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 | 6 | 24 | 24 | 30 | 36 | 61 | 56 | 74 | 55 | 78 | 65 | 72 | 46 | 61 | 46 | 39 | 23 | 48 | 39 | 43 | 36 | 55 | 48 | 38 | 28 | 141 | 23 | 23 | 16 | 22 | 19 | 18 | 20 | 37 | 32 | 32 | 23 | 33 | 26 | 26 | 14 | 22 | 21 | 26 | 18 | 26 | 25 | 31 | 21 | 29 | 30 | 28 | 16 | 24 | 24 | 21 | 11 | 18 | 19 | 13 | 7 | 19 | 22 | 18 | 8 | 16 | 22 | 22 | 16 | 24 | 25 | 28 | 22 | 29 | 24 | 25 | 20 | 26 | 24 | 22 | 16 | 22 | 21 | 20 | 12 | 18 | 17 | 17 | 11 | 14 | 12 | 12 | 9 | 12 | 12 | 13 | 10 | 13 | 17 | 18 | 13 | 15 | 16 | 15 | 11 | 14 | 14 | 13 | 7 | 12 | 12 | 10 | 7 | 10 | 10 | 9 | 8 | 10 | 11 | 9 | 6 | 9 | 9 | 9 | 8 | 4 | 7 | 7 | 6 | 4 | 5 | 6 | 5 | 3 | 4 | 6 | 5 | 3 | 5 |
Depreciation and Amortization |
Loading...
|
M | 74 | 76 | 75 | 75 | 74 | 74 | 70 | 68 | 67 | 71 | 69 | 64 | 64 | 64 | 63 | 68 | 69 | 65 | 63 | 61 | 61 | 60 | 58 | 57 | 56 | 55 | 54 | 54 | 55 | 57 | 52 | 51 | 50 | 50 | 49 | 48 | 46 | 45 | 44 | 45 | 43 | 46 | 43 | 42 | 42 | 43 | 42 | 42 | 41 | 39 | 40 | 39 | 40 | 39 | 37 | 37 | 38 | 38 | 38 | 39 | 40 | 42 | 42 | 42 | 42 | 42 | 41 | 42 | 43 | 43 | 43 | 41 | 41 | 41 | 41 | 41 | 40 | 37 | 37 | 36 | 35 | 36 | 34 | 33 | 33 | 32 | 31 | 30 | 29 | 29 | 29 | 29 | 29 | 28 | 28 | 27 | 26 | 174 | -25 | -25 | -24 | 143 | -21 | -20 | -19 | 126 | -18 | -18 | -17 | 113 | -17 | -16 | -16 | 107 | -15 | -15 | -15 | -14 | -13 | -13 | -12 | -12 | -12 | -11 | -11 | -10 | -10 | -10 | -10 | -9 | -10 | -10 | -9 | -9 | -10 | -10 | -9 | -8 | -8 |
Non-Cash Items (Other) |
Loading...
|
M | 118 | -4 | -13 | -19 | -18 | -26 | -26 | -46 | -8 | -24 | -36 | -34 | -5 | -15 | 7 | 11 | 4 | -8 | -1 | 1 | -3 | -3 | 0 | 4 | -4 | -3 | -6 | -7 | -8 | 2 | -9 | -11 | -13 | -5 | -4 | -3 | 0 | -8 | -9 | -4 | -6 | 1 | -3 | -7 | -1 | -2 | -3 | -7 | -5 | -4 | -4 | -4 | -2 | -8 | 0 | 3 | 0 | -9 | 0 | 1 | -3 | 1 | 0 | 2 | 4 | 6 | 4 | 4 | 0 | -1 | 2 | -4 | -8 | 15 | 3 | -2 | 0 | 2 | 2 | 2 | 1 | 1 | 6 | 3 | 5 | 17 | 4 | 3 | 3 | -1 | 2 | 3 | 3 | -1 | -1 | -1 | -3 | -152 | 51 | 49 | 47 | -123 | 41 | 41 | 39 | -110 | 37 | 36 | 34 | -98 | 33 | 32 | 31 | -89 | 31 | 30 | 31 | 29 | 27 | 25 | 25 | 22 | 22 | 22 | 22 | 22 | 24 | 21 | 20 | 21 | 19 | 19 | 19 | 22 | 20 | 20 | 17 | 20 | 15 |
Operating Cash Flow |
Loading...
|
M | 89 | 118 | 74 | 115 | 167 | 116 | 65 | 113 | 155 | 79 | 64 | 54 | 136 | 100 | 59 | 154 | 133 | 94 | 112 | 82 | 139 | 116 | 120 | 83 | 100 | 65 | 44 | 98 | 75 | 111 | 30 | 80 | 91 | 88 | 89 | 73 | 121 | 41 | 75 | 31 | 59 | 61 | 60 | 34 | 77 | 56 | 60 | 55 | 84 | 64 | 83 | 63 | 54 | 73 | 44 | 46 | 65 | 25 | 69 | 24 | 77 | 70 | 69 | 40 | 80 | 41 | 53 | 66 | 68 | 57 | 80 | 44 | 104 | 34 | 42 | 29 | 67 | 65 | 37 | 65 | 60 | 50 | 59 | 59 | 40 | 48 | 78 | 44 | 57 | 43 | 65 | 41 | 78 | 49 | 47 | 43 | 32 | 32 | 37 | 24 | 40 | 37 | 43 | 29 | 28 | 40 | 27 | 26 | 33 | 14 | 36 | 23 | 30 | 22 | 27 | 23 | 23 | 30 | 20 | 30 | 16 | 23 | 23 | 23 | 11 | 19 | 15 | 22 | 15 | 21 | 14 | 15 | 20 | 9 | 17 | 20 | 17 | 9 | 18 |
Capital Expenditures |
Loading...
|
M | -58 | -69 | -169 | -200 | -162 | -127 | -153 | -154 | -74 | -75 | -103 | -110 | -83 | -119 | -124 | -113 | -57 | -46 | -136 | -119 | -120 | -107 | -156 | -162 | -94 | -110 | -80 | -83 | -43 | -149 | -75 | -190 | -123 | -117 | -121 | -107 | -109 | -90 | -106 | -69 | -31 | -61 | -85 | -33 | -32 | -58 | -74 | -56 | -96 | -94 | -68 | -103 | -38 | -56 | -37 | -66 | -17 | -38 | -61 | -11 | -68 | -61 | -31 | -61 | -53 | -21 | -25 | -28 | -59 | -154 | -117 | -74 | -56 | -108 | -98 | -107 | -102 | -88 | -88 | -70 | -48 | -64 | -46 | -27 | -21 | -108 | -85 | -55 | -62 | -40 | -31 | -59 | -40 | -39 | -48 | -49 | -33 | -67 | -55 | -57 | -76 | -78 | -58 | -66 | -56 | -64 | -49 | -65 | -38 | -29 | -37 | -32 | -19 | -29 | -32 | -36 | -35 | -49 | -35 | -34 | -38 | -28 | -28 | -32 | -26 | -30 | -20 | -18 | -17 | -19 | -9 | -5 | -14 | -7 | -9 | -10 | -7 | 0 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 48 | 59 | 3 | 52 | 17 | 37 | 2 | -104 | 2 | 40 | 35 | 45 | 24 | 38 | 33 | 27 | 40 | 37 | 48 | 42 | 43 | 39 | 33 | 25 | 32 | 28 | 14 | 42 | 31 | 22 | 13 | 30 | 33 | 24 | 23 | 22 | 19 | 15 | 16 | 14 | 20 | 11 | 14 | 16 | 17 | 13 | 15 | 20 | 17 | 18 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 48 | 59 | 3 | 52 | 17 | 37 | 2 | -104 | 2 | 40 | 35 | 45 | 24 | 38 | 33 | 27 | 40 | 37 | 48 | 42 | 43 | 39 | 33 | 25 | 32 | 28 | 14 | 42 | 31 | 22 | 13 | 30 | 33 | 24 | 23 | 22 | 19 | 15 | 16 | 14 | 20 | 11 | 14 | 16 | 17 | 13 | 15 | 20 | 17 | 18 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -40 | -3 | 120 | 123 | 25 | -1 | 78 | 50 | 125 | -25 | 25 | 25 | -75 | -50 | -59 | -31 | 265 | 265 | -3 | 20 | 34 | -22 | 18 | 4 | -55 | -50 | 27 | 1 | 74 | - | -3 | - | -3 | - | 35 | 35 | - | - | 30 | 10 | - | -50 | 90 | - | -7 | 1 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | -1 | 0 | 0 | -6 | 0 | -8 | -66 | -36 | -51 | -48 | 0 | -6 | -48 | -9 | 0 | -9 | 0 | 0 | -22 | -21 | -26 | -24 | -23 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 1 | 3 | -5 | -13 | -13 | -15 | -5 | -15 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | - | - | - | - | - | - | - | 3 | -7 | -36 | -29 | -29 | -30 | -28 | -18 | -20 | -20 | - | -1 | - | 0 | - | -7 | -5 | -9 | -5 | -5 | -2 | -2 | - | -2 | -2 | 0 | - | - | - | - | -1 | - | 0 | -2 | - | - | - | - | -2 | - | - | - | - | - | - | - | 2 | - | - | - | - | - | 0 | -1 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 267 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 113 | 4 | 4 | 4 | 40 | 4 | 4 | 4 | 120 | 4 | 4 | 4 | 93 | 4 | 4 | 4 | 154 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Other Financial Activities |
Loading...
|
M | -4 | -17 | 3 | 12 | -6 | 223 | 123 | 26 | 96 | 0 | 50 | 125 | -4 | -1 | 0 | 0 | -4 | -10 | -31 | 265 | -1 | -4 | 20 | 11 | -22 | 122 | 5 | 0 | 0 | 86 | 61 | 74 | 0 | 9 | 0 | -3 | 1 | 12 | 0 | 1 | 3 | -1 | 10 | -15 | 0 | 115 | 20 | 33 | 81 | 37 | 0 | 1 | 22 | 40 | 4 | 4 | 13 | 22 | 2 | 0 | 0 | 37 | 9 | -2 | 4 | 9 | 2 | 2 | 10 | 180 | 80 | 0 | 62 | 60 | -68 | -72 | -78 | -62 | -60 | -40 | -32 | -20 | -31 | -14 | -10 | 10 | -68 | -42 | -45 | -26 | -25 | 5 | -29 | -31 | 10 | -31 | 20 | 6 | 5 | 10 | 20 | 20 | -7 | 10 | 10 | -2 | 10 | 20 | -31 | -3 | -1 | -24 | -12 | -21 | -24 | 10 | -25 | 10 | 9 | -29 | -30 | -24 | -24 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | -7 | 0 | -1 | 0 | 10 | 5 |
Financing Cash Flow |
Loading...
|
M | -4 | -17 | 3 | 12 | -6 | 223 | 123 | 26 | 96 | 0 | 50 | 125 | -4 | -1 | 0 | 0 | -4 | -10 | -31 | 265 | -1 | -4 | 20 | 11 | -22 | 122 | 5 | 0 | 0 | 86 | 61 | 74 | 0 | 9 | 0 | -3 | 1 | 12 | 0 | 1 | 3 | -1 | 10 | -15 | 0 | 115 | 20 | 33 | 81 | 37 | 0 | 1 | 22 | 40 | 4 | 4 | 13 | 22 | 2 | 0 | 0 | 37 | 9 | -2 | 4 | 9 | 2 | 2 | 10 | 180 | 80 | 0 | 62 | 60 | -68 | -72 | -78 | -62 | -60 | -40 | -32 | -20 | -31 | -14 | -10 | 10 | -68 | -42 | -45 | -26 | -25 | 5 | -29 | -31 | 10 | -31 | 20 | 6 | 5 | 10 | 20 | 20 | -7 | 10 | 10 | -2 | 10 | 20 | -31 | -3 | -1 | -24 | -12 | -21 | -24 | 10 | -25 | 10 | 9 | -29 | -30 | -24 | -24 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | -7 | 0 | -1 | 0 | 10 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 0 | 1 | 0 | 0 | -2 | 0 | 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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 62 | 43 | 47 | 130 | 107 | 126 | 54 | 126 | 54 | 45 | 192 | 83 | 29 | 40 | 65 | 79 | 33 | 14 | 46 | 65 | 34 | 10 | 10 | 39 | 15 | 11 | 23 | 31 | 17 | 14 | 15 | 20 | 32 | 46 | 47 | 59 | 23 | 48 | 28 | 56 | 24 | 17 | 24 | 20 | 15 | 18 | 18 | 12 | 12 | 57 | 23 | 48 | 14 | 95 | 79 | 73 | 18 | 106 | 87 | 49 | 49 | 136 | 78 | 78 | 25 | 21 | 33 | 18 | 32 | 27 | 43 | 55 | 37 | 20 | 51 | 96 | 109 | 105 | 138 | 119 | 101 | 126 | 102 | 58 | 30 | 92 | 85 | 86 | 74 | 56 | 20 | 28 | 25 | 19 | 18 | 16 | 15 | 18 | 11 | 14 | 16 | 21 | 20 | 25 | 22 | 22 | 19 | 24 | 22 | 30 | 23 | 24 | 16 | 16 | 13 | 8 | 12 | 7 | 10 | 11 | 11 | - | 3 | 5 | 6 | - | 4 | 10 | 13 | - | 1 | 12 | 11 | - | 2 | 8 | 5 | 2 | - |
Ending Cash |
Loading...
|
M | 60 | 62 | 43 | 47 | 130 | 107 | 126 | 54 | 126 | 54 | 45 | 192 | 83 | 29 | 40 | 65 | 79 | 33 | 14 | 46 | 65 | 34 | 10 | 10 | 39 | 14 | 11 | 23 | 31 | 17 | 14 | 15 | 20 | 32 | 46 | 47 | 59 | 23 | 48 | 28 | 56 | 24 | 17 | 24 | 20 | 15 | 18 | 18 | 12 | 12 | 57 | 23 | 48 | 14 | 95 | 79 | 73 | 18 | 106 | 87 | 49 | 49 | 136 | 78 | 78 | 25 | 21 | 33 | 18 | 32 | 27 | 43 | 55 | 37 | 20 | 51 | 96 | 109 | 105 | 138 | 119 | 101 | 126 | 102 | 58 | 30 | 92 | 85 | 86 | 74 | 56 | 20 | 28 | 25 | 19 | 18 | 16 | 15 | 18 | 11 | 14 | 16 | 21 | 20 | 25 | 22 | 22 | 19 | 24 | 22 | 30 | 23 | 24 | 16 | 16 | 13 | 8 | 5 | 7 | 10 | -15 | 18 | - | 3 | 5 | -1 | -6 | 4 | 10 | 2 | -2 | 1 | 12 | 1 | -1 | 2 | 8 | 0 | 2 |
Stock-Based Compensation |
Loading...
|
M | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | -4 | -6 | -9 | -5 | -7 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -3 | -2 | - | -3 | -2 | -3 | - | -2 | 0 | -2 | - | -1 | 0 | -1 | - | 0 | -2 | -3 | -1 | -1 | -1 | -2 | - | - | - | - | - | - | -1 | 1 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -7 | -1 | 0 | 0 | -6 | 0 | -8 | -66 | -36 | -51 | -48 | 0 | -6 | -48 | -9 | 0 | -9 | 0 | 0 | -22 | -21 | -26 | -24 | -23 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 1 | 3 | -5 | -13 | -13 | -15 | -5 | -15 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | - | - | - | - | - | - | - | 3 | -7 | -36 | -29 | -29 | -30 | -28 | -18 | -20 | -20 | - | -1 | - | 0 | - | -7 | -5 | -9 | -5 | -5 | -2 | -2 | - | -2 | -2 | 0 | - | - | - | - | -1 | - | 0 | -2 | - | - | - | - | -2 | - | - | - | - | - | - | - | 2 | - | - | - | - | - | 0 | -1 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 283 | 304 | 315 | 294 | 406 | 453 | 428 | 301 | 388 | 348 | 309 | 412 | 225 | 183 | 208 | 182 | 155 | 157 | 104 | 225 | 133 | 146 | 122 | 186 | 199 | 168 | 167 | 148 | 163 | 158 | 184 | 137 | 153 | 224 | 191 | 212 | 227 | 240 | 207 | 196 | 208 | 182 | 167 | 179 | 147 | 143 | 151 | 145 | 116 | 143 | 190 | 165 | 173 | 129 | 228 | 184 | 179 | 138 | 194 | 190 | 126 | 162 | 256 | 198 | 182 | 162 | 141 | 115 | 141 | 170 | 157 | 193 | 183 | 150 | 158 | 159 | 169 | 194 | 183 | 185 | 170 | 163 | 154 | 123 | 94 | 54 | 77 | 92 | 84 | 84 | 112 | 99 | 99 | 105 | 96 | 98 | 94 | 68 | 66 | 36 | 29 | 53 | 56 | 61 | 58 | 54 | 62 | 52 | 49 | 57 | 54 | 52 | 48 | 47 | 35 | 31 | 27 | 21 | 15 | 20 | 27 | 35 | 35 | -12 | 6 | 13 | 14 | 17 | 17 | 17 | 20 | 21 | 17 | 21 | 14 | 16 | 15 | 14 | 4 |
Free Cash Flow |
Loading...
|
M | 30 | 50 | -95 | -85 | 5 | -11 | -87 | -41 | 81 | 4 | -39 | -57 | 53 | -19 | -65 | 41 | 76 | 49 | -24 | -37 | 18 | 8 | -36 | -79 | 6 | -46 | -35 | 14 | 32 | -38 | -45 | -110 | -32 | -29 | -32 | -35 | 12 | -49 | -32 | -38 | 28 | 0 | -25 | 1 | 45 | -2 | -14 | -2 | -12 | -30 | 16 | -40 | 16 | 17 | 7 | -19 | 48 | -12 | 8 | 13 | 8 | 9 | 38 | -21 | 27 | 20 | 28 | 38 | 9 | -96 | -37 | -30 | 47 | -73 | -56 | -78 | -35 | -23 | -51 | -5 | 11 | -14 | 13 | 31 | 20 | -59 | -7 | -12 | -6 | 3 | 34 | -19 | 38 | 9 | -1 | -6 | -1 | -35 | -18 | -34 | -36 | -41 | -15 | -37 | -28 | -23 | -22 | -39 | -5 | -14 | -1 | -9 | 11 | -7 | -5 | -13 | -12 | -19 | -16 | -4 | -22 | -4 | -4 | -9 | -15 | -10 | -6 | 4 | -2 | 2 | 4 | 10 | 7 | 3 | 8 | 10 | 10 | 9 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email