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 | 83 | 113 | 89 | 182 | 226 | 246 | 262 | 272 | 270 | 261 | 244 | 225 | 193 | 169 | 157 | 150 | 154 | 167 | 173 | 181 | 176 | 168 | 255 | 230 | 215 | 203 | 84 | 80 | 75 | 79 | 94 | 107 | 121 | 124 | 120 | 114 | 107 | 99 | 88 | 83 | 84 | 87 | 91 | 94 | 99 | 103 | 106 | 111 | 108 | 103 | 98 | 92 | 85 | 80 | 74 | 69 | 61 | 57 | 57 | 61 | 66 | 68 | 65 | 64 | 68 | 75 | 84 | 87 | 92 | 99 | 103 | 103 | 101 | 99 | 96 | 95 | 92 | 87 | 83 | 79 | 77 | 74 | 70 | 66 | 63 | 62 | 58 | 53 | 49 | 48 | 46 | 46 | 47 | 48 | 48 | 53 | 58 | 60 | 63 | 62 | 59 | 57 | 56 | 54 | 52 | 48 | 46 | 43 | 41 | 41 | 39 | 38 | 36 | 36 | 36 | 37 | 38 | 36 | 35 | 33 | 32 | 34 | 30 | 27 | 25 | 24 | 23 | 22 | 21 | 20 | 19 | 18 | 18 | 18 | 18 | 18 | 12 | 7 | 5 |
Depreciation and Amortization |
Loading...
|
M | 299 | 300 | 224 | 293 | 287 | 280 | 277 | 276 | 271 | 268 | 260 | 255 | 258 | 263 | 264 | 264 | 258 | 250 | 245 | 240 | 235 | 230 | 225 | 221 | 218 | 218 | 219 | 218 | 215 | 210 | 203 | 200 | 198 | 193 | 188 | 183 | 180 | 177 | 178 | 176 | 174 | 173 | 170 | 169 | 169 | 167 | 164 | 162 | 160 | 159 | 159 | 155 | 154 | 152 | 151 | 152 | 154 | 155 | 159 | 163 | 166 | 167 | 167 | 166 | 166 | 167 | 168 | 170 | 169 | 168 | 166 | 164 | 164 | 162 | 159 | 154 | 149 | 145 | 143 | 140 | 137 | 135 | 132 | 129 | 125 | 122 | 118 | 117 | 116 | 116 | 115 | 114 | 112 | 109 | 254 | 201 | 150 | 100 | 69 | 74 | 78 | 83 | 66 | 68 | 70 | 73 | 60 | 61 | 63 | 65 | 59 | 60 | 61 | 61 | -60 | -58 | -56 | -53 | -50 | -48 | -46 | -45 | -44 | -42 | -41 | -40 | -39 | -39 | -38 | -38 | -37 | -38 | -38 | -37 | -36 | -34 | -24 | -16 | -8 |
Non-Cash Items (Other) |
Loading...
|
M | 81 | -54 | -50 | -89 | -116 | -106 | -104 | -114 | -102 | -98 | -90 | -47 | -3 | 6 | 14 | 5 | -4 | -11 | -6 | -5 | -2 | -3 | -3 | -9 | -20 | -24 | -20 | -23 | -27 | -31 | -38 | -33 | -25 | -12 | -15 | -20 | -21 | -27 | -18 | -12 | -15 | -11 | -13 | -13 | -13 | -17 | -19 | -19 | -17 | -14 | -19 | -14 | -8 | -6 | -6 | -7 | -9 | -11 | -2 | -2 | 0 | 7 | 12 | 16 | 18 | 14 | 8 | 6 | -2 | -11 | 4 | 5 | 8 | 15 | 3 | 2 | 5 | 7 | 5 | 9 | 10 | 13 | 30 | 28 | 28 | 26 | 8 | 6 | 6 | 6 | 6 | 3 | -1 | -6 | -157 | -105 | -55 | -5 | 24 | 15 | 6 | -2 | 11 | 6 | 2 | -3 | 9 | 6 | 2 | -2 | 7 | 5 | 3 | 3 | 120 | 116 | 111 | 106 | 100 | 95 | 92 | 88 | 88 | 90 | 89 | 87 | 86 | 81 | 79 | 78 | 79 | 80 | 81 | 80 | 78 | 73 | 53 | 35 | 15 |
Operating Cash Flow |
Loading...
|
M | 396 | 474 | 356 | 463 | 461 | 449 | 412 | 411 | 352 | 333 | 353 | 348 | 448 | 446 | 441 | 494 | 421 | 427 | 448 | 456 | 457 | 418 | 367 | 292 | 307 | 282 | 328 | 314 | 296 | 312 | 289 | 348 | 341 | 370 | 324 | 310 | 268 | 207 | 227 | 212 | 215 | 232 | 227 | 227 | 248 | 255 | 263 | 286 | 295 | 264 | 274 | 234 | 217 | 228 | 180 | 206 | 183 | 194 | 239 | 239 | 256 | 259 | 230 | 214 | 240 | 228 | 244 | 271 | 249 | 284 | 261 | 223 | 209 | 172 | 203 | 198 | 234 | 227 | 211 | 233 | 227 | 207 | 206 | 225 | 210 | 226 | 221 | 209 | 205 | 227 | 232 | 214 | 217 | 170 | 154 | 144 | 124 | 132 | 137 | 144 | 149 | 138 | 141 | 124 | 121 | 126 | 100 | 109 | 107 | 104 | 111 | 102 | 102 | 94 | 102 | 95 | 103 | 96 | 89 | 93 | 86 | 80 | 76 | 68 | 66 | 71 | 72 | 72 | 65 | 70 | 59 | 62 | 67 | 63 | 63 | 64 | 44 | 27 | 18 |
Capital Expenditures |
Loading...
|
M | -495 | -599 | -530 | -641 | -595 | -507 | -455 | -405 | -362 | -371 | -414 | -436 | -438 | -413 | -340 | -352 | -358 | -421 | -483 | -503 | -546 | -520 | -523 | -446 | -368 | -316 | -355 | -351 | -457 | -538 | -505 | -551 | -469 | -454 | -428 | -413 | -375 | -297 | -268 | -246 | -210 | -211 | -208 | -197 | -221 | -285 | -320 | -314 | -361 | -302 | -265 | -234 | -197 | -176 | -157 | -181 | -126 | -178 | -201 | -171 | -222 | -206 | -167 | -160 | -127 | -133 | -266 | -358 | -403 | -401 | -355 | -335 | -369 | -414 | -394 | -385 | -348 | -294 | -270 | -228 | -186 | -158 | -202 | -241 | -268 | -310 | -242 | -189 | -193 | -171 | -170 | -187 | -177 | -169 | -197 | -204 | -212 | -255 | -266 | -270 | -278 | -259 | -244 | -234 | -233 | -216 | -181 | -169 | -137 | -118 | -118 | -113 | -116 | -132 | -152 | -155 | -154 | -156 | -135 | -128 | -125 | -113 | -115 | -108 | -94 | -85 | -74 | -63 | -50 | -47 | -35 | -35 | -40 | -34 | -27 | -37 | -27 | -20 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 48 | 107 | 107 | 162 | 131 | 109 | 109 | -47 | -62 | -60 | -27 | 121 | 143 | 142 | 141 | 123 | 138 | 137 | 151 | 166 | 169 | 171 | 156 | 139 | 128 | 117 | 99 | 116 | 114 | 108 | 107 | 95 | 97 | 99 | 109 | 102 | 88 | 79 | 72 | 64 | 65 | 60 | 58 | 60 | 57 | 60 | 62 | 66 | 66 | 70 | 55 | 35 | 18 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 48 | 107 | 107 | 162 | 131 | 109 | 109 | -47 | -62 | -60 | -27 | 121 | 143 | 142 | 141 | 123 | 138 | 137 | 151 | 166 | 169 | 171 | 156 | 139 | 128 | 117 | 99 | 116 | 114 | 108 | 107 | 95 | 97 | 99 | 109 | 102 | 88 | 79 | 72 | 64 | 65 | 60 | 58 | 60 | 57 | 60 | 62 | 66 | 66 | 70 | 55 | 35 | 18 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -40 | -42 | -42 | 200 | 265 | 266 | 224 | 151 | 251 | 228 | 175 | 150 | -50 | -75 | -159 | -215 | 125 | 440 | 496 | 546 | 315 | 28 | 50 | 34 | -55 | -83 | -74 | -77 | 52 | 102 | 71 | 71 | -6 | -6 | 32 | 67 | 70 | 70 | 65 | 40 | 40 | -10 | 50 | 40 | 33 | 83 | 0 | 0 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7 | 0 | 0 | -8 | -74 | -110 | -162 | -201 | -135 | -104 | -101 | -62 | -62 | -65 | -18 | -9 | -30 | -42 | -68 | -92 | -93 | -72 | -46 | -21 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | -6 | -6 | -3 | -8 | -14 | -28 | -46 | -46 | -47 | -34 | -14 | -9 | 6 | 6 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | - | - | - | - | 3 | -4 | -40 | -69 | -100 | -123 | -115 | -104 | -95 | -85 | -57 | -41 | -21 | -2 | -2 | -8 | -12 | -22 | -27 | -24 | -21 | -13 | -9 | -6 | -6 | -4 | -4 | -2 | 0 | - | -1 | -1 | -1 | -3 | -2 | -2 | -2 | - | -2 | -2 | -2 | -2 | - | - | - | - | 2 | 2 | 2 | 2 | - | - | 0 | -1 | -3 | -4 | -4 | -3 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | -2 | -2 | -2 | -2 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 35 | 34 | 25 | 33 | 32 | 32 | 32 | 32 | 31 | 29 | 27 | 25 | 25 | 25 | 25 | 25 | 286 | 286 | 286 | 287 | 24 | 23 | 22 | 20 | 20 | 19 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 124 | 124 | 124 | 124 | 51 | 51 | 51 | 51 | 131 | 131 | 131 | 131 | 104 | 104 | 104 | 104 | 165 | 165 | 164 | 164 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 11 | 11 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - |
Other Financial Activities |
Loading...
|
M | -6 | 87 | 89 | 352 | 366 | 468 | 245 | 172 | 271 | 171 | 171 | 121 | -4 | -5 | -14 | -44 | 221 | 223 | 229 | 280 | 25 | 5 | 131 | 116 | 105 | 127 | 92 | 148 | 221 | 221 | 143 | 83 | 6 | 7 | 9 | 9 | 14 | 16 | 3 | 13 | -2 | -6 | 111 | 121 | 168 | 249 | 171 | 151 | 119 | 60 | 64 | 67 | 71 | 61 | 43 | 41 | 36 | 24 | 39 | 46 | 43 | 47 | 19 | 12 | 17 | 23 | 194 | 273 | 271 | 322 | 202 | 54 | -18 | -159 | -281 | -273 | -240 | -193 | -152 | -122 | -96 | -74 | -44 | -81 | -110 | -145 | -181 | -138 | -91 | -75 | -80 | -45 | -82 | -32 | 5 | 0 | 41 | 41 | 55 | 43 | 43 | 33 | 10 | 28 | 38 | -3 | -4 | -15 | -59 | -40 | -57 | -80 | -47 | -59 | -28 | 4 | -34 | -40 | -73 | -106 | -67 | -27 | 6 | 30 | 20 | 10 | 0 | 0 | 0 | -14 | -20 | -20 | -21 | -8 | 9 | 14 | 15 | 15 | 5 |
Financing Cash Flow |
Loading...
|
M | -6 | 87 | 89 | 352 | 366 | 468 | 245 | 172 | 271 | 171 | 171 | 121 | -4 | -5 | -14 | -44 | 221 | 223 | 229 | 280 | 25 | 5 | 131 | 116 | 105 | 127 | 92 | 148 | 221 | 221 | 143 | 83 | 6 | 7 | 9 | 9 | 14 | 16 | 3 | 13 | -2 | -6 | 111 | 121 | 168 | 249 | 171 | 151 | 119 | 60 | 64 | 67 | 71 | 61 | 43 | 41 | 36 | 24 | 39 | 46 | 43 | 47 | 19 | 12 | 17 | 23 | 194 | 273 | 271 | 322 | 202 | 54 | -18 | -159 | -281 | -273 | -240 | -193 | -152 | -122 | -96 | -74 | -44 | -81 | -110 | -145 | -181 | -138 | -91 | -75 | -80 | -45 | -82 | -32 | 5 | 0 | 41 | 41 | 55 | 43 | 43 | 33 | 10 | 28 | 38 | -3 | -4 | -15 | -59 | -40 | -57 | -80 | -47 | -59 | -28 | 4 | -34 | -40 | -73 | -106 | -67 | -27 | 6 | 30 | 20 | 10 | 0 | 0 | 0 | -14 | -20 | -20 | -21 | -8 | 9 | 14 | 15 | 15 | 5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -1 | -2 | -2 | -2 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | 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 | 11 | 12 | 9 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 9 | 9 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 3 | 3 | 4 | 2 | 3 | 2 | 2 | 4 | 5 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -5 | -8 | -14 | -22 | -23 | -26 | -26 | -17 | -12 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -6 | -8 | -8 | -8 | -7 | -8 | -8 | -7 | -5 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -3 | -5 | -6 | -7 | -6 | -5 | -4 | -3 | -2 | - | - | - | -1 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -7 | 0 | 0 | -8 | -74 | -110 | -162 | -201 | -135 | -104 | -101 | -62 | -62 | -65 | -18 | -9 | -30 | -42 | -68 | -92 | -93 | -72 | -46 | -21 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | -6 | -6 | -3 | -8 | -14 | -28 | -46 | -46 | -47 | -34 | -14 | -9 | 6 | 6 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | - | - | - | - | 3 | -4 | -40 | -69 | -100 | -123 | -115 | -104 | -95 | -85 | -57 | -41 | -21 | -2 | -2 | -8 | -12 | -22 | -27 | -24 | -21 | -13 | -9 | -6 | -6 | -4 | -4 | -2 | 0 | - | -1 | -1 | -1 | -3 | -2 | -2 | -2 | - | -2 | -2 | -2 | -2 | - | - | - | - | 2 | 2 | 2 | 2 | - | - | 0 | -1 | -3 | -4 | -4 | -3 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | -2 | -2 | -2 | -2 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,197 | 1,320 | 1,016 | 1,582 | 1,589 | 1,570 | 1,465 | 1,346 | 1,457 | 1,294 | 1,129 | 1,028 | 798 | 728 | 702 | 599 | 642 | 619 | 608 | 626 | 587 | 653 | 675 | 720 | 683 | 646 | 636 | 653 | 641 | 632 | 697 | 705 | 780 | 854 | 870 | 887 | 870 | 851 | 793 | 753 | 736 | 675 | 636 | 620 | 586 | 555 | 555 | 594 | 614 | 671 | 658 | 695 | 714 | 720 | 728 | 694 | 701 | 648 | 672 | 734 | 742 | 799 | 799 | 683 | 601 | 559 | 567 | 583 | 660 | 703 | 683 | 683 | 650 | 636 | 680 | 705 | 731 | 731 | 700 | 671 | 609 | 533 | 423 | 347 | 316 | 307 | 337 | 373 | 379 | 394 | 416 | 399 | 398 | 393 | 355 | 325 | 263 | 199 | 185 | 174 | 199 | 228 | 229 | 235 | 226 | 217 | 220 | 212 | 212 | 211 | 200 | 181 | 161 | 140 | 114 | 94 | 83 | 83 | 97 | 117 | 85 | 65 | 43 | 22 | 50 | 61 | 65 | 70 | 74 | 74 | 78 | 73 | 68 | 67 | 59 | 49 | 33 | 18 | 4 |
Free Cash Flow |
Loading...
|
M | -99 | -124 | -174 | -178 | -135 | -59 | -43 | 6 | -10 | -38 | -61 | -88 | 10 | 33 | 101 | 142 | 64 | 6 | -35 | -47 | -89 | -102 | -156 | -155 | -61 | -35 | -27 | -37 | -161 | -225 | -216 | -203 | -128 | -84 | -104 | -103 | -106 | -90 | -41 | -34 | 5 | 21 | 19 | 30 | 27 | -30 | -58 | -28 | -66 | -38 | 9 | 0 | 20 | 52 | 23 | 24 | 56 | 17 | 38 | 68 | 34 | 53 | 63 | 54 | 113 | 95 | -21 | -87 | -155 | -116 | -93 | -112 | -160 | -242 | -192 | -186 | -114 | -68 | -59 | 4 | 41 | 49 | 4 | -15 | -58 | -83 | -21 | 20 | 13 | 56 | 62 | 27 | 40 | 1 | -43 | -60 | -88 | -123 | -129 | -126 | -129 | -121 | -103 | -110 | -112 | -90 | -80 | -60 | -30 | -14 | -6 | -11 | -15 | -38 | -49 | -60 | -51 | -60 | -46 | -35 | -39 | -33 | -39 | -40 | -27 | -14 | -1 | 9 | 15 | 23 | 24 | 27 | 27 | 30 | 36 | 27 | 17 | 8 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email