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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 53 | 59 | 97 | 74 | 76 | 75 | 71 | 68 | 65 | 62 | 59 | 56 | 53 | 52 | 53 | 53 | 57 | 58 | 60 | 60 | 61 | 61 | 53 | 50 | 47 | 43 | 47 | 45 | 43 | 43 | 42 | 42 | 42 | 42 | 43 | 43 | 44 | 44 | 44 | 44 | 42 | 40 | 39 | 38 | 38 | 38 | 36 | 36 | 35 | 33 | 31 | 30 | 30 | 29 | 31 | 30 | 29 | 28 | 27 | 28 | 31 | 34 | 35 | 37 | 37 | 39 | 40 | 41 | 45 | 45 | 49 | 54 | 56 | 59 | 58 | 58 | 57 | 57 | 56 | 55 | 54 | 53 | 52 | 51 | 50 | 49 | 49 | 47 | 47 | 46 | 45 | 44 | 43 | 42 | 41 | 40 | 39 | 38 | 38 | 37 | 36 | 35 | 35 | 34 | 33 | 32 | 32 | 31 | 30 | 29 | 28 | 27 | 26 | 26 | 25 | 24 | 24 | 23 | 22 | 22 | 21 | 24 | 23 | 22 | 21 | 18 | 17 | 16 | 14 | 13 | 12 | 11 | 11 | 11 | 8 | 5 | 3 |
Depreciation and Amortization |
Loading...
|
M | 11 | 11 | 8 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 7 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 6 | 0 | 1 | 2 | 2 | 2 | 1 | -2 | -1 | 1 | 2 | 6 | 8 | 8 | 7 | 6 | 3 | 2 | 3 | 3 | 4 | 5 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 8 | 13 | 12 | 11 | 10 | 4 | 4 | 2 | 2 | 2 | 3 | 6 | 7 | 8 | 9 | 10 | 11 | 17 | 19 | 20 | 21 | 18 | 19 | 20 | 21 | 20 | 17 | 29 | 126 | 473 | 472 | 455 | 352 | 6 | 4 | 5 | 2 | -2 | -2 | -5 | -4 | -4 | -7 | -7 | -6 | -8 | -5 | -3 | -2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 2 | 4 | 5 | 4 | 6 | 5 | 4 | 7 | 7 | 7 | 1 | 4 | 5 | -1 | 3 | 1 | 2 | 3 | 6 | 6 | 8 | 3 | 0 | -4 | -1 | 7 | 15 | 19 | 23 | -1 | -41 | -44 | -51 | -40 | -1 | 1 | -1 | 13 | 8 | 7 | 5 | 3 | 4 | 4 | 3 | 3 | 2 | 1 |
Operating Cash Flow |
Loading...
|
M | 55 | 64 | 99 | 80 | 86 | 79 | 67 | 61 | 58 | 55 | 58 | 62 | 56 | 62 | 62 | 62 | 66 | 64 | 69 | 65 | 68 | 68 | 63 | 63 | 62 | 62 | 61 | 60 | 50 | 55 | 57 | 59 | 61 | 60 | 58 | 53 | 62 | 50 | 50 | 56 | 58 | 63 | 62 | 62 | 55 | 59 | 45 | 57 | 63 | 61 | 77 | 60 | 55 | 48 | 32 | 35 | 48 | 142 | 296 | 264 | 444 | 389 | 245 | 276 | 142 | 110 | 120 | 107 | 44 | 48 | 38 | 45 | 43 | 45 | 48 | 47 | 48 | 45 | 29 | 34 | 45 | 38 | 45 | 50 | 56 | 53 | 53 | 54 | 39 | 44 | 56 | 54 | 58 | 56 | 57 | 51 | 52 | 43 | 48 | 45 | 38 | 50 | 44 | 45 | 48 | 53 | 34 | 33 | 30 | 26 | 42 | 44 | 38 | 37 | 40 | 42 | 44 | 44 | 6 | -29 | -28 | -37 | -3 | 28 | 26 | 30 | 18 | 16 | 14 | 11 | 19 | 16 | 15 | 17 | 11 | 7 | 4 |
Capital Expenditures |
Loading...
|
M | -5 | -6 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -3 | -2 | -2 | -2 | -3 | -3 | -3 | -4 | -5 | -6 | -8 | -8 | -7 | -6 | -7 | -6 | -6 | -5 | -4 | -4 | -6 | -7 | -6 | -5 | -23 | -46 | -97 | -110 | -148 | -209 | -159 | -149 | -94 | -10 | -10 | -10 | -8 | -7 | -9 | -8 | -8 | -8 | -5 | -5 | -6 | -5 | -5 | -4 | -5 | -5 | -5 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -2 | -2 | -3 | -3 | -3 | -4 | -5 | -5 | -5 | -3 | -2 | -1 | -9 | -9 | -9 | -9 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 6 | 6 | 7 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 7 | 6 | 8 | 7 | 10 | 10 | 12 | 12 | 11 | 15 | 21 | 30 | 33 | 30 | 22 | 23 | 18 | 19 | 30 | 12 | 19 | 22 | 13 | 20 | 23 | 25 | 30 | 31 | 24 | 17 | 12 | 10 | 6 | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 6 | 6 | 7 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 7 | 6 | 8 | 7 | 10 | 10 | 12 | 12 | 11 | 15 | 21 | 30 | 33 | 30 | 22 | 23 | 18 | 19 | 30 | 12 | 19 | 22 | 13 | 20 | 23 | 25 | 30 | 31 | 24 | 17 | 12 | 10 | 6 | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -21 | -9 | -11 | -34 | -114 | -122 | -106 | -91 | 18 | 30 | 37 | 61 | 82 | 66 | 42 | 11 | -12 | -13 | -25 | -16 | -44 | -81 | -40 | -51 | -17 | 34 | 37 | 43 | 51 | 18 | -5 | 20 | -25 | 2 | 4 | -11 | -1 | -15 | -5 | 5 | 24 | 44 | 23 | 26 | 12 | 12 | 14 | 3 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -2 | -4 | -6 | -7 | -5 | -4 | -3 | -2 | 1 | 3 | 3 | 0 | -3 | -3 | -2 | 1 | 2 | 1 | 0 | -3 | -7 | -6 | -5 | -4 | 0 | 0 | -1 | 0 | -1 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | 5 | 5 | 5 | 5 | - | 18 | 18 | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 23 | 22 | 21 | 20 | 20 | 20 | 19 | 19 | 19 | 23 | 26 | 30 | 33 | 33 | 37 | 41 | 44 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 46 | 46 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 44 | 44 | 43 | 42 | 40 | 38 | 37 | 36 | 34 | 33 | 32 | 31 | 31 | 30 | 30 | 29 | 28 | 27 | 26 | 25 | 24 | 23 | 22 | 22 | 21 | 20 | 19 | 19 | 19 | 14 | 17 | 16 | 15 | 18 | 14 | 13 | 12 | 12 | 11 | 10 | 10 | 9 | 8 | 8 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 2 | 1 |
Other Financial Activities |
Loading...
|
M | 128 | 149 | -34 | -171 | -251 | -197 | -65 | 76 | 196 | 261 | 379 | 426 | 773 | 653 | 480 | 414 | 57 | 163 | 236 | 192 | 135 | 21 | -1 | 1 | 24 | 31 | 52 | 88 | 125 | 115 | 67 | 64 | 0 | 70 | 116 | 131 | 129 | 90 | 86 | 108 | 154 | 167 | 141 | 20 | 18 | 81 | 117 | 271 | 283 | 208 | 274 | 229 | 282 | 267 | 166 | 234 | 265 | 192 | 248 | 151 | 83 | 121 | 72 | 67 | 138 | 222 | 340 | 396 | 300 | 245 | 177 | 149 | 107 | 45 | -11 | -22 | 38 | 98 | 109 | 188 | 86 | 85 | 76 | -53 | 48 | 122 | 157 | 260 | 186 | 109 | 85 | 49 | 70 | 32 | -32 | -50 | -75 | -114 | -100 | -18 | 28 | 102 | 126 | 100 | 74 | 82 | 71 | 55 | 96 | 78 | 99 | 135 | 171 | 185 | 140 | 66 | -5 | -8 | 36 | 57 | 63 | 19 | 35 | 59 | 152 | 186 | 125 | 134 | 23 | 3 | 76 | 43 | 66 | 107 | 52 | 51 | 36 |
Financing Cash Flow |
Loading...
|
M | 128 | 149 | -34 | -171 | -251 | -197 | -65 | 76 | 196 | 261 | 379 | 426 | 773 | 653 | 480 | 414 | 57 | 163 | 236 | 192 | 135 | 21 | -1 | 1 | 24 | 31 | 52 | 88 | 125 | 115 | 67 | 64 | 0 | 70 | 116 | 131 | 129 | 90 | 86 | 108 | 154 | 167 | 141 | 20 | 18 | 81 | 117 | 271 | 283 | 208 | 274 | 229 | 282 | 267 | 166 | 234 | 265 | 192 | 248 | 151 | 83 | 121 | 72 | 67 | 138 | 222 | 340 | 396 | 300 | 245 | 177 | 149 | 107 | 45 | -11 | -22 | 38 | 98 | 109 | 188 | 86 | 85 | 76 | -53 | 48 | 122 | 157 | 260 | 186 | 109 | 85 | 49 | 70 | 32 | -32 | -50 | -75 | -114 | -100 | -18 | 28 | 102 | 126 | 100 | 74 | 82 | 71 | 55 | 96 | 78 | 99 | 135 | 171 | 185 | 140 | 66 | -5 | -8 | 36 | 57 | 63 | 19 | 35 | 59 | 152 | 186 | 125 | 134 | 23 | 3 | 76 | 43 | 66 | 107 | 52 | 51 | 36 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 578 | 507 | 603 | 637 | 651 | 841 | 1,046 | 1,273 | 1,219 | 1,193 | 1,182 | 1,140 | 1,107 | 956 | 953 | 536 | 457 | 451 | 560 | 619 | 504 | 465 | 587 | 617 | 613 | 624 | 707 | 683 | 707 | 664 | 758 | 760 | 718 | 698 | 679 | 750 | 671 | 631 | 622 | 733 | 583 | 556 | 629 | 445 | 544 | 443 | 523 | 525 | 533 | 476 | 521 | 391 | 444 | 371 | 542 | 338 | 146 | 264 | 197 | 204 | 250 | 402 | 514 | 461 | 345 | 323 | 516 | 375 | 291 | 152 | 215 | 244 | 313 | 294 | 386 | 650 | 696 | 564 | 531 | 427 | 412 | 605 | 434 | 589 | 606 | 507 | 587 | 520 | 399 | 354 | 322 | 351 | 345 | 285 | 287 | 301 | 331 | 307 | 335 | 402 | 425 | 52 | 19 | 454 | 438 | 27 | - | 381 | 356 | 12 | 36 | 298 | 290 | 48 | 77 | 332 | 316 | - | 2 | 222 | 200 | - | 9 | 169 | 191 | 22 | 102 | 109 | 97 | 32 | - | 88 | 94 | - | 15 | 153 | 118 |
Ending Cash |
Loading...
|
M | 610 | 578 | 42 | 603 | 637 | 651 | 841 | 1,046 | 1,273 | 1,219 | 1,193 | 1,182 | 1,140 | 1,107 | 956 | 953 | 536 | 457 | 451 | 560 | 619 | 504 | 465 | 587 | 617 | 613 | 624 | 707 | 683 | 707 | 664 | 758 | 760 | 718 | 698 | 679 | 750 | 671 | 631 | 622 | 733 | 583 | 556 | 629 | 445 | 544 | 443 | 523 | 525 | 533 | 476 | 521 | 391 | 444 | 371 | 542 | 338 | 146 | 264 | 197 | 204 | 250 | 402 | 514 | 461 | 345 | 323 | 516 | 375 | 291 | 152 | 215 | 244 | 313 | 294 | 386 | 650 | 696 | 564 | 531 | 427 | 412 | 605 | 434 | 589 | 606 | 507 | 587 | 520 | 399 | 354 | 322 | 351 | 345 | 285 | 287 | 301 | 331 | 307 | 335 | 402 | -11 | 52 | 19 | 454 | 14 | 27 | -7 | 381 | 3 | 12 | 36 | 298 | 24 | 48 | 77 | 332 | -20 | -25 | 2 | 222 | 25 | -3 | 9 | 169 | 42 | 22 | 102 | 109 | -18 | 32 | -9 | 88 | 54 | 0 | 15 | 153 |
Stock-Based Compensation |
Loading...
|
M | 3 | 3 | 0 | 0 | - | - | -2 | -2 | -2 | -2 | 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 | - | 1 | 1 | 1 | 1 | -1 | -1 | -3 | -7 | -6 | -11 | -12 | -12 | -13 | -13 | -12 | -11 | -11 | -9 | -9 | -7 | -7 | -5 | -2 | -2 | -1 | 0 | 3 | 5 | 7 | 5 | 3 | 2 | -1 | -1 | -1 | -2 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | -6 | -6 | -6 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -2 | -4 | -6 | -7 | -5 | -4 | -3 | -2 | 1 | 3 | 3 | 0 | -3 | -3 | -2 | 1 | 2 | 1 | 0 | -3 | -7 | -6 | -5 | -4 | 0 | 0 | -1 | 0 | -1 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | 5 | 5 | 5 | 5 | - | 18 | 18 | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -2,572 | 423 | 1,733 | 1,995 | 2,499 | 2,252 | 1,985 | 2,281 | 2,327 | 3,029 | 3,089 | 2,889 | 2,720 | 2,198 | 2,400 | 1,936 | 1,554 | 1,626 | 1,541 | 1,531 | 1,541 | 1,495 | 1,479 | 1,598 | 1,734 | 1,783 | 1,869 | 1,947 | 1,975 | 2,103 | 2,095 | 2,124 | 2,064 | 2,028 | 2,108 | 2,045 | 1,977 | 1,960 | 2,134 | 2,054 | 2,067 | 1,803 | 1,905 | 1,815 | 1,249 | 1,341 | 430 | 482 | 988 | 875 | 897 | 818 | 851 | 820 | 838 | 726 | 412 | 653 | 647 | 798 | 1,103 | 1,011 | 1,045 | 981 | 516 | 89 | 76 | -196 | -195 | -193 | -178 | -165 | -152 | -130 | -121 | -126 | -152 | -151 | -161 | -144 | -99 | -160 | -203 | -2,567 | -5,037 | -7,372 | -9,607 | -9,477 | -9,217 | -9,017 | -8,918 | -8,837 | -8,759 | -8,670 | -8,589 | -8,327 | -8,077 | -7,784 | -7,525 | -7,443 | -7,316 | -7,250 | -7,132 | -7,120 | -7,151 | -7,078 | -7,066 | -6,913 | -6,703 | -6,726 | -6,709 | -6,803 | -6,936 | -6,822 | -6,613 | -6,444 | -6,446 | -6,395 | -4,696 | -2,890 | -981 | 779 | 768 | 776 | 751 | 660 | 548 | 429 | 314 | 214 | 187 | 114 | 128 | 192 | 161 | 122 | 67 |
Free Cash Flow |
Loading...
|
M | 50 | 58 | 96 | 76 | 83 | 75 | 64 | 58 | 55 | 53 | 55 | 58 | 53 | 58 | 58 | 58 | 62 | 60 | 65 | 62 | 65 | 64 | 59 | 58 | 58 | 58 | 59 | 57 | 48 | 53 | 54 | 56 | 58 | 56 | 53 | 47 | 54 | 41 | 43 | 50 | 51 | 57 | 56 | 57 | 51 | 54 | 39 | 50 | 57 | 56 | 55 | 14 | -43 | -61 | -116 | -175 | -111 | -7 | 202 | 254 | 433 | 379 | 238 | 269 | 133 | 102 | 112 | 99 | 39 | 43 | 32 | 41 | 38 | 41 | 43 | 42 | 44 | 41 | 25 | 31 | 42 | 35 | 43 | 48 | 53 | 49 | 50 | 52 | 36 | 40 | 52 | 50 | 55 | 53 | 54 | 49 | 50 | 40 | 46 | 43 | 36 | 49 | 42 | 43 | 46 | 51 | 32 | 32 | 29 | 25 | 40 | 41 | 36 | 34 | 38 | 40 | 43 | 42 | 5 | -30 | -30 | -39 | -5 | 25 | 23 | 26 | 13 | 11 | 9 | 8 | 17 | 15 | 6 | 9 | 3 | -2 | 4 |
StockViz Staff
September 20, 2024
Any question? Send us an email