Cash Flow Statement | Trend | Unit | 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 | 18 | 25 | 23 | -9 | 21 | 16 | 5 | 7 | 19 | 12 | 14 | 15 | 72 | 18 | 21 | 21 | 25 | 5 | 1 | -9 | 14 | 9 | -9 | -20 | 8 | -1 | -1 | -2 | 8 | 6 | 0 | 14 | 31 | 7 | 3 | 3 | 8 | -1 | 0 | -1 | 7 | 7 | 1 | 4 | 15 | 15 | 8 | -2 | 19 | 3 | -8 | -2 | 11 | 3 | 5 | 6 | 19 | 12 | 11 | 3 | 14 | 4 | -2 | -11 | 7 | 7 | 5 | 9 | 11 | 9 | 4 | 9 | 7 | 4 | 2 | 2 | -2 | 2 | 5 | 3 | 2 | 4 | 4 | 2 | 3 | 2 | 2 | 1 | 2 | 0 | -1 | -1 | -1 | 2 | 1 | 2 | 2 | 0 | -3 | 8 | 1 | 0 | -3 | -4 | -1 | 0 | 0 | 0 | 0 | 3 | 5 | - | 0 | -10 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 2 | 4 | 0 | - | 0 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 16 | 11 | 11 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 5 | 6 | 5 | 6 | 7 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 6 | 7 | 7 | 6 | 6 | 5 | 2 | 0 | 7 | -2 | -2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 20 | -38 | 0 | 2 | 2 | 0 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | 0 | 1 | 5 | -5 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | -2 | 2 | 1 | 1 | 0 | 10 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 1 | 0 | -1 | 2 | 15 | 15 | 8 | -2 | 19 | 3 | -8 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | -1 | 2 | 0 | 1 | 4 | 0 | -3 | 0 | 0 | 0 | 4 | 4 | 0 | 1 | 0 | 1 | 0 | 0 | - | 2 | 0 | - | -1 | 2 | 0 | -1 | 0 | -22 | -1 | 1 | - | - | -2 | 0 | 0 | 1 | 0 | -2 | -5 | - | -3 | 0 | 0 | -86 | -1 | 4 | -6 | -6 | 0 | 2 | 13 | 15 | -6 | -34 | 32 | 14 | -9 | -22 | -49 | 4 | 2 | 11 | 17 | 2 | 10 | - |
Operating Cash Flow |
Loading...
|
M | -102 | -51 | 25 | -23 | -56 | -111 | -23 | 41 | 39 | -72 | 22 | 80 | 16 | -13 | 12 | 12 | 51 | 27 | 38 | 51 | -20 | -20 | 87 | 14 | -9 | -38 | 20 | 34 | 19 | -48 | 20 | 52 | 44 | -103 | 46 | 38 | 58 | -110 | 33 | 45 | 60 | -82 | 35 | 32 | 46 | -105 | 59 | 90 | 37 | -117 | 31 | 50 | 17 | -77 | 26 | 94 | -22 | -65 | 31 | 82 | -26 | -58 | 49 | 48 | 30 | -99 | 15 | 63 | 56 | -50 | 1 | 30 | -4 | 7 | -1 | 4 | 14 | -14 | 15 | 24 | -25 | -6 | 8 | 9 | 22 | 31 | 7 | 29 | 38 | 16 | -15 | 25 | 8 | -30 | -18 | -1 | 63 | 12 | -25 | -9 | 37 | 16 | -18 | -24 | 31 | 25 | -10 | 4 | 102 | -30 | 7 | 7 | -18 | -39 | -35 | 0 | 35 | -6 | 25 | 25 | 1 | 1 | 22 | 22 | -1 | -30 | 36 | 16 | -7 | -23 | -21 | 6 | 5 | 3 | 11 | 5 | 8 | 3 |
Capital Expenditures |
Loading...
|
M | -5 | -12 | -15 | -14 | -23 | -15 | -19 | -17 | -8 | -15 | -13 | -31 | -13 | -8 | -18 | -18 | -31 | -7 | -10 | -7 | -10 | -10 | -10 | -12 | -7 | -5 | -9 | -9 | -9 | -8 | -6 | -3 | -3 | -1 | -2 | -7 | -3 | -7 | -10 | -7 | -4 | -4 | -4 | -2 | -2 | -3 | -10 | -14 | -4 | -4 | -6 | -4 | -6 | -3 | -7 | -6 | -4 | -4 | -7 | -8 | -5 | -4 | -6 | -6 | -7 | -7 | -13 | -7 | -7 | -5 | -3 | -4 | -3 | -3 | -2 | -1 | -2 | -4 | -7 | -9 | -5 | -6 | -3 | -3 | -2 | -1 | -1 | -2 | -2 | -5 | -4 | -4 | 0 | -4 | -7 | -40 | -52 | -4 | -4 | -5 | -1 | -1 | -3 | -55 | -5 | -4 | -6 | -5 | -2 | -3 | -5 | -5 | -3 | -23 | -37 | -15 | -8 | -9 | -9 | -1 | -3 | -2 | -1 | 0 | 0 | -1 | -2 | -1 | -2 | -3 | -6 | -4 | -4 | -3 | -3 | -4 | -2 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 3 | 1 | 1 | 0 | 4 | - | 0 | 3 | 1 | - | 72 | 0 | 1 | 0 | 12 | 4 | 6 | 20 | 65 | 10 | 10 | 0 | 0 | 9 | -21 | 24 | -9 | -8 | -6 | -8 | -27 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 10 | 10 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 32 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 6 | 6 | 49 | 46 | 46 | 30 | 1 | 0 | - | - | 1 | 1 | 0 | - | 7 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 3 | 1 | 1 | 0 | 4 | - | 0 | 3 | 1 | - | 72 | 0 | 1 | 0 | 12 | 4 | 6 | 20 | 65 | 10 | 10 | 0 | 0 | 9 | -21 | 24 | -9 | -8 | -6 | -8 | -27 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 10 | 10 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 32 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 6 | 6 | 49 | 46 | 46 | 30 | 1 | 0 | - | - | 1 | 1 | 0 | - | 7 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -9 | 39 | 84 | 149 | 57 | -16 | -19 | 50 | -3 | -2 | -74 | 27 | -73 | 15 | -24 | -15 | -25 | -62 | -31 | 22 | -89 | 1 | 15 | 44 | 6 | -23 | -9 | 56 | -9 | -40 | -7 | 106 | -46 | 53 | -47 | 122 | -3 | -42 | -57 | 98 | -39 | - | - | - | - | - | - | 123 | -22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | -17 | -2 | 41 | -4 | -21 | -16 | -11 | -10 | -13 | -5 | -2 | -1 | -1 | -1 | -1 | -3 | -6 | -3 | -3 | -4 | -2 | -1 | -1 | -1 | -3 | 0 | -1 | -1 | -1 | 0 | -4 | 0 | -1 | -1 | -24 | 0 | -2 | -7 | 0 | 0 | 0 | 0 | 0 | -1 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 1 | 1 | 0 | -3 | - | 0 | - | - | 0 | - | - | - | - | - | - | - | - | - | -6 | - |
Dividends Paid |
Loading...
|
M | 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 | 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 | 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 | 231 | 237 | -11 | 168 | 283 | 290 | 210 | 120 | 163 | 94 | -3 | 0 | 220 | 157 | -10 | -10 | 167 | 133 | 94 | 0 | 182 | 147 | 90 | 0 | 156 | 165 | 117 | 0 | 229 | 121 | 0 | 0 | 147 | 137 | 0 | 0 | 128 | 141 | 0 | 40 | 100 | 188 | 0 | 68 | 239 | 191 | 30 | 55 | 127 | 172 | 62 | 20 | 78 | 201 | 45 | -6 | 188 | 187 | 48 | -82 | 34 | 65 | -46 | -44 | -20 | 109 | -5 | -80 | -53 | 79 | -3 | -25 | 7 | -2 | 0 | -23 | 261 | 19 | -14 | -16 | 29 | 11 | 0 | -17 | -4 | 0 | 0 | -14 | -29 | -9 | 17 | -20 | -8 | 34 | 10 | -9 | 7 | -4 | -1 | -40 | -27 | -9 | 20 | 26 | -26 | -19 | 70 | -10 | -96 | 25 | -8 | 0 | 9 | 70 | 48 | 53 | -32 | -17 | 5 | 5 | 0 | -1 | -6 | -21 | 1 | 23 | -26 | -15 | 9 | 24 | 28 | -2 | -1 | -3 | -3 | -2 | -2 | -3 |
Financing Cash Flow |
Loading...
|
M | 231 | 237 | -11 | 168 | 283 | 290 | 210 | 120 | 163 | 94 | -3 | 0 | 220 | 157 | -10 | -10 | 167 | 133 | 94 | 0 | 182 | 147 | 90 | 0 | 156 | 165 | 117 | 0 | 229 | 121 | 0 | 0 | 147 | 137 | 0 | 0 | 128 | 141 | 0 | 40 | 100 | 188 | 0 | 68 | 239 | 191 | 30 | 55 | 127 | 172 | 62 | 20 | 78 | 201 | 45 | -6 | 188 | 187 | 48 | -82 | 34 | 65 | -46 | -44 | -20 | 109 | -5 | -80 | -53 | 79 | -3 | -25 | 7 | -2 | 0 | -23 | 261 | 19 | -14 | -16 | 29 | 11 | 0 | -17 | -4 | 0 | 0 | -14 | -29 | -9 | 17 | -20 | -8 | 34 | 10 | -9 | 7 | -4 | -1 | -40 | -27 | -9 | 20 | 26 | -26 | -19 | 70 | -10 | -96 | 25 | -8 | 0 | 9 | 70 | 48 | 53 | -32 | -17 | 5 | 5 | 0 | -1 | -6 | -21 | 1 | 23 | -26 | -15 | 9 | 24 | 28 | -2 | -1 | -3 | -3 | -2 | -2 | -3 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 12 | 12 | 12 | 13 | 13 | 12 | 11 | 11 | 11 | 60 | 60 | 14 | 15 | 12 | 14 | 14 | 18 | 17 | 11 | 13 | 13 | 13 | 15 | 13 | 15 | 16 | 12 | 10 | 10 | 12 | 9 | 19 | 9 | 8 | 11 | 23 | 14 | 11 | 14 | 18 | 18 | 6 | 14 | 13 | 19 | 12 | 9 | 11 | 10 | 9 | 5 | 8 | 10 | 7 | 7 | 18 | 10 | 9 | 6 | 14 | 12 | 8 | 10 | 12 | 9 | 6 | 9 | 4 | 7 | 2 | 6 | 5 | 5 | 3 | 5 | 25 | 4 | 3 | 5 | 4 | 5 | 3 | 65 | 76 | 61 | 31 | 25 | 12 | 5 | 2 | 5 | 3 | 2 | 2 | 11 | 25 | 12 | 3 | 31 | 4 | 9 | 3 | 4 | 4 | 3 | 1 | 2 | 10 | 1 | 7 | 1 | 3 | 11 | 2 | 27 | 1 | 3 | 2 | 31 | 6 | 11 | 16 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 0 | 1 | 4 | - |
Ending Cash |
Loading...
|
M | 14 | 12 | 12 | 12 | 13 | 13 | 12 | 11 | 11 | 11 | 60 | 60 | 14 | 15 | 11 | 11 | 14 | 18 | 17 | 11 | 13 | 13 | 13 | 15 | 13 | 15 | 16 | 12 | 10 | 10 | 12 | 9 | 19 | 9 | 8 | 11 | 23 | 14 | 11 | 14 | 18 | 18 | 6 | 14 | 13 | 19 | 12 | 9 | 11 | 10 | 9 | 5 | 8 | 10 | 7 | 7 | 18 | 10 | 9 | 6 | 14 | 12 | 8 | 10 | 12 | 9 | 6 | 9 | 4 | 7 | 2 | 6 | 5 | 5 | 3 | 5 | 25 | 4 | 3 | 5 | 4 | 5 | 3 | 65 | 76 | 61 | 31 | 25 | 12 | 5 | 2 | 5 | 3 | 2 | 2 | 11 | 25 | 12 | 3 | 12 | 10 | 6 | 3 | 0 | 1 | 2 | 1 | -8 | 9 | -6 | -6 | 1 | -8 | 8 | 2 | 27 | -2 | -35 | 2 | 31 | -5 | 11 | 16 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 0 | 1 | -2 |
Stock-Based Compensation |
Loading...
|
M | - | 36 | - | 1 | - | - | - | - | 0 | 7 | -1 | 16 | -36 | 1 | 2 | - | -2 | -2 | -5 | 9 | -46 | -4 | -6 | 9 | 0 | 0 | -3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -15 | -15 | -8 | 2 | -19 | -3 | 8 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | -2 | -8 | - | - | - | - | 0 | - | -2 | - | 3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - |
Issuance/Purchase of Shares |
|
M | -7 | -17 | -2 | 41 | -4 | -21 | -16 | -11 | -10 | -13 | -5 | -2 | -1 | -1 | -1 | -1 | -3 | -6 | -3 | -3 | -4 | -2 | -1 | -1 | -1 | -3 | 0 | -1 | -1 | -1 | 0 | -4 | 0 | -1 | -1 | -24 | 0 | -2 | -7 | 0 | 0 | 0 | 0 | 0 | -1 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 1 | 1 | 0 | -3 | - | 0 | - | - | 0 | - | - | - | - | - | - | - | - | - | -6 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 854 | 725 | 638 | 667 | 647 | 559 | 418 | 382 | 405 | 411 | 358 | 358 | 348 | 334 | 402 | 402 | 427 | 437 | 442 | 491 | 241 | 555 | 499 | 584 | 632 | 610 | 568 | 556 | 571 | 593 | 514 | 274 | 257 | 247 | 435 | 464 | 510 | 550 | 430 | 453 | 503 | 551 | 413 | 447 | 443 | 476 | 385 | 425 | 496 | 523 | 399 | 295 | 295 | 282 | 388 | 405 | 478 | 406 | 316 | 332 | 409 | 398 | 327 | 370 | 421 | 438 | 324 | 334 | 407 | 447 | 234 | 230 | 219 | 216 | 209 | 205 | 197 | 198 | 195 | 188 | 189 | 191 | 127 | 172 | 181 | 179 | 171 | 164 | 174 | 169 | 165 | 163 | 174 | 179 | 173 | 169 | 175 | 173 | 170 | 167 | 174 | 170 | 113 | 112 | 124 | 124 | 105 | 129 | 126 | 118 | 109 | 109 | 90 | 87 | 100 | 136 | 52 | 63 | 78 | 78 | 78 | 86 | 85 | 82 | 80 | 78 | 77 | 74 | 75 | 75 | 78 | 51 | 53 | 55 | 62 | 70 | 71 | 77 |
Free Cash Flow |
Loading...
|
M | -107 | -63 | 10 | -37 | -78 | -125 | -42 | 24 | 31 | -87 | 8 | 49 | 3 | -21 | -6 | -6 | 20 | 20 | 28 | 43 | -30 | -30 | 76 | 2 | -16 | -43 | 12 | 25 | 10 | -56 | 13 | 48 | 41 | -104 | 44 | 31 | 56 | -117 | 24 | 38 | 56 | -86 | 30 | 29 | 44 | -108 | 49 | 76 | 33 | -120 | 26 | 47 | 11 | -80 | 20 | 88 | -26 | -69 | 25 | 74 | -32 | -61 | 43 | 42 | 23 | -106 | 2 | 56 | 49 | -55 | -3 | 27 | -7 | 4 | -4 | 3 | 11 | -18 | 8 | 15 | -30 | -12 | 5 | 6 | 20 | 30 | 6 | 27 | 35 | 11 | -19 | 21 | 9 | -35 | -25 | 39 | 11 | 8 | -29 | -13 | 36 | 15 | -21 | -79 | 27 | 21 | -16 | -1 | 105 | -33 | 2 | 2 | -22 | -62 | -72 | -15 | 27 | -15 | 26 | 26 | -1 | 0 | 21 | 22 | -1 | -31 | 34 | 15 | -9 | -25 | -27 | 2 | 1 | 0 | 8 | 1 | 6 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email