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 | 1989-12-31 | 1989-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 16 | 58 | 50 | 62 | 66 | 80 | 73 | 63 | 49 | 50 | 52 | 47 | 45 | 39 | 34 | 35 | 38 | 66 | 52 | 54 | 51 | 53 | 52 | 51 | 49 | 52 | 46 | 44 | 42 | 41 | 44 | 43 | 42 | 35 | 42 | 39 | 40 | 38 | 41 | 38 | 39 | 40 | 43 | 37 | 36 | 35 | 36 | 35 | 34 | 33 | 31 | 30 | 26 | 25 | 16 | 13 | 82 | 8 | 17 | 3 | 8 | 20 | -39 | 33 | 35 | 33 | 34 | 34 | 33 | 33 | 35 | 35 | 36 | 36 | 34 | 34 | 41 | 36 | 31 | 36 | 32 | 33 | 34 | 36 | 38 | 37 | 37 | 36 | 36 | 35 | 32 | 30 | 27 | 25 | 25 | 26 | 27 | 27 | 29 | 29 | 29 | 28 | 28 | 29 | 28 | 27 | 28 | 27 | 26 | 24 | 14 | 23 | 22 | 20 | 19 | 19 | 20 | 21 | 22 | 23 | 23 | 24 | 24 | 26 | 22 | 22 | 21 | 21 | 20 | 20 | 19 | 18 | 17 | 15 | 16 | 16 | 15 | 15 | 16 |
Depreciation and Amortization |
Loading...
|
M | 228 | -22 | 7 | 15 | -1 | 2 | 17 | 16 | 23 | 8 | 8 | -10 | 27 | 9 | 14 | 26 | -15 | 15 | 10 | 6 | 8 | 7 | 8 | 12 | 11 | 15 | 12 | 11 | 7 | 12 | -3 | 14 | 8 | 3 | 2 | 9 | 5 | 5 | 9 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 0 | 2 | 1 | 1 | 1 | 1 | 0 | -4 | 2 | 2 | 2 | -2 | 4 | -7 | 0 | -6 | -1 | -1 | -1 | -2 | -3 | -2 | -3 | -1 | 0 | -1 | 0 | 2 | 4 | 5 | -2 | -3 | -2 | -2 | -3 | -3 | -4 | -5 | -6 | -6 | -6 | -4 | -4 | -1 | -3 | -7 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | -3 | 24 | -21 | 2 | 1 | 2 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 246 | 72 | 25 | 0 | 4 | 1 | 1 | 1 | 0 | 0 | -28 | -2 | 0 | 3 | 8 | 11 | 5 | -28 | -5 | -1 | -1 | -8 | -6 | 1 | 2 | -2 | -2 | -4 | 0 | -1 | 0 | 0 | 0 | 2 | -9 | 11 | 0 | 0 | 2 | 7 | -7 | 1 | 0 | 1 | 7 | 5 | 3 | 4 | -30 | 27 | -21 | 0 | 21 | 0 | 0 | 0 | 1 | 65 | 0 | 0 | 56 | 35 | 123 | 12 | 1 | 1 | 1 | 2 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | -1 | 3 | 0 | 14 | 0 | 0 | -2 | -14 | 6 | -21 | 19 | 10 | -7 | -2 | -3 | -2 | -2 | -3 | -4 | -3 | -3 | -3 | -3 | -2 | -7 | 1 | -2 | 4 | -7 | -2 | -1 | -1 | -3 | 3 | -6 | 8 | -17 | 6 | -9 | -10 | -8 | -12 | -1 | -27 | 18 | -12 | -10 | -10 | -16 | -7 | -8 | -7 | -7 | -5 | -5 | -7 | -5 | -2 | -4 | 14 | -4 | -15 | -7 | -5 |
Operating Cash Flow |
Loading...
|
M | 169 | 110 | 83 | 20 | 45 | 66 | 97 | 88 | 56 | 27 | 65 | 45 | 111 | 94 | 55 | 60 | -22 | 74 | 65 | 60 | 49 | 60 | 50 | 20 | 62 | 58 | 57 | 38 | 42 | 42 | 52 | 34 | 67 | 68 | 70 | 14 | 41 | 18 | 79 | 18 | 25 | 51 | 41 | 27 | 52 | 61 | -26 | 72 | 27 | 102 | 40 | 54 | 89 | 79 | 98 | 130 | -4 | 26 | 77 | 41 | 7 | 59 | 52 | 47 | 10 | 53 | 33 | 34 | 28 | 48 | 32 | 37 | 21 | 42 | 43 | 37 | 7 | 56 | 60 | 28 | 12 | 38 | 20 | 37 | 9 | 55 | 43 | 41 | -8 | 61 | 45 | 35 | 10 | 33 | 15 | 22 | 9 | 38 | 21 | 21 | 12 | 37 | 15 | 27 | 6 | 41 | 28 | 22 | 19 | 42 | 20 | 24 | -2 | 35 | 5 | 14 | 3 | 30 | 13 | 20 | 0 | 31 | 14 | 0 | 1 | 34 | 13 | 18 | 7 | 26 | 12 | 17 | 2 | 20 | 17 | 9 | 5 | 13 | 15 |
Capital Expenditures |
Loading...
|
M | -4 | -8 | -4 | -6 | -3 | -2 | -3 | -3 | -3 | -3 | -5 | -4 | -12 | -8 | -9 | -12 | -6 | -5 | -5 | -5 | -8 | -19 | -5 | -10 | -6 | -6 | -6 | -5 | -4 | -1 | -3 | -1 | -17 | -17 | -12 | -8 | -15 | -2 | -16 | -16 | -10 | -9 | -6 | -5 | -6 | -12 | -17 | -3 | -2 | -9 | -3 | -2 | -1 | -4 | -4 | -4 | -3 | -2 | -1 | -1 | -3 | -15 | -17 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | -3 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -7 | -1 | -2 | -3 | 0 | 0 | -2 | -1 | -3 | -2 | 0 | -2 | -1 | -1 | 0 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | -3 | -1 | -2 | -2 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -2 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 1 | 2 | -6 | -15 | 1 | 24 | 24 | 39 | 8 | 4 | 0 | -15 | 2 | 0 | 53 | 10 | 3 | 3 | 14 | -1 | 5 | 1 | 7 | 4 | 9 | 6 | 9 | 22 | 15 | -88 | 27 | 12 | 26 | 19 | -82 | 23 | 543 | 0 | 1,300 | 32 | 37 | 34 | 235 | 208 | 166 | 113 | 41 | 76 | -343 | 132 | 275 | 129 | 103 | 82 | 47 | 99 | 72 | 29 | 13 | 39 | 31 | 18 | 1 | 5 | 2 | 1 | 0 | 3 | 2 | 2 | 1 | 6 | 6 | 4 | 2 | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 1 | 2 | -6 | -15 | 1 | 24 | 24 | 39 | 8 | 4 | 0 | -15 | 2 | 0 | 53 | 10 | 3 | 3 | 14 | -1 | 5 | 1 | 7 | 4 | 9 | 6 | 9 | 22 | 15 | -88 | 27 | 12 | 26 | 19 | -82 | 23 | 543 | 0 | 1,300 | 32 | 37 | 34 | 235 | 208 | 166 | 113 | 41 | 76 | -343 | 132 | 275 | 129 | 103 | 82 | 47 | 99 | 72 | 29 | 13 | 39 | 31 | 18 | 1 | 5 | 2 | 1 | 0 | 3 | 2 | 2 | 1 | 6 | 6 | 4 | 2 | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -50 | 725 | 950 | 425 | -20 | -20 | -20 | -244 | -200 | -450 | -100 | -100 | -250 | 786 | 786 | -255 | -105 | 70 | 210 | -40 | 45 | -90 | 190 | -50 | 125 | 70 | 70 | 250 | 100 | 52 | 98 | 100 | -111 | - | -100 | -111 | - | - | - | 0 | - | 50 | -22 | - | - | - | - | 103 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -17 | 0 | -29 | 0 | -2 | 0 | 0 | 0 | -3 | -141 | -118 | -89 | -1 | 0 | 0 | -79 | -33 | -20 | -34 | -21 | -49 | -27 | -40 | -58 | -39 | -52 | -26 | 0 | -20 | -18 | -26 | -35 | -10 | -24 | -26 | -53 | -24 | -40 | -32 | -13 | -19 | -23 | -34 | -8 | -45 | -12 | 0 | -10 | -20 | -23 | -26 | -5 | -4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 17 | 17 | 17 | 17 | 17 | 16 | 17 | 16 | 16 | 15 | 15 | 14 | 14 | 13 | 13 | 13 | 36 | 12 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 14 | 11 | 11 | 10 | 10 | 11 | 8 | 2 | 17 | 7 | 9 | 9 | 9 | 5 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 10 | 6 | 3 | 5 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 |
Other Financial Activities |
Loading...
|
M | 30 | -33 | -131 | -11 | 5,203 | 4,299 | 3,179 | 1,116 | 1,811 | -29 | 19 | -9 | 35 | -34 | 19 | -11 | 21 | -37 | 24 | 8 | 5 | -36 | 25 | -9 | 17 | -33 | 23 | -9 | 19 | 32 | 2 | 146 | 2 | -28 | 20 | 13 | 113 | -10 | 0 | -511 | 347 | -25 | 48 | -79 | -34 | -124 | 16 | -120 | 14 | -24 | 16 | -7 | -45 | -35 | 181 | -86 | 191 | 107 | 621 | -96 | -239 | 462 | 72 | 74 | 177 | 244 | 274 | 119 | 228 | 51 | 212 | 220 | 286 | 57 | 319 | 282 | 70 | 341 | -101 | -245 | -7 | -10 | -34 | -83 | -34 | -67 | 241 | 25 | 80 | -65 | -108 | 70 | 94 | 100 | 123 | 200 | 119 | 259 | 413 | -25 | 55 | 59 | 209 | -98 | -83 | -49 | -65 | -60 | -73 | 5 | 254 | 168 | 137 | 276 | 172 | 198 | 99 | 201 | 232 | 172 | 94 | 84 | 41 | 57 | -7 | 48 | 1 | 27 | -215 | 48 | 59 | 45 | -14 | -8 | 18 | -53 | 49 | 69 | 104 |
Financing Cash Flow |
Loading...
|
M | 30 | -33 | -131 | -11 | 5,203 | 4,299 | 3,179 | 1,116 | 1,811 | -29 | 19 | -9 | 35 | -34 | 19 | -11 | 21 | -37 | 24 | 8 | 5 | -36 | 25 | -9 | 17 | -33 | 23 | -9 | 19 | 32 | 2 | 146 | 2 | -28 | 20 | 13 | 113 | -10 | 0 | -511 | 347 | -25 | 48 | -79 | -34 | -124 | 16 | -120 | 14 | -24 | 16 | -7 | -45 | -35 | 181 | -86 | 191 | 107 | 621 | -96 | -239 | 462 | 72 | 74 | 177 | 244 | 274 | 119 | 228 | 51 | 212 | 220 | 286 | 57 | 319 | 282 | 70 | 341 | -101 | -245 | -7 | -10 | -34 | -83 | -34 | -67 | 241 | 25 | 80 | -65 | -108 | 70 | 94 | 100 | 123 | 200 | 119 | 259 | 413 | -25 | 55 | 59 | 209 | -98 | -83 | -49 | -65 | -60 | -73 | 5 | 254 | 168 | 137 | 276 | 172 | 198 | 99 | 201 | 232 | 172 | 94 | 84 | 41 | 57 | -7 | 48 | 1 | 27 | -215 | 48 | 59 | 45 | -14 | -8 | 18 | -53 | 49 | 69 | 104 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,145 | 981 | 1,140 | 1,119 | 646 | 684 | 607 | 1,948 | 1,881 | 2,091 | 2,252 | 2,318 | 1,831 | 1,703 | 1,218 | 1,496 | 484 | 419 | 290 | 280 | 283 | 269 | 346 | 257 | 310 | 313 | 359 | 266 | 399 | 450 | 530 | 276 | 306 | 284 | 350 | 675 | 543 | 782 | 861 | 1,013 | 967 | 204 | 647 | 782 | 637 | 751 | 964 | 890 | 910 | 816 | 658 | 912 | 843 | 889 | 1,129 | 920 | 937 | 498 | 166 | 87 | 153 | 83 | 70 | 65 | 57 | 61 | 70 | 210 | 58 | 46 | 66 | 383 | 429 | 638 | 500 | 527 | 521 | 508 | 721 | 1,183 | 1,457 | 1,437 | 1,388 | 1,315 | 1,324 | 975 | 587 | 552 | 203 | 30 | 75 | 36 | 35 | 28 | 27 | 31 | 42 | 25 | -376 | 43 | 69 | 22 | - | - | - | 23 | - | - | 14 | 20 | 98 | 87 | 230 | 23 | 189 | 90 | 223 | 31 | 164 | 86 | 53 | 17 | - | - | 56 | 15 | 20 | - | 78 | 36 | 39 | - | 1 | 14 | - | 44 | 80 | 16 | - |
Ending Cash |
Loading...
|
M | 1,506 | 1,145 | 981 | 1,140 | 1,119 | 646 | 684 | 607 | 1,948 | 1,881 | 2,091 | 2,252 | 2,318 | 1,831 | 1,703 | 1,218 | 1,496 | 484 | 419 | 290 | 280 | 283 | 269 | 346 | 257 | 310 | 313 | 359 | 266 | 399 | 450 | 530 | 276 | 306 | 284 | 350 | 675 | 543 | 782 | 861 | 1,013 | 967 | 204 | 647 | 782 | 637 | 751 | 964 | 890 | 910 | 816 | 658 | 912 | 843 | 889 | 1,129 | 920 | 937 | 498 | 166 | 87 | 153 | 83 | 70 | 65 | 57 | 61 | 70 | 210 | 58 | 46 | 66 | 383 | 429 | 638 | 500 | 527 | 521 | 508 | 721 | 1,183 | 1,457 | 1,437 | 1,388 | 1,315 | 1,324 | 975 | 587 | 552 | 203 | 30 | 75 | 36 | 35 | 28 | 27 | 31 | 42 | 25 | -38 | 43 | 69 | 47 | -110 | -94 | -37 | -76 | -71 | -84 | 14 | 35 | 98 | 87 | 230 | 163 | 189 | 90 | 223 | 223 | 164 | 86 | 53 | -3 | -75 | -14 | 56 | -6 | 20 | -222 | 78 | 53 | 39 | -19 | 1 | 13 | -58 | 44 | 80 | 99 |
Stock-Based Compensation |
Loading...
|
M | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -17 | 0 | -29 | 0 | -2 | 0 | 0 | 0 | -3 | -141 | -118 | -89 | -1 | 0 | 0 | -79 | -33 | -20 | -34 | -21 | -49 | -27 | -40 | -58 | -39 | -52 | -26 | 0 | -20 | -18 | -26 | -35 | -10 | -24 | -26 | -53 | -24 | -40 | -32 | -13 | -19 | -23 | -34 | -8 | -45 | -12 | 0 | -10 | -20 | -23 | -26 | -5 | -4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -5,216 | 20,833 | -15,979 | 3,257 | 3,201 | 19,758 | 15,814 | 2,810 | 1,974 | 3,876 | -16,049 | 18,063 | -10,633 | 17,239 | -15,143 | 16,065 | -25 | 13,912 | -12,385 | 13,818 | -807 | 13,476 | -13,227 | 12,967 | -893 | 10,156 | -1,637 | 9,928 | -577 | 9,812 | -1,101 | 12,149 | 281 | 12,051 | -296 | 1,222 | 11,885 | 11,728 | -170 | 2,036 | 11,471 | 11,482 | -566 | 789 | 10,257 | 10,277 | 1,157 | 217 | 12,304 | 12,303 | 285 | -81 | 11,869 | 11,846 | 938 | 1,179 | 11,914 | 11,749 | - | - | 11,535 | 11,801 | - | -991 | 11,035 | 10,047 | -89 | -684 | 9,347 | 8,674 | - | - | 8,086 | 7,777 | - | - | 7,096 | - | - | 652 | 1,113 | 1,386 | 1,217 | -233 | -302 | -291 | - | 5,460 | 5,385 | 5,334 | 5,283 | 6,202 | 5,988 | 6,432 | 5,473 | 5,057 | 4,760 | 5,187 | 4,958 | - | - | - | 4,756 | 670 | 651 | 631 | 611 | 556 | 524 | 516 | 475 | 495 | - | - | - | - | - | - | - | -232 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 165 | 102 | 79 | 14 | 42 | 64 | 94 | 85 | 53 | 24 | 60 | 40 | 99 | 86 | 46 | 48 | -28 | 69 | 61 | 55 | 41 | 42 | 46 | 10 | 56 | 52 | 51 | 34 | 38 | 41 | 50 | 33 | 50 | 51 | 58 | 6 | 26 | 16 | 63 | 2 | 15 | 42 | 35 | 22 | 46 | 48 | -43 | 68 | 25 | 93 | 37 | 52 | 88 | 74 | 94 | 126 | -7 | 24 | 75 | 40 | 7 | 44 | 35 | 44 | 9 | 52 | 32 | 34 | 28 | 48 | 35 | 36 | 20 | 41 | 41 | 36 | 6 | 55 | 58 | 28 | 11 | 37 | 27 | 36 | 7 | 52 | 43 | 41 | -10 | 60 | 42 | 34 | 9 | 31 | 15 | 21 | 9 | 37 | 21 | 21 | 10 | 36 | 14 | 26 | 6 | 40 | 28 | 18 | 18 | 40 | 19 | 23 | -3 | 34 | 4 | 13 | 3 | 29 | 12 | 19 | - | 30 | 14 | -1 | 0 | 34 | 13 | 18 | 7 | 26 | 11 | 17 | 2 | 19 | 17 | 9 | 4 | 13 | 15 |
StockViz Staff
September 20, 2024
Any question? Send us an email