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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 109 | 117 | 128 | 134 | 141 | 125 | 117 | 107 | 104 | 118 | 113 | 103 | 82 | 65 | 64 | 70 | 85 | 92 | 92 | 85 | 77 | 68 | 48 | 44 | 42 | 41 | 50 | 50 | 46 | 45 | 44 | 44 | 46 | 44 | 38 | 34 | 27 | 26 | 26 | 25 | 26 | 27 | 27 | 25 | 24 | 19 | 21 | 22 | 20 | 19 | 15 | 9 | 7 | 6 | 5 | 7 | 9 | 10 | 12 | 16 | 16 | 17 | 18 | 19 | 23 | 26 | 27 | 27 | 27 | 27 | 27 | 26 | 25 | 24 | 22 | 22 | 21 | 20 | 20 | 19 | 18 | 17 | 16 | 15 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 12 | 13 | 13 | 13 | 13 | 11 | 11 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 1 |
Depreciation and Amortization |
Loading...
|
M | 16 | 17 | 18 | 19 | 19 | 18 | 18 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 21 | 20 | 18 | 17 | 13 | 13 | 12 | 11 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 7 | 6 | 5 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 26 | 15 | 10 | -4 | -3 | 10 | 8 | 10 | 10 | -8 | -18 | -11 | 8 | 23 | 32 | 22 | 5 | -8 | -3 | 2 | 0 | 5 | 1 | -1 | -1 | -3 | 2 | -5 | -4 | -4 | -5 | 1 | 1 | -1 | -5 | -9 | -7 | -8 | -5 | 2 | 1 | 6 | 21 | 12 | 16 | 22 | 11 | 10 | 10 | 10 | 13 | 28 | 34 | 32 | 30 | 31 | 27 | 27 | 23 | 22 | 17 | 17 | 17 | 11 | 5 | 2 | -1 | 2 | 0 | -2 | -3 | -5 | -1 | -2 | 4 | 4 | 1 | 2 | -3 | -1 | 1 | 0 | 2 | 1 | 2 | 4 | 2 | 1 | 1 | -1 | 1 | 2 | 4 | 3 | 3 | 1 | -4 | 1 | 2 | 3 | 6 | 5 | 11 | 5 | 6 | 3 | -13 | -5 | -8 | -14 | -5 | -7 | -6 | 0 | -9 | -8 | -3 | -1 | 10 | 11 | -4 | 4 | 2 | -2 | 12 | 2 | 2 | 4 | 1 | 1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 125 | 139 | 157 | 147 | 167 | 163 | 140 | 146 | 126 | 132 | 136 | 110 | 122 | 115 | 105 | 133 | 114 | 103 | 107 | 92 | 89 | 91 | 69 | 61 | 60 | 55 | 55 | 52 | 64 | 48 | 49 | 53 | 46 | 55 | 50 | 42 | 28 | 27 | 29 | 35 | 40 | 41 | 58 | 43 | 52 | 56 | 41 | 46 | 40 | 32 | 39 | 46 | 50 | 51 | 32 | 29 | 26 | 26 | 37 | 40 | 38 | 37 | 37 | 32 | 31 | 32 | 31 | 34 | 34 | 33 | 33 | 30 | 33 | 30 | 34 | 33 | 29 | 29 | 24 | 22 | 28 | 26 | 25 | 27 | 23 | 22 | 19 | 16 | 14 | 14 | 16 | 17 | 19 | 19 | 20 | 19 | 13 | 16 | 15 | 13 | 17 | 15 | 22 | 5 | 4 | 2 | -18 | 0 | -5 | -12 | 2 | 0 | 3 | 10 | 0 | 2 | 1 | 5 | 12 | 9 | 8 | 13 | 13 | 11 | 17 | 5 | 4 | 8 | 5 | 6 | 4 | 1 | 1 |
Capital Expenditures |
Loading...
|
M | -5 | -5 | -4 | -5 | -4 | -4 | -4 | -5 | -4 | -3 | -3 | -2 | -2 | -3 | -4 | -3 | -3 | -4 | -5 | -6 | -7 | -7 | -10 | -13 | -15 | -15 | -12 | -8 | -6 | -11 | -13 | -13 | -12 | -5 | -4 | -3 | -4 | -5 | -5 | -5 | -7 | -8 | -10 | -12 | -13 | -11 | -8 | -6 | -4 | -3 | -3 | -4 | -2 | -3 | -4 | -4 | -3 | -3 | -2 | -1 | -1 | -2 | -3 | -3 | -4 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -5 | -4 | -5 | -4 | -3 | -4 | -3 | -2 | -3 | -3 | -4 | -4 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -4 | -5 | -6 | -6 | -4 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 2 | 3 | 436 | 435 | 434 | 433 | 0 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 2 | 40 | 39 | 41 | 41 | 4 | 5 | 7 | 7 | 9 | 8 | 162 | 162 | 164 | 163 | 5 | 148 | 145 | 144 | 148 | 6 | 7 | 12 | 15 | 19 | 20 | -12 | 17 | 19 | 21 | 54 | 19 | 17 | 14 | 13 | 11 | 7 | 6 | 4 | 4 | 3 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 3 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 2 | 3 | 436 | 435 | 434 | 433 | 0 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 2 | 40 | 39 | 41 | 41 | 4 | 5 | 7 | 7 | 9 | 8 | 162 | 162 | 164 | 163 | 5 | 148 | 145 | 144 | 148 | 6 | 7 | 12 | 15 | 19 | 20 | -12 | 17 | 19 | 21 | 54 | 19 | 17 | 14 | 13 | 11 | 7 | 6 | 4 | 4 | 3 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 3 | 3 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -41 | 128 | 346 | 358 | 398 | 215 | -22 | -29 | -23 | 0 | 19 | 21 | 36 | 28 | 30 | 25 | 7 | 3 | -266 | -305 | -218 | -271 | 19 | 130 | 50 | 105 | 79 | 3 | -3 | 5 | 12 | 13 | 10 | 3 | -6 | 1 | 2 | 3 | -2 | -1 | -1 | -3 | 5 | -54 | -61 | -63 | -63 | -12 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -5 | -9 | -9 | -14 | -35 | -27 | -28 | -24 | -4 | -4 | -5 | -4 | -10 | -27 | -25 | -27 | -19 | -2 | -4 | -2 | -3 | -2 | -1 | -1 | -1 | -1 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 41 | 40 | 40 | 40 | 38 | 36 | 33 | 31 | 30 | 30 | 29 | 28 | 27 | 26 | 26 | 27 | 26 | 25 | 24 | 23 | 21 | 19 | 17 | 16 | 16 | 15 | 15 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 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 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 |
Other Financial Activities |
Loading...
|
M | -83 | -227 | -258 | -401 | -388 | -130 | 210 | 544 | 636 | 885 | 915 | 746 | 1,478 | 1,148 | 1,056 | 931 | -21 | 3 | -64 | -31 | 137 | 94 | 193 | 329 | 236 | 219 | 171 | 141 | 111 | 109 | 230 | 252 | 284 | 254 | 213 | 156 | 140 | 172 | 143 | 119 | 125 | 118 | 97 | 47 | 55 | 36 | 8 | 69 | 60 | 88 | -9 | -55 | -73 | -71 | 42 | 58 | 107 | 160 | 165 | 141 | 116 | 72 | 8 | 78 | 114 | 39 | 30 | -8 | 12 | 53 | 94 | 135 | 155 | 199 | 195 | 153 | 190 | 143 | 121 | 181 | 116 | 166 | 208 | 168 | 160 | 125 | 76 | 50 | 24 | 36 | 34 | 32 | 90 | 79 | 77 | 95 | 45 | 32 | 40 | 15 | 59 | 71 | 75 | 230 | 179 | 139 | 125 | -33 | 7 | 29 | 52 | 50 | 8 | 31 | -6 | -5 | 10 | 17 | 26 | 30 | 73 | 75 | 76 | 65 | 34 | 48 | 61 | 78 | 47 | 7 | -14 | -24 | -18 |
Financing Cash Flow |
Loading...
|
M | -83 | -227 | -258 | -401 | -388 | -130 | 210 | 544 | 636 | 885 | 915 | 746 | 1,478 | 1,148 | 1,056 | 931 | -21 | 3 | -64 | -31 | 137 | 94 | 193 | 329 | 236 | 219 | 171 | 141 | 111 | 109 | 230 | 252 | 284 | 254 | 213 | 156 | 140 | 172 | 143 | 119 | 125 | 118 | 97 | 47 | 55 | 36 | 8 | 69 | 60 | 88 | -9 | -55 | -73 | -71 | 42 | 58 | 107 | 160 | 165 | 141 | 116 | 72 | 8 | 78 | 114 | 39 | 30 | -8 | 12 | 53 | 94 | 135 | 155 | 199 | 195 | 153 | 190 | 143 | 121 | 181 | 116 | 166 | 208 | 168 | 160 | 125 | 76 | 50 | 24 | 36 | 34 | 32 | 90 | 79 | 77 | 95 | 45 | 32 | 40 | 15 | 59 | 71 | 75 | 230 | 179 | 139 | 125 | -33 | 7 | 29 | 52 | 50 | 8 | 31 | -6 | -5 | 10 | 17 | 26 | 30 | 73 | 75 | 76 | 65 | 34 | 48 | 61 | 78 | 47 | 7 | -14 | -24 | -18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 99 | 111 | 119 | 110 | 107 | 247 | 489 | 1,036 | 768 | 740 | 640 | 610 | 670 | 653 | 706 | 185 | 277 | 259 | 176 | 319 | 228 | 227 | 184 | 183 | 205 | 188 | 168 | 324 | 306 | 315 | 217 | 389 | 303 | 209 | 170 | 281 | 611 | 370 | 344 | 502 | 598 | 541 | 592 | 802 | 749 | 622 | 644 | 682 | 637 | 523 | 391 | 406 | 371 | 398 | 323 | 309 | 347 | 235 | 183 | 137 | 86 | 67 | 77 | 75 | 89 | 71 | 95 | 75 | 103 | 80 | 85 | 79 | 93 | 86 | 80 | 78 | 70 | 64 | 66 | 56 | 81 | 69 | 68 | 69 | 75 | 80 | 82 | 98 | 78 | 75 | 88 | 110 | 58 | 50 | 58 | 55 | 60 | 44 | 15 | 28 | 51 | 5 | 50 | 56 | 64 | 150 | - | 1 | 52 | 2 | 40 | 38 | 65 | 9 | - | 5 | 40 | 0 | 13 | 39 | 34 | 4 | 56 | 32 | 25 | - | 24 | 22 | 28 | 10 | - | 23 | 41 |
Ending Cash |
Loading...
|
M | 83 | 99 | 111 | 119 | 110 | 107 | 247 | 489 | 1,036 | 768 | 740 | 640 | 610 | 670 | 653 | 706 | 185 | 277 | 259 | 176 | 319 | 228 | 227 | 184 | 183 | 205 | 188 | 168 | 324 | 306 | 315 | 217 | 389 | 303 | 209 | 170 | 281 | 611 | 370 | 344 | 502 | 598 | 541 | 592 | 802 | 749 | 622 | 644 | 682 | 637 | 523 | 391 | 406 | 371 | 398 | 323 | 309 | 347 | 235 | 183 | 137 | 86 | 67 | 77 | 75 | 89 | 71 | 95 | 75 | 103 | 80 | 85 | 79 | 93 | 86 | 80 | 78 | 70 | 64 | 66 | 56 | 81 | 69 | 68 | 69 | 75 | 80 | 82 | 98 | 78 | 75 | 88 | 110 | 58 | 50 | 58 | 55 | 60 | 44 | 5 | 28 | 20 | 5 | 50 | 56 | 25 | 150 | 0 | 1 | 11 | 2 | 40 | 38 | 25 | 9 | -2 | 5 | -3 | 0 | 13 | 39 | 6 | 4 | 56 | 32 | 7 | -6 | 24 | 22 | 20 | 10 | -7 | 23 |
Stock-Based Compensation |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | -82 | -82 | -75 | -75 | -103 | -102 | -109 | -109 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -117 | -3 | -4 | -4 | 112 | -2 | -2 | -3 | -2 | -2 | -2 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -2 | -1 | 0 | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -5 | -9 | -9 | -14 | -35 | -27 | -28 | -24 | -4 | -4 | -5 | -4 | -10 | -27 | -25 | -27 | -19 | -2 | -4 | -2 | -3 | -2 | -1 | -1 | -1 | -1 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -4,795 | -84 | 4,985 | 5,425 | 6,073 | 9,425 | 12,275 | 12,370 | 11,752 | 10,630 | 9,754 | 8,710 | 7,920 | 6,814 | 5,981 | 5,426 | 5,034 | 5,280 | 5,381 | 5,423 | 5,029 | 4,492 | 4,080 | 3,645 | 3,545 | 3,537 | 3,473 | 3,443 | 3,365 | 3,336 | 3,187 | 2,900 | 2,606 | 2,245 | 2,229 | 2,141 | 2,120 | 2,210 | 2,210 | 2,397 | 2,674 | 3,014 | 3,220 | 2,634 | 1,927 | 993 | 92 | 34 | 19 | 67 | 61 | 44 | 39 | -30 | 254 | 440 | 557 | 631 | 394 | 212 | 95 | 4 | -69 | -87 | -31 | 31 | 120 | 227 | 263 | 310 | 341 | 350 | 346 | 345 | 325 | 304 | 291 | 269 | 280 | 283 | 282 | 285 | 270 | 298 | 325 | 354 | 373 | 374 | 375 | 381 | 388 | -489 | -1,345 | -2,197 | -3,041 | -3,007 | -2,962 | -2,942 | -2,932 | -2,922 | -2,928 | -2,896 | -2,112 | -1,333 | -558 | -510 | -1,108 | -1,654 | -2,211 | -2,015 | -1,916 | -1,892 | -1,860 | -1,379 | -883 | -378 | 117 | 117 | 110 | 109 | 107 | 101 | 93 | 90 | 91 | 97 | 99 | 109 | 105 | 111 | 82 | 47 | 28 |
Free Cash Flow |
Loading...
|
M | 121 | 134 | 153 | 142 | 163 | 159 | 136 | 141 | 122 | 129 | 134 | 108 | 120 | 112 | 102 | 130 | 111 | 99 | 103 | 86 | 83 | 84 | 59 | 47 | 45 | 40 | 43 | 44 | 58 | 37 | 37 | 40 | 34 | 49 | 46 | 38 | 24 | 23 | 24 | 30 | 33 | 33 | 47 | 31 | 39 | 46 | 33 | 40 | 35 | 28 | 36 | 42 | 48 | 48 | 28 | 26 | 22 | 23 | 36 | 40 | 38 | 36 | 36 | 31 | 29 | 30 | 28 | 31 | 30 | 29 | 29 | 27 | 29 | 25 | 30 | 28 | 25 | 26 | 21 | 20 | 25 | 23 | 22 | 23 | 19 | 19 | 17 | 14 | 12 | 12 | 14 | 15 | 16 | 16 | 17 | 16 | 11 | 14 | 13 | 12 | 16 | 14 | 18 | 0 | -3 | -4 | -23 | -3 | -7 | -14 | 0 | -3 | 2 | 9 | -1 | 0 | -1 | 3 | 11 | 8 | 6 | 11 | 10 | 8 | 15 | 3 | 3 | 8 | 3 | 4 | 3 | 0 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email