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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 265 | 232 | 273 | 303 | 301 | 311 | 263 | 263 | 256 | 249 | 233 | 195 | 188 | 179 | 174 | 141 | 145 | 164 | 159 | 176 | 160 | 133 | 137 | 143 | 139 | 137 | 118 | 115 | 110 | 87 | 84 | 21 | 22 | 37 | 39 | 94 | 94 | 107 | 109 | 111 | 6 | -1 | -2 | 4 | 111 | 108 | 105 | 102 | 96 | 91 | 91 | 87 | 84 | 81 | 77 | 74 | 85 | 89 | 87 | 85 | 70 | 64 | 61 | 57 | 53 | 50 | 46 | 44 | 39 | 38 | 37 | 34 | 33 | -99 | -119 | -139 | -137 | -1 | 24 | 51 | 56 | -61 | -65 | -73 | -79 | 30 | 32 | 39 | 28 | 33 | 31 | 31 | 45 | 42 | 40 | 34 | 33 | 31 | 29 | 27 | 24 | 22 | 21 | 19 | 17 | 16 | 14 | 12 | 11 | 11 | 10 | 10 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 75 | 74 | 61 | 51 | 38 | 28 | 27 | 27 | 25 | 24 | 24 | 22 | 23 | 25 | 25 | 27 | 27 | 27 | 29 | 29 | 33 | 37 | 39 | 42 | 43 | 45 | 46 | 46 | 47 | 47 | 46 | 44 | 42 | 41 | 44 | 47 | 49 | 52 | 55 | 58 | 63 | 66 | 63 | 62 | 57 | 54 | 57 | 56 | 57 | 57 | 56 | 51 | 45 | 39 | 33 | 32 | 31 | 30 | 27 | 25 | 23 | 20 | 19 | 17 | 16 | 15 | 14 | 13 | 12 | 12 | 13 | 14 | 14 | 16 | 17 | 18 | 19 | 19 | 19 | 19 | 19 | 18 | 17 | 17 | 19 | 21 | 23 | 25 | 24 | 22 | 21 | 16 | 15 | 15 | 14 | 15 | 16 | 14 | 13 | 10 | 8 | 7 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 65 | -24 | -60 | -102 | -102 | -56 | -21 | -3 | -7 | -8 | -8 | -9 | -11 | -11 | -9 | 4 | 16 | 24 | 26 | 15 | 16 | 11 | 10 | 15 | 7 | -1 | -5 | -11 | -10 | 5 | 14 | 76 | 75 | 59 | 51 | -31 | -44 | -56 | -56 | -32 | 46 | 65 | 69 | 55 | -13 | -9 | -9 | 6 | 10 | 12 | 8 | 4 | 3 | 4 | 5 | 12 | 14 | 12 | 20 | 13 | 14 | 16 | 10 | 6 | 5 | 2 | 2 | 8 | 8 | 5 | 5 | 7 | 1 | 141 | 148 | 152 | 160 | 24 | 24 | 30 | 27 | 140 | 132 | 138 | 137 | 23 | 23 | 8 | 44 | 44 | 43 | 44 | 6 | 4 | 4 | -1 | -1 | -2 | -1 | -5 | -3 | -2 | -3 | 2 | 1 | 1 | 2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | 368 | 353 | 368 | 306 | 272 | 279 | 336 | 354 | 324 | 354 | 304 | 294 | 337 | 314 | 262 | 290 | 192 | 206 | 209 | 223 | 261 | 228 | 177 | 134 | 102 | 130 | 138 | 124 | 162 | 60 | 142 | 119 | 168 | 181 | 163 | 147 | 96 | 91 | 127 | 137 | 132 | 162 | 138 | 145 | 149 | 137 | 158 | 161 | 160 | 161 | 132 | 141 | 109 | 121 | 107 | 155 | 192 | 221 | 198 | 133 | 89 | 59 | 68 | 78 | 69 | 47 | 47 | 41 | 46 | 61 | 57 | 61 | 53 | 70 | 130 | 136 | 118 | 78 | 16 | 20 | 66 | 45 | 67 | 61 | 60 | 94 | 95 | 97 | 66 | 41 | 44 | 10 | 8 | 3 | -12 | -4 | -2 | 25 | 30 | 12 | 17 | -6 | -7 | 4 | -10 | -9 | 1 | 0 | 18 | 21 | 21 | 25 | 19 | 17 | 14 | 12 | 12 | 11 | 11 | 6 | 5 | 5 | 5 | 6 | 5 | 4 | 3 | 0 | -1 | -2 |
Capital Expenditures |
Loading...
|
M | -24 | -25 | -27 | -20 | -15 | -14 | -11 | -11 | -10 | -8 | -9 | -9 | -11 | -11 | -12 | -16 | -15 | -16 | -16 | -13 | -12 | -11 | -10 | -9 | -10 | -10 | -10 | -9 | -10 | -11 | -12 | -14 | -18 | -20 | -24 | -25 | -20 | -20 | -19 | -22 | -26 | -30 | -28 | -31 | -31 | -25 | -25 | -20 | -17 | -19 | -19 | -19 | -22 | -22 | -22 | -22 | -20 | -20 | -20 | -17 | -17 | -17 | -18 | -19 | -19 | -15 | -13 | -11 | -10 | -11 | -12 | -11 | -10 | -9 | -13 | -11 | -14 | -15 | -12 | -13 | -12 | -11 | -8 | -9 | -8 | -6 | -7 | -10 | -10 | -11 | -11 | -9 | -12 | -12 | -15 | -32 | -58 | -62 | -58 | -51 | -21 | -42 | -41 | -29 | -28 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | -854 | -854 | -869 | -869 | -40 | -45 | -97 | -111 | -90 | -84 | -56 | -32 | -51 | -51 | -95 | -143 | -118 | -118 | -41 | 34 | -15 | -33 | -26 | -62 | -25 | -7 | -7 | -5 | -81 | -81 | -76 | -90 | -1 | 3 | -20 | -8 | -12 | -22 | -5 | -6 | -159 | -169 | -169 | -218 | -66 | -54 | -120 | -89 | -110 | -274 | -205 | -188 | -167 | 0 | 0 | 0 | 1 | 1 | 4 | 6 | 7 | 8 | 9 | 9 | 10 | 10 | 12 | 13 | 15 | 15 | 10 | 6 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | -854 | -854 | -869 | -869 | -40 | -45 | -97 | -111 | -90 | -84 | -56 | -32 | -51 | -51 | -95 | -143 | -118 | -118 | -41 | 34 | -15 | -33 | -26 | -62 | -25 | -7 | -7 | -5 | -81 | -81 | -76 | -90 | -1 | 3 | -20 | -8 | -12 | -22 | -5 | -6 | -159 | -169 | -169 | -218 | -66 | -54 | -120 | -89 | -110 | -274 | -205 | -188 | -167 | 0 | 0 | 0 | 1 | 1 | 4 | 6 | 7 | 8 | 9 | 9 | 10 | 10 | 12 | 13 | 15 | 15 | 10 | 6 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -158 | 580 | 568 | 579 | 734 | -20 | 42 | -8 | -22 | -41 | -82 | -29 | -83 | -34 | 14 | -57 | 107 | 76 | 2 | -103 | -237 | -198 | -86 | 107 | 132 | 63 | 10 | -38 | -19 | 123 | 79 | 53 | 48 | -11 | -11 | 32 | 32 | -6 | -4 | -9 | -59 | 57 | 125 | 68 | 153 | 10 | -68 | 26 | -34 | -6 | 25 | -9 | 19 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | -50 | -100 | -150 | -200 | -165 | -130 | -95 | -60 | -60 | -66 | -111 | -117 | -127 | -132 | -96 | -100 | 33 | 33 | 33 | 33 | -115 | -130 | -115 | -100 | -85 | -70 | -85 | -100 | -100 | -82 | -105 | -101 | -129 | -142 | -89 | -62 | -24 | -8 | -1 | -4 | 17 | 24 | 18 | 18 | 47 | 46 | 42 | 61 | 27 | 25 | 24 | 3 | 17 | 21 | 21 | 20 | 15 | 20 | 20 | 21 | 13 | 7 | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 6 | 8 | 10 | 11 | 12 | 12 | 12 | 12 | 11 | 8 | 5 | 1 | 0 | 1 | 2 | 8 | 8 | 10 | 11 | 10 | 11 | 9 | 7 | 5 | 26 | 27 | 27 | 27 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 55 | 54 | 52 | 50 | 49 | 47 | 46 | 45 | 43 | 42 | 40 | 38 | 37 | 36 | 35 | 34 | 33 | 31 | 30 | 28 | 27 | 26 | 24 | 23 | 23 | 22 | 22 | 21 | 21 | 20 | 20 | 19 | 19 | 19 | 18 | 18 | 18 | 13 | 9 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 599 | 1,516 | 1,466 | 953 | 962 | 133 | 62 | 50 | 45 | -40 | -38 | -30 | -39 | -38 | -34 | -34 | -22 | -26 | -19 | -21 | 94 | 158 | 291 | 336 | 288 | 273 | 242 | 226 | 191 | 314 | 224 | 197 | 171 | 45 | 60 | 61 | 47 | -9 | -25 | -36 | -33 | 187 | 257 | 267 | 313 | 112 | 35 | 35 | 6 | 1 | 11 | 131 | 120 | 120 | 121 | 3 | 5 | 36 | 51 | 40 | 38 | -3 | -25 | -7 | 23 | 7 | -3 | -12 | -59 | -44 | -18 | -43 | -89 | -73 | -112 | -90 | -12 | 13 | 57 | 35 | -9 | 21 | 6 | 23 | 36 | -25 | -19 | -36 | -2 | 10 | 7 | 26 | 24 | 29 | 44 | 54 | 62 | 20 | 5 | 18 | -13 | 38 | 36 | 16 | 34 | 8 | 6 | 11 | -8 | -13 | -14 | 6 | 13 | 18 | 16 | -4 | -4 | -3 | 0 | -1 | -1 | -1 | -1 | 0 | 1 | 0 | -9 | -10 | -10 | -9 |
Financing Cash Flow |
Loading...
|
M | 599 | 1,516 | 1,466 | 953 | 962 | 133 | 62 | 50 | 45 | -40 | -38 | -30 | -39 | -38 | -34 | -34 | -22 | -26 | -19 | -21 | 94 | 158 | 291 | 336 | 288 | 273 | 242 | 226 | 191 | 314 | 224 | 197 | 171 | 45 | 60 | 61 | 47 | -9 | -25 | -36 | -33 | 187 | 257 | 267 | 313 | 112 | 35 | 35 | 6 | 1 | 11 | 131 | 120 | 120 | 121 | 3 | 5 | 36 | 51 | 40 | 38 | -3 | -25 | -7 | 23 | 7 | -3 | -12 | -59 | -44 | -18 | -43 | -89 | -73 | -112 | -90 | -12 | 13 | 57 | 35 | -9 | 21 | 6 | 23 | 36 | -25 | -19 | -36 | -2 | 10 | 7 | 26 | 24 | 29 | 44 | 54 | 62 | 20 | 5 | 18 | -13 | 38 | 36 | 16 | 34 | 8 | 6 | 11 | -8 | -13 | -14 | 6 | 13 | 18 | 16 | -4 | -4 | -3 | 0 | -1 | -1 | -1 | -1 | 0 | 1 | 0 | -9 | -10 | -10 | -9 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | -3 | -4 | -5 | -4 | 1 | 3 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | -4 | -5 | -9 | -7 | -5 | -5 | -2 | -6 | -4 | -2 | 0 | 0 | 2 | 4 | 1 | 3 | 2 | 0 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 199 | 169 | 176 | 231 | 172 | 185 | 217 | 194 | 206 | 167 | 234 | 225 | 163 | 158 | 142 | 135 | 111 | 121 | 170 | 133 | 69 | 149 | 214 | 203 | 173 | 190 | 139 | 171 | 127 | 160 | 154 | 114 | 125 | 135 | 175 | 99 | 99 | 122 | 189 | 167 | 161 | 129 | 146 | 160 | 152 | 105 | 141 | 106 | 106 | 90 | 98 | 91 | 82 | 221 | 120 | 113 | 81 | 89 | 48 | 42 | 29 | 51 | 49 | 28 | 18 | 77 | 38 | 23 | 31 | 65 | 39 | 40 | 15 | 27 | 22 | 79 | 21 | 39 | 39 | 35 | 24 | 33 | 30 | 21 | 43 | 46 | 23 | 20 | 19 | 16 | 11 | 12 | 8 | 8 | 10 | 21 | 9 | 8 | 9 | 12 | 0 | 5 | 7 | 7 | 5 | 12 | 13 | 9 | 8 | 6 | 6 | - | 12 | 13 | 0 | 3 | 12 | 16 | - | 0 | 13 | 13 | 1 | 0 | 8 | 9 | 0 | 0 | 7 | 1 |
Ending Cash |
Loading...
|
M | 210 | 199 | 169 | 176 | 231 | 172 | 185 | 217 | 194 | 206 | 167 | 234 | 225 | 163 | 158 | 142 | 135 | 111 | 121 | 170 | 133 | 69 | 146 | 214 | 203 | 173 | 190 | 139 | 171 | 127 | 160 | 154 | 114 | 125 | 135 | 175 | 99 | 99 | 122 | 189 | 167 | 161 | 129 | 146 | 160 | 152 | 105 | 141 | 106 | 106 | 90 | 98 | 91 | 82 | 221 | 120 | 113 | 81 | 89 | 48 | 42 | 29 | 51 | 49 | 28 | 18 | 77 | 38 | 23 | 31 | 65 | 39 | 40 | 15 | 27 | 22 | 79 | 48 | 48 | 39 | 35 | 24 | 33 | 30 | 21 | 43 | 46 | 23 | 20 | 19 | 16 | 11 | 12 | 8 | 8 | 10 | 21 | 9 | 8 | -3 | -4 | 9 | 16 | -3 | 26 | 15 | -6 | 15 | 2 | 6 | -6 | -7 | -6 | 12 | 20 | 0 | 3 | 12 | 0 | 0 | 0 | 13 | 0 | 1 | 0 | 8 | 0 | 0 | 0 | 7 |
Stock-Based Compensation |
Loading...
|
M | 30 | 29 | 29 | 29 | 28 | 28 | 26 | 26 | 25 | 24 | 23 | 22 | 21 | 20 | 19 | 18 | 18 | 18 | 18 | 17 | 19 | 20 | 20 | 19 | 16 | 14 | 13 | 14 | 13 | 13 | 13 | 12 | 12 | 11 | 11 | 10 | 10 | 11 | 10 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 11 | 9 | 7 | 2 | 2 | 7 | 7 | 7 | 6 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -11 | -11 | -11 | -11 | -8 | -8 | -8 | -8 | -5 | -5 | -5 | -5 | -6 | -6 | -6 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | -50 | -100 | -150 | -200 | -165 | -130 | -95 | -60 | -60 | -66 | -111 | -117 | -127 | -132 | -96 | -100 | 33 | 33 | 33 | 33 | -115 | -130 | -115 | -100 | -85 | -70 | -85 | -100 | -100 | -82 | -105 | -101 | -129 | -142 | -89 | -62 | -24 | -8 | -1 | -4 | 17 | 24 | 18 | 18 | 47 | 46 | 42 | 61 | 27 | 25 | 24 | 3 | 17 | 21 | 21 | 20 | 15 | 20 | 20 | 21 | 13 | 7 | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 6 | 8 | 10 | 11 | 12 | 12 | 12 | 12 | 11 | 8 | 5 | 1 | 0 | 1 | 2 | 8 | 8 | 10 | 11 | 10 | 11 | 9 | 7 | 5 | 26 | 27 | 27 | 27 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 943 | 953 | 1,024 | 1,108 | 1,102 | 1,033 | 933 | 908 | 1,003 | 1,044 | 1,061 | 1,050 | 978 | 977 | 1,046 | 1,162 | 1,408 | 1,516 | 1,586 | 1,695 | 1,797 | 2,013 | 2,200 | 2,272 | 2,174 | 2,062 | 1,981 | 1,927 | 1,873 | 1,794 | 1,649 | 1,572 | 1,569 | 1,574 | 1,602 | 1,623 | 1,660 | 1,685 | 1,702 | 1,696 | 1,632 | 1,677 | 1,708 | 1,675 | 1,655 | 1,538 | 1,424 | 1,376 | 1,326 | 1,283 | 1,242 | 1,307 | 1,275 | 1,229 | 1,179 | 1,031 | 976 | 963 | 979 | 988 | 983 | 926 | 859 | 822 | 770 | 724 | 693 | 649 | 610 | 593 | 560 | 531 | 537 | 594 | 602 | 625 | 703 | 698 | 765 | 814 | 794 | 792 | 791 | 797 | 788 | 798 | 795 | 788 | 782 | 769 | 729 | 690 | 649 | 603 | 551 | 482 | 421 | 358 | 327 | 318 | 303 | 289 | 252 | 218 | 186 | 168 | 158 | 148 | 146 | 143 | 147 | 154 | 150 | 140 | 125 | 110 | 102 | 99 | 97 | 96 | 96 | 91 | 87 | 83 | 79 | 75 | 72 | 52 | 34 | 17 |
Free Cash Flow |
Loading...
|
M | 343 | 327 | 342 | 287 | 257 | 265 | 326 | 343 | 315 | 345 | 296 | 285 | 326 | 303 | 250 | 274 | 178 | 190 | 192 | 209 | 249 | 217 | 167 | 125 | 92 | 120 | 128 | 115 | 152 | 49 | 130 | 104 | 150 | 161 | 139 | 122 | 76 | 71 | 108 | 115 | 106 | 132 | 110 | 114 | 118 | 113 | 133 | 141 | 143 | 142 | 113 | 121 | 88 | 99 | 85 | 133 | 172 | 200 | 178 | 115 | 71 | 42 | 51 | 59 | 50 | 31 | 34 | 29 | 36 | 50 | 46 | 50 | 43 | 60 | 117 | 119 | 98 | 58 | -2 | 7 | 54 | 34 | 58 | 53 | 52 | 88 | 88 | 88 | 56 | 30 | 33 | 1 | -4 | -9 | -27 | -36 | -60 | -37 | -27 | -39 | -4 | -48 | -48 | -25 | -38 | -12 | -2 | -3 | 16 | 19 | 19 | 23 | 17 | 15 | 12 | 10 | 10 | 9 | 10 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 1 | -1 | -2 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email