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 | 56 | 60 | 51 | 33 | 49 | 46 | 42 | 51 | 59 | 113 | 120 | 127 | 133 | 86 | 72 | 52 | 22 | 11 | 16 | 6 | -5 | -11 | -22 | -14 | 4 | 5 | 12 | 13 | 28 | 51 | 51 | 54 | 43 | 20 | 13 | 10 | 6 | 5 | 12 | 14 | 19 | 27 | 35 | 41 | 35 | 39 | 27 | 11 | 12 | 4 | 4 | 18 | 26 | 33 | 43 | 48 | 45 | 40 | 32 | 19 | 5 | -2 | 1 | 8 | 28 | 33 | 34 | 32 | 32 | 28 | 23 | 22 | 16 | 7 | 6 | 8 | 9 | 12 | 14 | 13 | 11 | 13 | 11 | 9 | 8 | 7 | 4 | 1 | -1 | -4 | -2 | 1 | 4 | 7 | 6 | 2 | 8 | 6 | 6 | 6 | -6 | -8 | -8 | -5 | -1 | 0 | 3 | 8 | 8 | 8 | -5 | -10 | -10 | -10 | 2 | 4 | 6 | 7 | 7 | 9 | 8 | 6 | 4 | 1 | 1 | 1 | 1 | 2 | 4 | 6 | 6 | 5 | 6 | 6 | 6 | 5 | 2 | 1 |
Depreciation and Amortization |
Loading...
|
M | 49 | 43 | 42 | 41 | 40 | 39 | 38 | 37 | 35 | 34 | 33 | 33 | 33 | 33 | 32 | 31 | 30 | 30 | 31 | 31 | 32 | 32 | 32 | 32 | 30 | 28 | 27 | 25 | 24 | 23 | 22 | 22 | 21 | 21 | 21 | 22 | 22 | 23 | 23 | 23 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 22 | 22 | 23 | 23 | 23 | 23 | 22 | 24 | 26 | 27 | 29 | 29 | 29 | 30 | 30 | 29 | 27 | 25 | 23 | 23 | 23 | 24 | 24 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 25 | 26 | 28 | 29 | 29 | 29 | 29 | 28 | 28 | 27 | 27 | 27 | 26 | 26 | 24 | 18 | 12 | 13 | 6 | 2 | 5 | 0 | 5 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 6 | 4 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -15 | -34 | 4 | 2 | 0 | -2 | -2 | 1 | 0 | 0 | 0 | -6 | -11 | -11 | -10 | 0 | 1 | 3 | 5 | 2 | 8 | 6 | 3 | 2 | -2 | 0 | 1 | 2 | 4 | 11 | 11 | 10 | 8 | 0 | -1 | 0 | 1 | 0 | 1 | 0 | 2 | 16 | 30 | 39 | 35 | 39 | 27 | 11 | 12 | -7 | -10 | -2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -3 | -4 | -5 | -5 | -2 | 1 | 1 | 2 | 6 | 4 | 1 | 0 | -4 | -4 | 4 | 8 | 8 | 9 | 5 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 2 | -22 | -23 | -21 | -21 | 0 | -2 | -2 | -2 | -1 | 1 | -1 | -6 | -7 | -9 | -7 | -3 | -89 | -87 | -84 | -89 | -8 | -7 | -9 | 10 | 31 | 25 | -11 | 8 | 6 | 3 | 15 | -66 | -76 | -65 | -32 | 35 | 32 | 40 | 29 | 12 | 10 | - |
Operating Cash Flow |
Loading...
|
M | -151 | -105 | -165 | -213 | -148 | -54 | -14 | 30 | 69 | 46 | 104 | 95 | 27 | 61 | 101 | 127 | 166 | 95 | 48 | 97 | 60 | 71 | 53 | -13 | 7 | 35 | 25 | 24 | 42 | 68 | 13 | 39 | 25 | 39 | 32 | 19 | 27 | 29 | 57 | 58 | 44 | 30 | 7 | 31 | 89 | 81 | 69 | 42 | 2 | -17 | 22 | 17 | 61 | 21 | 33 | 38 | 26 | 22 | 29 | 47 | 13 | 70 | 29 | -6 | 9 | 35 | 84 | 70 | 37 | -23 | 34 | 32 | 5 | 23 | 2 | 18 | 38 | 0 | 8 | 2 | -13 | 33 | 70 | 69 | 88 | 104 | 89 | 67 | 63 | 34 | -12 | -15 | -40 | 15 | 57 | 50 | 42 | 15 | 20 | 27 | 11 | 5 | 14 | 22 | 50 | 121 | 66 | 83 | 85 | -35 | -44 | -86 | -93 | -40 | -6 | 54 | 80 | 46 | 53 | 50 | 46 | 44 | 12 | 27 | 21 | 16 | 23 | -34 | -44 | -32 | -6 | 26 | 24 | 26 | 27 | 16 | 11 | 3 |
Capital Expenditures |
Loading...
|
M | -46 | -63 | -66 | -71 | -73 | -59 | -59 | -53 | -68 | -72 | -65 | -70 | -57 | -75 | -74 | -66 | -55 | -34 | -37 | -38 | -42 | -39 | -34 | -33 | -30 | -31 | -34 | -32 | -27 | -21 | -14 | -10 | -13 | -13 | -18 | -26 | -27 | -28 | -25 | -19 | -14 | -12 | -11 | -16 | -28 | -31 | -31 | -27 | -18 | -19 | -18 | -19 | -22 | -20 | -21 | -21 | -23 | -24 | -24 | -23 | -21 | -23 | -26 | -33 | -34 | -34 | -31 | -22 | -18 | -15 | -13 | -12 | -9 | -9 | -10 | -14 | -23 | -26 | -28 | -23 | -17 | -14 | -9 | -7 | -5 | -6 | -10 | -13 | -16 | -13 | -13 | -16 | -52 | -104 | -103 | -100 | -65 | -13 | -11 | -10 | -60 | -64 | -66 | -69 | -19 | -17 | -16 | -15 | -16 | -17 | -36 | -68 | -77 | -82 | -68 | -40 | -27 | -21 | -14 | -6 | -5 | -3 | -2 | -3 | -4 | -7 | -9 | -12 | -15 | -17 | -17 | -15 | -14 | -13 | -12 | -9 | -5 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 4 | 5 | 5 | 6 | 5 | 4 | 7 | 5 | 5 | 76 | 73 | 73 | 73 | 13 | 17 | 23 | 42 | 95 | 101 | 105 | 85 | 20 | 19 | -12 | 11 | 2 | -15 | 0 | -31 | -49 | -44 | -38 | -30 | -3 | 1 | 1 | 0 | 0 | 0 | 1 | 11 | 22 | 32 | 31 | 21 | 11 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 33 | 37 | 40 | 41 | 10 | 7 | 4 | 4 | 9 | 14 | 19 | 23 | 66 | 106 | 147 | 171 | 123 | 77 | 31 | 1 | 1 | 3 | 3 | 3 | 9 | 13 | 19 | 24 | 17 | 11 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 4 | 5 | 5 | 6 | 5 | 4 | 7 | 5 | 5 | 76 | 73 | 73 | 73 | 13 | 17 | 23 | 42 | 95 | 101 | 105 | 85 | 20 | 19 | -12 | 11 | 2 | -15 | 0 | -31 | -49 | -44 | -38 | -30 | -3 | 1 | 1 | 0 | 0 | 0 | 1 | 11 | 22 | 32 | 31 | 21 | 11 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 33 | 37 | 40 | 41 | 10 | 7 | 4 | 4 | 9 | 14 | 19 | 23 | 66 | 106 | 147 | 171 | 123 | 77 | 31 | 1 | 1 | 3 | 3 | 3 | 9 | 13 | 19 | 24 | 17 | 11 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 30 | 114 | 263 | 329 | 274 | 172 | 72 | 12 | 26 | -28 | -51 | -121 | -104 | -54 | -97 | -49 | -126 | -132 | -95 | -160 | -97 | -51 | -29 | 66 | 43 | 18 | 30 | 15 | -2 | -1 | 50 | 13 | 106 | 67 | 82 | 125 | 30 | 20 | -3 | -39 | 3 | 59 | -39 | - | - | - | 123 | 101 | 101 | 101 | -22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 14 | 17 | 14 | 0 | -52 | -58 | -50 | -39 | -30 | -21 | -9 | -6 | -5 | -6 | -11 | -13 | -14 | -15 | -11 | -9 | -8 | -5 | -6 | -5 | -4 | -4 | -2 | -3 | -6 | -6 | -6 | -6 | -26 | -26 | -27 | -34 | -9 | -9 | -8 | -1 | -1 | -1 | -28 | -28 | -28 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50 | 50 | 50 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | -6 | -6 | -6 | -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 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 625 | 677 | 731 | 952 | 903 | 782 | 586 | 374 | 254 | 312 | 374 | 367 | 357 | 304 | 280 | 384 | 394 | 408 | 422 | 417 | 418 | 392 | 410 | 438 | 438 | 511 | 467 | 349 | 349 | 267 | 283 | 283 | 283 | 265 | 269 | 269 | 309 | 281 | 328 | 328 | 357 | 495 | 499 | 529 | 515 | 403 | 384 | 415 | 381 | 332 | 361 | 344 | 318 | 427 | 413 | 416 | 340 | 186 | 65 | -29 | 9 | -44 | -1 | 40 | 5 | -29 | -59 | -57 | -2 | 57 | -23 | -20 | -18 | 236 | 257 | 243 | 250 | 18 | 9 | 24 | 23 | -11 | -22 | -23 | -19 | -44 | -53 | -36 | -41 | -20 | 23 | 16 | 27 | 42 | 5 | -6 | -37 | -71 | -77 | -56 | 9 | 10 | 0 | 50 | 14 | -55 | -12 | -89 | -79 | 26 | 72 | 127 | 180 | 139 | 52 | 8 | -40 | -8 | 8 | -2 | -28 | -27 | -3 | -23 | -17 | -9 | -9 | 46 | 59 | 48 | 22 | -9 | -9 | -9 | -9 | -7 | -5 | -3 |
Financing Cash Flow |
Loading...
|
M | 625 | 677 | 731 | 952 | 903 | 782 | 586 | 374 | 254 | 312 | 374 | 367 | 357 | 304 | 280 | 384 | 394 | 408 | 422 | 417 | 418 | 392 | 410 | 438 | 438 | 511 | 467 | 349 | 349 | 267 | 283 | 283 | 283 | 265 | 269 | 269 | 309 | 281 | 328 | 328 | 357 | 495 | 499 | 529 | 515 | 403 | 384 | 415 | 381 | 332 | 361 | 344 | 318 | 427 | 413 | 416 | 340 | 186 | 65 | -29 | 9 | -44 | -1 | 40 | 5 | -29 | -59 | -57 | -2 | 57 | -23 | -20 | -18 | 236 | 257 | 243 | 250 | 18 | 9 | 24 | 23 | -11 | -22 | -23 | -19 | -44 | -53 | -36 | -41 | -20 | 23 | 16 | 27 | 42 | 5 | -6 | -37 | -71 | -77 | -56 | 9 | 10 | 0 | 50 | 14 | -55 | -12 | -89 | -79 | 26 | 72 | 127 | 180 | 139 | 52 | 8 | -40 | -8 | 8 | -2 | -28 | -27 | -3 | -23 | -17 | -9 | -9 | 46 | 59 | 48 | 22 | -9 | -9 | -9 | -9 | -7 | -5 | -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 | 37 | 37 | 1 | 1 | - | 0 | 7 | 6 | 22 | -14 | -20 | -18 | -34 | 1 | -3 | -9 | -1 | -44 | -46 | -47 | -47 | -1 | 3 | 6 | 0 | 0 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | -15 | -30 | -38 | -36 | -40 | -28 | -12 | -12 | 7 | 10 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | -2 | -9 | -9 | -9 | -8 | - | 0 | 0 | -2 | -2 | 2 | -2 | 0 | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | 14 | 17 | 14 | 0 | -52 | -58 | -50 | -39 | -30 | -21 | -9 | -6 | -5 | -6 | -11 | -13 | -14 | -15 | -11 | -9 | -8 | -5 | -6 | -5 | -4 | -4 | -2 | -3 | -6 | -6 | -6 | -6 | -26 | -26 | -27 | -34 | -9 | -9 | -8 | -1 | -1 | -1 | -28 | -28 | -28 | -28 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50 | 50 | 50 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | -6 | -6 | -6 | -6 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,883 | 2,676 | 2,511 | 2,291 | 2,007 | 1,765 | 1,617 | 1,557 | 1,533 | 1,475 | 1,398 | 1,442 | 1,486 | 1,565 | 1,668 | 1,708 | 1,797 | 1,611 | 1,729 | 1,786 | 1,879 | 2,269 | 2,324 | 2,393 | 2,365 | 2,305 | 2,288 | 2,234 | 1,952 | 1,638 | 1,292 | 1,214 | 1,403 | 1,656 | 1,958 | 1,954 | 1,943 | 1,936 | 1,937 | 1,920 | 1,914 | 1,855 | 1,779 | 1,751 | 1,729 | 1,782 | 1,829 | 1,843 | 1,712 | 1,511 | 1,271 | 1,260 | 1,370 | 1,553 | 1,677 | 1,605 | 1,532 | 1,463 | 1,455 | 1,466 | 1,504 | 1,516 | 1,555 | 1,552 | 1,517 | 1,503 | 1,512 | 1,423 | 1,318 | 1,129 | 898 | 873 | 849 | 828 | 810 | 795 | 777 | 769 | 762 | 695 | 679 | 672 | 660 | 703 | 695 | 688 | 678 | 672 | 672 | 671 | 681 | 689 | 695 | 696 | 690 | 687 | 685 | 684 | 681 | 624 | 569 | 520 | 474 | 466 | 483 | 484 | 478 | 481 | 461 | 425 | 394 | 386 | 413 | 376 | 352 | 330 | 272 | 298 | 320 | 327 | 330 | 332 | 324 | 316 | 308 | 303 | 300 | 301 | 278 | 257 | 237 | 221 | 239 | 257 | 280 | 218 | 148 | 77 |
Free Cash Flow |
Loading...
|
M | -197 | -169 | -231 | -283 | -222 | -113 | -74 | -23 | 1 | -26 | 39 | 25 | -30 | -14 | 28 | 62 | 111 | 61 | 11 | 59 | 18 | 32 | 19 | -46 | -23 | 4 | -9 | -8 | 15 | 46 | -1 | 29 | 12 | 27 | 14 | -7 | 0 | 1 | 32 | 39 | 30 | 17 | -4 | 15 | 61 | 50 | 38 | 14 | -15 | -36 | 4 | -3 | 39 | 1 | 12 | 17 | 3 | -2 | 6 | 24 | -8 | 47 | 2 | -39 | -25 | 2 | 53 | 49 | 19 | -38 | 21 | 20 | -4 | 15 | -8 | 4 | 15 | -26 | -19 | -21 | -31 | 19 | 61 | 62 | 83 | 98 | 79 | 53 | 48 | 21 | -24 | -30 | -12 | -9 | 34 | 30 | -23 | 2 | 9 | 18 | -49 | -58 | -52 | -48 | 31 | 109 | 54 | 72 | 74 | -52 | -81 | -154 | -170 | -122 | -75 | 24 | 65 | 37 | 51 | 45 | 41 | 41 | 11 | 24 | 17 | 9 | 15 | -46 | -59 | -48 | -24 | 11 | 10 | 14 | 15 | 7 | 6 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email