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 | 186 | 236 | 178 | 281 | 282 | 266 | 236 | 215 | 199 | 195 | 184 | 166 | 154 | 147 | 173 | 191 | 210 | 223 | 210 | 209 | 207 | 205 | 204 | 198 | 191 | 184 | 174 | 172 | 171 | 170 | 164 | 162 | 158 | 157 | 160 | 158 | 157 | 156 | 157 | 160 | 159 | 156 | 152 | 144 | 142 | 140 | 138 | 133 | 128 | 120 | 111 | 96 | 79 | 135 | 119 | 120 | 110 | 36 | 48 | -8 | 22 | 49 | 62 | 136 | 137 | 135 | 135 | 136 | 137 | 140 | 143 | 142 | 141 | 146 | 146 | 143 | 145 | 135 | 132 | 135 | 135 | 141 | 146 | 148 | 148 | 146 | 144 | 139 | 133 | 124 | 114 | 107 | 103 | 103 | 106 | 109 | 112 | 113 | 114 | 114 | 114 | 113 | 112 | 111 | 110 | 108 | 105 | 92 | 88 | 84 | 80 | 85 | 80 | 78 | 78 | 81 | 86 | 89 | 93 | 94 | 97 | 95 | 93 | 91 | 87 | 84 | 82 | 80 | 77 | 74 | 69 | 66 | 64 | 63 | 63 | 63 | 47 | 32 | 16 |
Depreciation and Amortization |
Loading...
|
M | 228 | -1 | 21 | 32 | 34 | 58 | 64 | 55 | 28 | 33 | 34 | 40 | 76 | 34 | 40 | 37 | 17 | 39 | 31 | 28 | 35 | 39 | 47 | 51 | 50 | 45 | 42 | 27 | 31 | 32 | 23 | 28 | 22 | 19 | 21 | 28 | 22 | 20 | 17 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 8 | 7 | 8 | 7 | 4 | 5 | 4 | 3 | -1 | 0 | 1 | 3 | 5 | 6 | -3 | -5 | -9 | -13 | -8 | -9 | -5 | -7 | -9 | -11 | -10 | -7 | -6 | -3 | 1 | 5 | 11 | 9 | 3 | -2 | -9 | -9 | -10 | -11 | -14 | -17 | -20 | -22 | -22 | -20 | -16 | -12 | -14 | -9 | -6 | -2 | 6 | 6 | 5 | 5 | 10 | 5 | 28 | 5 | 2 | 5 | -17 | 6 | 5 | 5 | 5 | 4 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 343 | 101 | 29 | 6 | 7 | 4 | 2 | -27 | -29 | -30 | -27 | 9 | 21 | 26 | -5 | -18 | -29 | -34 | -14 | -14 | -13 | -11 | -6 | -2 | -7 | -8 | -6 | -4 | -1 | -1 | 2 | -7 | 4 | 3 | 1 | 11 | 8 | 1 | 3 | 1 | -4 | 10 | 13 | 16 | 19 | -19 | 3 | -21 | -25 | 27 | 0 | 21 | 21 | 1 | 66 | 66 | 66 | 121 | 91 | 214 | 226 | 171 | 137 | 15 | 4 | 4 | 3 | 8 | 6 | 6 | 7 | 2 | 0 | 2 | 2 | 15 | 16 | 14 | 12 | -17 | -11 | -32 | -11 | 14 | 0 | 20 | -2 | -14 | -9 | -11 | -12 | -13 | -13 | -13 | -12 | -11 | -16 | -12 | -11 | -5 | -4 | -7 | -6 | -11 | -7 | -2 | -7 | 2 | -12 | -8 | -11 | -29 | -20 | -38 | -31 | -49 | -23 | -23 | -32 | -14 | -48 | -42 | -40 | -37 | -28 | -26 | -24 | -24 | -22 | -20 | -18 | 3 | 4 | -9 | -11 | -31 | -27 | -13 | -5 |
Operating Cash Flow |
Loading...
|
M | 382 | 258 | 148 | 228 | 296 | 308 | 268 | 236 | 193 | 247 | 314 | 305 | 320 | 187 | 167 | 177 | 177 | 247 | 234 | 219 | 179 | 193 | 191 | 198 | 216 | 196 | 180 | 175 | 170 | 196 | 222 | 240 | 219 | 193 | 143 | 152 | 156 | 141 | 174 | 136 | 145 | 172 | 181 | 114 | 158 | 133 | 175 | 241 | 223 | 285 | 262 | 320 | 396 | 303 | 251 | 229 | 140 | 151 | 184 | 160 | 165 | 168 | 162 | 143 | 130 | 148 | 143 | 142 | 145 | 138 | 132 | 143 | 143 | 129 | 143 | 161 | 152 | 156 | 138 | 98 | 106 | 104 | 121 | 144 | 148 | 132 | 138 | 139 | 134 | 151 | 123 | 94 | 81 | 80 | 84 | 90 | 89 | 92 | 91 | 85 | 91 | 85 | 89 | 102 | 97 | 109 | 110 | 103 | 105 | 84 | 78 | 62 | 51 | 57 | 51 | 59 | 65 | 63 | 64 | 65 | 45 | 45 | 49 | 48 | 66 | 72 | 64 | 63 | 62 | 56 | 51 | 56 | 48 | 51 | 44 | 43 | 33 | 29 | 15 |
Capital Expenditures |
Loading...
|
M | -23 | -21 | -13 | -14 | -11 | -11 | -12 | -13 | -15 | -24 | -29 | -34 | -41 | -35 | -32 | -27 | -20 | -22 | -36 | -35 | -41 | -39 | -27 | -29 | -23 | -21 | -15 | -12 | -9 | -22 | -38 | -48 | -54 | -52 | -37 | -41 | -49 | -45 | -52 | -42 | -31 | -26 | -29 | -40 | -38 | -35 | -32 | -18 | -17 | -15 | -11 | -12 | -14 | -15 | -13 | -10 | -7 | -8 | -20 | -36 | -38 | -36 | -22 | -7 | -4 | -4 | -2 | -4 | -5 | -5 | -6 | -4 | -4 | -4 | -4 | -5 | -5 | -5 | -5 | -9 | -10 | -11 | -14 | -7 | -6 | -7 | -4 | -6 | -8 | -6 | -7 | -5 | -4 | -4 | -3 | -3 | -2 | -3 | -4 | -4 | -5 | -4 | -4 | -3 | -5 | -5 | -6 | -8 | -6 | -5 | -4 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | -2 | -2 | -2 | -3 | -2 | -2 | -3 | -1 | -1 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | 3 | 3 | -18 | -18 | 4 | 34 | 88 | 95 | 74 | 51 | -3 | -10 | -13 | 39 | 65 | 66 | 69 | 30 | 19 | 22 | 19 | 12 | 17 | 21 | 26 | 28 | 47 | 53 | -41 | -24 | -35 | -24 | 84 | -25 | -14 | 503 | 484 | 1,866 | 1,876 | 1,369 | 1,404 | 339 | 515 | 644 | 723 | 528 | 396 | -113 | -94 | 140 | 193 | 639 | 589 | 361 | 331 | 300 | 247 | 213 | 154 | 112 | 101 | 89 | 55 | 27 | 10 | 9 | 6 | 6 | 6 | 7 | 10 | 14 | 16 | 18 | 11 | 6 | 9 | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 1 | 3 | 3 | -18 | -18 | 4 | 34 | 88 | 95 | 74 | 51 | -3 | -10 | -13 | 39 | 65 | 66 | 69 | 30 | 19 | 22 | 19 | 12 | 17 | 21 | 26 | 28 | 47 | 53 | -41 | -24 | -35 | -24 | 84 | -25 | -14 | 503 | 484 | 1,866 | 1,876 | 1,369 | 1,404 | 339 | 515 | 644 | 723 | 528 | 396 | -113 | -94 | 140 | 193 | 639 | 589 | 361 | 331 | 300 | 247 | 213 | 154 | 112 | 101 | 89 | 55 | 27 | 10 | 9 | 6 | 6 | 6 | 7 | 10 | 14 | 16 | 18 | 11 | 6 | 9 | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -50 | 675 | 675 | 2,050 | 2,080 | 1,335 | 365 | -304 | -484 | -914 | -994 | -850 | -900 | 336 | 1,222 | 1,067 | 1,212 | 496 | -80 | 135 | 285 | 125 | 105 | 95 | 175 | 335 | 215 | 515 | 490 | 472 | 500 | 350 | 139 | 87 | -111 | -321 | -211 | -211 | -111 | 0 | 0 | 50 | 28 | 28 | 28 | -22 | - | 103 | 102 | 101 | 100 | -3 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -46 | -46 | -29 | -30 | -2 | -2 | -3 | -144 | -262 | -351 | -349 | -208 | -90 | -79 | -112 | -132 | -166 | -108 | -124 | -131 | -137 | -174 | -164 | -189 | -175 | -117 | -98 | -64 | -64 | -98 | -88 | -94 | -94 | -112 | -127 | -143 | -150 | -110 | -104 | -87 | -89 | -84 | -110 | -99 | -65 | -66 | -42 | -53 | -79 | -75 | -59 | -36 | -10 | -4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 79 | 79 | 59 | 78 | 78 | 77 | 76 | 76 | 76 | 74 | 72 | 70 | 67 | 67 | 66 | 67 | 66 | 65 | 63 | 62 | 60 | 58 | 56 | 54 | 53 | 75 | 75 | 74 | 73 | 50 | 50 | 50 | 49 | 49 | 51 | 50 | 48 | 46 | 42 | 43 | 39 | 31 | 38 | 34 | 34 | 41 | 32 | 31 | 29 | 27 | 26 | 26 | 25 | 24 | 22 | 27 | 28 | 25 | 24 | 32 | 44 | 60 | 74 | 74 | 73 | 73 | 72 | 72 | 72 | 71 | 71 | 70 | 70 | 69 | 68 | 67 | 66 | 66 | 65 | 64 | 62 | 61 | 60 | 59 | 58 | 58 | 57 | 56 | 56 | 55 | 54 | 53 | 53 | 52 | 51 | 51 | 50 | 50 | 49 | 49 | 48 | 48 | 47 | 46 | 45 | 44 | 43 | 41 | 40 | 39 | 38 | 37 | 37 | 36 | 36 | 35 | 34 | 34 | 33 | 32 | 31 | 31 | 30 | 29 | 28 | 28 | 27 | 26 | 25 | 24 | 24 | 23 | 22 | 21 | 20 | 19 | 14 | 9 | 4 |
Other Financial Activities |
Loading...
|
M | -145 | 5,028 | 5,061 | 12,670 | 13,797 | 10,405 | 6,077 | 2,917 | 1,792 | 16 | 12 | 11 | 9 | -5 | -8 | -4 | 16 | 0 | 0 | 1 | -15 | -3 | 1 | -1 | -1 | 0 | 65 | 44 | 198 | 182 | 121 | 139 | 6 | 116 | 135 | 116 | -408 | -174 | -189 | -142 | 291 | -90 | -189 | -221 | -262 | -214 | -115 | -115 | -1 | -61 | -72 | 94 | 15 | 251 | 394 | 833 | 823 | 393 | 748 | 199 | 369 | 785 | 567 | 770 | 814 | 865 | 672 | 610 | 711 | 769 | 774 | 882 | 944 | 728 | 1,012 | 591 | 64 | -12 | -363 | -296 | -134 | -161 | -218 | 57 | 165 | 280 | 282 | -67 | -21 | -8 | 157 | 387 | 517 | 542 | 701 | 991 | 766 | 701 | 502 | 298 | 225 | 88 | -20 | -295 | -257 | -248 | -193 | 127 | 354 | 564 | 835 | 753 | 783 | 745 | 670 | 730 | 704 | 699 | 582 | 392 | 277 | 175 | 140 | 99 | 69 | -139 | -140 | -81 | -62 | 139 | 83 | 42 | -57 | 6 | 82 | 168 | 221 | 173 | 104 |
Financing Cash Flow |
Loading...
|
M | -145 | 5,028 | 5,061 | 12,670 | 13,797 | 10,405 | 6,077 | 2,917 | 1,792 | 16 | 12 | 11 | 9 | -5 | -8 | -4 | 16 | 0 | 0 | 1 | -15 | -3 | 1 | -1 | -1 | 0 | 65 | 44 | 198 | 182 | 121 | 139 | 6 | 116 | 135 | 116 | -408 | -174 | -189 | -142 | 291 | -90 | -189 | -221 | -262 | -214 | -115 | -115 | -1 | -61 | -72 | 94 | 15 | 251 | 394 | 833 | 823 | 393 | 748 | 199 | 369 | 785 | 567 | 770 | 814 | 865 | 672 | 610 | 711 | 769 | 774 | 882 | 944 | 728 | 1,012 | 591 | 64 | -12 | -363 | -296 | -134 | -161 | -218 | 57 | 165 | 280 | 282 | -67 | -21 | -8 | 157 | 387 | 517 | 542 | 701 | 991 | 766 | 701 | 502 | 298 | 225 | 88 | -20 | -295 | -257 | -248 | -193 | 127 | 354 | 564 | 835 | 753 | 783 | 745 | 670 | 730 | 704 | 699 | 582 | 392 | 277 | 175 | 140 | 99 | 69 | -139 | -140 | -81 | -62 | 139 | 83 | 42 | -57 | 6 | 82 | 168 | 221 | 173 | 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 | 9 | 9 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 5 | 4 | 4 | 4 | 6 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -46 | -46 | -29 | -30 | -2 | -2 | -3 | -144 | -262 | -351 | -349 | -208 | -90 | -79 | -112 | -132 | -166 | -108 | -124 | -131 | -137 | -174 | -164 | -189 | -175 | -117 | -98 | -64 | -64 | -98 | -88 | -94 | -94 | -112 | -127 | -143 | -150 | -110 | -104 | -87 | -89 | -84 | -110 | -99 | -65 | -66 | -42 | -53 | -79 | -75 | -59 | -36 | -10 | -4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,895 | 11,312 | -7,070 | 41,776 | 41,582 | 40,355 | 24,473 | -7,389 | 7,864 | -4,743 | 8,621 | 9,527 | 7,528 | 18,136 | 14,809 | 17,567 | 15,320 | 14,538 | 14,102 | 13,260 | 12,408 | 12,322 | 9,002 | 20,593 | 17,554 | 17,870 | 17,526 | 18,062 | 20,283 | 21,142 | 23,380 | 24,185 | 13,258 | 24,863 | 24,540 | 24,666 | 25,479 | 25,064 | 24,818 | 24,423 | 23,176 | 21,963 | 20,758 | 22,481 | 21,909 | 23,955 | 25,980 | 25,108 | 24,810 | 24,375 | 23,918 | 24,571 | 25,831 | 25,876 | 25,779 | 24,841 | 23,663 | 23,284 | 23,336 | 23,336 | 22,345 | 21,845 | 20,090 | 20,001 | 20,309 | 18,621 | 17,249 | 17,338 | 18,021 | 16,760 | 15,863 | 15,863 | 15,863 | 14,872 | 7,096 | 7,096 | 7,748 | 1,765 | 3,152 | 4,368 | 3,483 | 2,068 | 391 | -825 | 4,868 | 10,555 | 16,180 | 21,462 | 22,204 | 22,807 | 23,905 | 24,095 | 22,950 | 21,722 | 20,477 | 19,961 | 14,904 | 10,144 | 4,958 | 4,756 | 5,426 | 6,077 | 6,707 | 2,562 | 2,448 | 2,321 | 2,206 | 2,070 | 2,009 | 1,486 | 970 | 495 | - | - | - | - | -232 | -232 | -232 | -232 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 360 | 237 | 135 | 214 | 285 | 296 | 257 | 223 | 178 | 223 | 285 | 271 | 278 | 152 | 135 | 150 | 157 | 225 | 199 | 184 | 139 | 154 | 164 | 169 | 193 | 175 | 164 | 162 | 162 | 174 | 184 | 192 | 165 | 141 | 106 | 111 | 107 | 96 | 122 | 94 | 114 | 146 | 152 | 74 | 120 | 98 | 143 | 223 | 207 | 270 | 251 | 308 | 383 | 288 | 238 | 219 | 133 | 147 | 167 | 127 | 131 | 132 | 140 | 136 | 126 | 145 | 141 | 145 | 146 | 139 | 132 | 139 | 139 | 125 | 139 | 156 | 147 | 152 | 134 | 102 | 110 | 106 | 121 | 137 | 142 | 125 | 133 | 133 | 126 | 145 | 117 | 89 | 77 | 76 | 82 | 88 | 87 | 88 | 88 | 81 | 86 | 82 | 85 | 99 | 92 | 104 | 104 | 95 | 100 | 79 | 74 | 59 | 48 | 54 | 48 | 56 | 62 | 59 | 61 | 63 | 43 | 43 | 48 | 47 | 66 | 72 | 64 | 61 | 60 | 55 | 48 | 54 | 46 | 49 | 43 | 42 | 33 | 28 | 15 |
StockViz Staff
September 20, 2024
Any question? Send us an email