756 | 966 | 957 | 851 | 757 | 777 | 937 | 209 | 821 | 757 | 619 | 2,368 | 1,653 | 1,494 | 1,310 | 363 | 679 | 1,625 | 1,671 | 1,643 | 1,377 | 59 | -111 | 735 | 636 | 1,075 | 1,149 | 53 | 34 | 485 | 485 | 505 | 505 | -70 | -128 | -196 | 101 | 89 | 136 | 265 | -37 | 2 | 25 | 36 | -19 | -22 | -54 | 185 | 257 | 280 | 297 | 2 | -20 | -27 | -24 | -23 | -18 | -25 | -27 | -24 | -31 | -13 | 4 | -8 | 2 | 6 | -8 | 25 | 29 | 72 | 72 | 35 | 42 | -11 | -19 | -19 | -28 | -40 | -29 | -44 | -40 | -20 | -19 | 21 | 27 | 28 | 40 | 21 | 36 | 52 | 56 | 50 | 35 | 20 |
Financing Cash Flow |
Loading...
|
M | -32 | 1,244 | 1,065 | 877 | -36 | 156 | 246 | 1,632 | 2,693 | 2,796 | 2,925 | 1,558 | 312 | 340 | 482 | 452 | 546 | 255 | 131 | 225 | 295 | 733 | 1,547 | 1,451 | 1,699 | 1,863 | 1,079 | 1,252 | 582 | -73 | -116 | -329 | -9 | 1,658 | 1,641 | 1,646 | 1,647 | -18 | -15 | 17 | 234 | 508 | 756 | 966 | 957 | 851 | 757 | 777 | 937 | 209 | 821 | 757 | 619 | 2,368 | 1,653 | 1,494 | 1,310 | 363 | 679 | 1,625 | 1,671 | 1,643 | 1,377 | 59 | -111 | 735 | 636 | 1,075 | 1,149 | 53 | 34 | 485 | 485 | 505 | 505 | -70 | -128 | -196 | 101 | 89 | 136 | 265 | -37 | 2 | 25 | 36 | -19 | -22 | -54 | 185 | 257 | 280 | 297 | 2 | -20 | -27 | -24 | -23 | -18 | -25 | -27 | -24 | -31 | -13 | 4 | -8 | 2 | 6 | -8 | 25 | 29 | 72 | 72 | 35 | 42 | -11 | -19 | -19 | -28 | -40 | -29 | -44 | -40 | -20 | -19 | 21 | 27 | 28 | 40 | 21 | 36 | 52 | 56 | 50 | 35 | 20 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | -2 | -4 | -4 | -2 | 8 | 12 | 11 | 7 | 4 | 1 | 1 | 4 | -1 | -1 | -3 | 4 | 5 | 20 | 23 | 16 | 15 | - | - | - | - | - | - | -9 | -33 | -41 | -41 | -30 | -9 | -2 | -6 | -7 | -5 | -2 | -1 | -2 | -1 | -2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 731 | 939 | 777 | 185 | 435 | 684 | 723 | 756 | 450 | 565 | 490 | 410 | 548 | 785 | 534 | 536 | 281 | 625 | 572 | 399 | 362 | 416 | 674 | 591 | 590 | 407 | 324 | 35 | 125 | 86 | 41 | 575 | 440 | 397 | 574 | 478 | 576 | 869 | 527 | 515 | 508 | 330 | 78 | 44 | 68 | 55 | 49 | 48 | 42 | 47 | 35 | 63 | 106 | 46 | 36 | 48 | 236 | 220 | 101 | 45 | 33 | 54 | 62 | 97 | 95 | 66 | 57 | 69 | 147 | 156 | 44 | 68 | 130 | 133 | 298 | 148 | 171 | 38 | 37 | 47 | 98 | 17 | 17 | 14 | 29 | 15 | 8 | 9 | 14 | 21 | 9 | 5 | 11 | 28 | 2 | 10 | 13 | 16 | 6 | 13 | 34 | 25 | 6 | 7 | 14 | 20 | 8 | 8 | 17 | 6 | 8 | 8 | 16 | 12 | 9 | 11 | 27 | 11 | 8 | 5 | 5 | 5 | - | - | 12 | 12 | 0 | - | 2 | 3 | 0 | - | 5 | 8 | - | - |
Ending Cash |
Loading...
|
M | 895 | 731 | 939 | 777 | 185 | 435 | 684 | 723 | 756 | 450 | 565 | 490 | 410 | 548 | 785 | 534 | 536 | 281 | 625 | 572 | 399 | 362 | 416 | 674 | 591 | 590 | 407 | 324 | 35 | 120 | 86 | 41 | 575 | 440 | 397 | 574 | 478 | 576 | 869 | 527 | 515 | 508 | 330 | 78 | 44 | 68 | 55 | 49 | 48 | 42 | 47 | 35 | 63 | 106 | 46 | 36 | 48 | 236 | 220 | 101 | 45 | 62 | 33 | 54 | 97 | 95 | 66 | 57 | 69 | 147 | 156 | 44 | 68 | 130 | 133 | 298 | 148 | 171 | 38 | 37 | 47 | 98 | 17 | 17 | 14 | 29 | 15 | 8 | 9 | 14 | 21 | 9 | 5 | 11 | 28 | 2 | 10 | 13 | 16 | 6 | -20 | 34 | 19 | -1 | -7 | 14 | 12 | 0 | -10 | 5 | 10 | 0 | -8 | 16 | 3 | -2 | -16 | 27 | 3 | 4 | 0 | 4 | -3 | - | -4 | 12 | 10 | 0 | -1 | 2 | -2 | 0 | 0 | 5 | 4 | -1 |
Stock-Based Compensation |
Loading...
|
M | 11 | 7 | 6 | 6 | 6 | 7 | 9 | 11 | 12 | 12 | 9 | 1 | 1 | 0 | 2 | 8 | 9 | 10 | 11 | 13 | 14 | 13 | 10 | 7 | 3 | 3 | 3 | 6 | 7 | 6 | 6 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 14 | 14 | 14 | 14 | 2 | 5 | 5 | 5 | 9 | 5 | 5 | 5 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 0 | - | 2 | 2 | 3 | 5 | 3 | 3 | 2 | - | - | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 2 | -2 | 199 | 120 | 27 | 0 | -200 | -120 | -27 | 0 | -2 | -32 | -82 | -110 | -108 | -78 | -31 | -3 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | -15 | -112 | -125 | -130 | -118 | -75 | -107 | -102 | -99 | -45 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 198 | 198 | 198 | 0 | 0 | 0 | - | 800 | 800 | 800 | 800 | - | - | - | 177 | 177 | 177 | 177 | - | - | - | - | - | - | - | -482 | -482 | -482 | -482 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -2 | -2 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 7,321 | 6,758 | 6,371 | 5,898 | 5,604 | 5,592 | 5,186 | 4,731 | 4,088 | 3,935 | 3,985 | 4,377 | 4,810 | 4,989 | 4,974 | 4,788 | 4,555 | 4,139 | 4,127 | 3,911 | 4,030 | 4,253 | 4,379 | 4,349 | 3,952 | 3,303 | 2,693 | 2,288 | 2,067 | 2,583 | 3,028 | 3,352 | 3,853 | 3,832 | 4,073 | 4,520 | 4,478 | 4,420 | 4,126 | 3,887 | 3,695 | 3,613 | 3,580 | 3,353 | 3,345 | 3,288 | 3,223 | 3,218 | 3,303 | 3,448 | 3,673 | 3,667 | 3,393 | 2,985 | 2,672 | 2,709 | 2,870 | 3,045 | 1,124 | 1,024 | 745 | 613 | 2,315 | 1,937 | 2,103 | 2,246 | 2,431 | 2,581 | 2,318 | 1,996 | 1,748 | 1,624 | 1,754 | 1,844 | 1,896 | 1,875 | 1,672 | 1,506 | 1,437 | 1,264 | 1,166 | 1,091 | 901 | 869 | 759 | 658 | 630 | 655 | 674 | 690 | 655 | 576 | 541 | 514 | 556 | 585 | 601 | 612 | 609 | 602 | 583 | 564 | 534 | 521 | 481 | 447 | 433 | 388 | 382 | 374 | 346 | 346 | 340 | 334 | 358 | 369 | 380 | 391 | 386 | 359 | 335 | 272 | 201 | 140 | 85 | 52 | 66 | 99 | 106 | 144 | 152 | 162 | 194 | 156 | 114 | 60 |
Free Cash Flow |
Loading...
|
M | 590 | 134 | -298 | -240 | -256 | 183 | 346 | 239 | 336 | -55 | 150 | 308 | 180 | 369 | 307 | 85 | 230 | 318 | 226 | 220 | 251 | 143 | 295 | 468 | 438 | 461 | 485 | 430 | 289 | 483 | 432 | 496 | 678 | 801 | 951 | 1,070 | 1,011 | 895 | 913 | 826 | 915 | 762 | 536 | 328 | 91 | 109 | 80 | 21 | -86 | -265 | -329 | -326 | -295 | -165 | -121 | -11 | 128 | 94 | -256 | -502 | -729 | -897 | -591 | -75 | 126 | 234 | 292 | -106 | -191 | -146 | -114 | 92 | 300 | 362 | 493 | 334 | 194 | 238 | 193 | 237 | 206 | 112 | 45 | 14 | -14 | 0 | 50 | 60 | 90 | 74 | -25 | -1 | -26 | 40 | 74 | 32 | 29 | 5 | 12 | 23 | 29 | 39 | 32 | 8 | -5 | 4 | -1 | -5 | 9 | -23 | -23 | -67 | -69 | -38 | -32 | 15 | 28 | 42 | 35 | 39 | 24 | 35 | 30 | 23 | 23 | -15 | -20 | -29 | -40 | -23 | -41 | -55 | -61 | -53 | -35 | -22 |
StockViz Staff
September 20, 2024
Any question? Send us an email