Cash Flow Statement | Trend | Unit | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 | 1992-07-31 | 1992-04-30 | 1992-01-31 | 1991-10-31 | 1991-07-31 | 1991-04-30 | 1991-01-31 | 1990-10-31 | 1990-07-31 | 1990-04-30 | 1990-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 45 | 63 | 98 | 52 | 39 | 49 | 57 | 49 | 76 | 34 | -14 | 31 | 75 | 53 | 56 | -137 | 28 | 48 | 37 | 30 | 13 | 9 | 34 | 25 | 28 | -3 | 33 | 32 | 16 | 9 | 33 | 7 | 14 | 17 | 2 | 18 | 18 | 28 | 19 | 15 | 13 | 24 | 16 | 19 | 13 | 28 | 13 | 12 | 11 | 18 | 28 | 14 | 8 | 21 | 21 | 9 | 13 | 15 | 12 | 13 | 15 | 12 | 16 | 11 | 6 | 15 | 12 | 17 | 9 | 62 | 17 | 10 | 18 | 4 | 22 | 10 | 8 | 3 | 13 | 7 | 7 | 64 | 12 | 10 | 4 | 12 | 13 | 14 | 8 | -1 | 13 | 12 | 8 | 14 | 12 | 10 | 8 | 13 | 11 | 8 | 7 | 12 | 10 | 7 | 6 | 9 | 7 | 6 | 5 | 7 | 6 | 5 | 4 | 6 | 5 | 4 | 3 | 5 | 4 | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 3 | 3 | 2 | 4 | 3 | 3 | 2 | 2 | 3 | 2 | 3 |
Depreciation and Amortization |
Loading...
|
M | 27 | 29 | 30 | 31 | 31 | 30 | 27 | 27 | 28 | 24 | 22 | 22 | 22 | 23 | 24 | 25 | 24 | 26 | 28 | 27 | 27 | 26 | 29 | 29 | 29 | 27 | 15 | 15 | 14 | 14 | 14 | 15 | 14 | 14 | 15 | 14 | 14 | 15 | 14 | 14 | 14 | 14 | 15 | 16 | 16 | 12 | 13 | 13 | 13 | 14 | 13 | 13 | 13 | 10 | 9 | 9 | 8 | 9 | 9 | 8 | 7 | 10 | 5 | 7 | 6 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 6 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 3 | 2 | -38 | -6 | -2 | -7 | -328 | -6 | -2 | -1 | 6 | -3 | 2 | 17 | 5 | 181 | 2 | 2 | 2 | 1 | 4 | 50 | 0 | 28 | 2 | -38 | -54 | -17 | -2 | 20 | -1 | 9 | -21 | 4 | -2 | -3 | 2 | 1 | 0 | 1 | 0 | -1 | -1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 2 | 1 | 2 | 2 | 1 | 5 | 4 | -3 | 4 | 10 | 14 | 5 | -2 | 9 | 2 | 1 | 2 | 2 | 4 | 0 | 1 | 0 | -22 | - | 0 | 1 | 0 | 1 | 1 | 1 | -29 | -50 | 5 | 2 | 2 | 4 | 6 | 1 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | -8 | 0 | 0 | - | 2 | 0 | 0 | -3 |
Operating Cash Flow |
Loading...
|
M | 0 | 139 | 149 | 26 | -71 | 117 | 41 | -44 | -94 | 56 | 88 | 126 | 45 | 199 | 131 | 162 | -34 | 149 | 58 | 96 | -39 | 114 | 74 | 100 | 34 | -20 | -23 | 59 | -11 | 8 | 17 | 87 | -31 | 44 | 62 | 71 | -32 | 64 | 19 | 77 | -39 | 51 | 46 | 49 | -11 | 67 | 28 | 44 | 12 | 75 | 52 | 32 | 1 | 70 | 36 | 53 | -9 | 64 | 9 | 41 | 26 | 32 | 16 | 46 | -25 | 64 | 19 | 7 | -36 | 98 | 30 | 14 | 23 | 23 | 1 | -1 | 15 | 21 | 7 | 22 | -16 | 11 | 26 | 5 | 18 | 48 | 23 | 28 | 12 | 12 | 29 | 8 | 17 | -5 | 27 | -19 | 16 | 14 | 1 | 2 | 18 | 21 | 6 | 2 | 3 | 2 | 7 | 4 | 15 | 2 | 10 | 3 | 1 | 8 | 12 | -6 | 0 | 12 | 9 | -2 | 4 | 2 | 3 | 4 | 8 | 6 | 6 | -2 | -6 | 4 | 3 | 4 | -5 | 5 | 1 | -1 | -2 |
Capital Expenditures |
Loading...
|
M | -14 | -18 | -11 | -10 | -14 | -13 | -18 | -10 | -10 | -11 | -8 | -8 | -7 | -9 | -10 | -8 | -12 | -15 | -17 | -16 | -12 | -14 | -15 | -12 | -11 | -15 | -14 | -17 | -11 | -17 | -12 | -9 | -7 | -5 | -7 | -8 | -6 | -9 | -9 | -10 | -10 | -11 | -11 | -6 | -4 | -4 | -7 | -5 | -12 | -6 | -6 | -5 | -5 | -5 | -7 | -5 | -7 | -3 | -5 | -4 | -5 | -7 | -9 | -8 | -10 | -6 | -9 | -4 | -3 | -3 | -3 | -5 | -3 | -3 | -6 | -5 | -5 | -2 | -3 | -4 | -2 | -4 | -2 | -3 | -3 | -4 | -52 | -2 | -2 | -3 | -5 | -5 | -3 | -6 | -5 | -4 | -4 | -5 | -5 | -5 | -4 | -3 | -2 | -4 | -2 | -5 | -4 | -3 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -3 | -2 | -1 | -2 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -1 | -2 | -1 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 2 | 0 | 1 | -135 | 0 | -53 | -3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 4 | 1 | 0 | 0 | 0 | 2 | 0 | 2 | -4 | -832 | 37 | 0 | -18 | -12 | 0 | -3 | -81 | 132 | -15 | -3 | 3 | -34 | 1 | -11 | 0 | -8 | 1 | -4 | -188 | 2 | -5 | 1 | 1 | 0 | 2 | 0 | -292 | 2 | 2 | 1 | 1 | 2 | 3 | 2 | 0 | 35 | 3 | 1 | 0 | 3 | 2 | 2 | 1 | 2 | 2 | 1 | 0 | 34 | 34 | 1 | 1 | 1 | 1 | 0 | 0 | 115 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | 13 | 14 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 2 | 0 | 1 | -135 | 0 | -53 | -3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 4 | 1 | 0 | 0 | 0 | 2 | 0 | 2 | -4 | -832 | 37 | 0 | -18 | -12 | 0 | -3 | -81 | 132 | -15 | -3 | 3 | -34 | 1 | -11 | 0 | -8 | 1 | -4 | -188 | 2 | -5 | 1 | 1 | 0 | 2 | 0 | -292 | 2 | 2 | 1 | 1 | 2 | 3 | 2 | 0 | 35 | 3 | 1 | 0 | 3 | 2 | 2 | 1 | 2 | 2 | 1 | 0 | 34 | 34 | 1 | 1 | 1 | 1 | 0 | 0 | 115 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | 13 | 14 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -24 | -60 | -19 | 124 | 77 | 39 | 153 | 127 | 230 | 8 | -48 | -38 | -23 | -432 | 346 | 64 | -125 | -21 | -47 | 56 | -96 | -74 | -78 | -1 | 897 | 0 | -16 | 45 | 27 | 17 | -71 | 136 | -150 | -2 | -62 | 42 | 4 | -12 | -45 | 57 | -32 | -35 | -43 | 213 | -37 | -14 | -30 | -4 | -76 | -25 | -35 | 290 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -10 | -111 | -27 | -12 | -13 | -23 | -31 | -30 | -13 | -8 | -8 | -6 | -7 | 0 | -6 | -5 | -2 | -1 | 1 | -1 | -2 | 0 | 0 | 0 | 0 | -2 | 1 | 1 | -8 | -15 | -10 | -10 | -11 | -11 | -12 | -8 | 5 | -10 | -10 | 2 | 2 | 230 | 8 | 1 | 1 | -12 | 2 | 6 | 2 | 0 | 2 | 2 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -12 | - | - | - | - | -27 | - | - | - | -9 | - | -2 | -18 | -3 | - | -9 | -7 | - | - | - | - | - | - | - | - | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 14 | 14 | 15 | 15 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 16 | 16 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 1 | 1 | 1 | - | - |
Other Financial Activities |
Loading...
|
M | 31 | 1 | 1 | 312 | 259 | 490 | 275 | 250 | -8 | 331 | 25 | 16 | -12 | 26 | 14 | 0 | 430 | 534 | 565 | 300 | 364 | 289 | 428 | 162 | 301 | 1,177 | 244 | 245 | 3 | 6 | 4 | 6 | 5 | 5 | 1 | 1 | 232 | 0 | 4 | 242 | 296 | -1 | 181 | 166 | 429 | 171 | 202 | 195 | 217 | 134 | 187 | 132 | 437 | 151 | 76 | 91 | 141 | 113 | 187 | 171 | 173 | -55 | -17 | -15 | 316 | -31 | -9 | -9 | -6 | 46 | -4 | -14 | -8 | -8 | 18 | -4 | -19 | -5 | -5 | -49 | 2 | 93 | -6 | -5 | -17 | -19 | 18 | -25 | -2 | -9 | -30 | 5 | -14 | 9 | -18 | 27 | 0 | -9 | 7 | 5 | -11 | -17 | -1 | 2 | 0 | 21 | 0 | -2 | -8 | 1 | 59 | -56 | 8 | -3 | -6 | 8 | 4 | -3 | -7 | 10 | 0 | 7 | -1 | -3 | -5 | -4 | -5 | 3 | 8 | -20 | -3 | 3 | 8 | -4 | 1 | 1 | 2 |
Financing Cash Flow |
Loading...
|
M | 31 | 1 | 1 | 312 | 259 | 490 | 275 | 250 | -8 | 331 | 25 | 16 | -12 | 26 | 14 | 0 | 430 | 534 | 565 | 300 | 364 | 289 | 428 | 162 | 301 | 1,177 | 244 | 245 | 3 | 6 | 4 | 6 | 5 | 5 | 1 | 1 | 232 | 0 | 4 | 242 | 296 | -1 | 181 | 166 | 429 | 171 | 202 | 195 | 217 | 134 | 187 | 132 | 437 | 151 | 76 | 91 | 141 | 113 | 187 | 171 | 173 | -55 | -17 | -15 | 316 | -31 | -9 | -9 | -6 | 46 | -4 | -14 | -8 | -8 | 18 | -4 | -19 | -5 | -5 | -49 | 2 | 93 | -6 | -5 | -17 | -19 | 18 | -25 | -2 | -9 | -30 | 5 | -14 | 9 | -18 | 27 | 0 | -9 | 7 | 5 | -11 | -17 | -1 | 2 | 0 | 21 | 0 | -2 | -8 | 1 | 59 | -56 | 8 | -3 | -6 | 8 | 4 | -3 | -7 | 10 | 0 | 7 | -1 | -3 | -5 | -4 | -5 | 3 | 8 | -20 | -3 | 3 | 8 | -4 | 1 | 1 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | -1 | -1 | 2 | - | 1 | 0 | 1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 70 | 98 | 71 | 99 | 73 | 64 | 49 | 47 | 63 | 505 | 436 | 378 | 394 | 229 | 556 | 70 | 59 | 61 | 54 | 31 | 39 | 46 | 70 | 69 | 63 | 48 | 56 | 43 | 56 | 52 | 46 | 56 | 56 | 51 | 30 | 39 | 37 | 25 | 38 | 34 | 33 | 39 | 38 | 36 | 43 | 22 | 25 | 18 | 26 | 40 | 23 | 31 | 39 | 33 | 21 | 21 | 34 | 24 | 26 | 12 | 1 | 5 | 17 | 3 | 136 | 107 | 99 | 91 | 134 | 52 | 25 | 32 | 43 | 43 | 53 | 63 | 63 | 50 | 60 | 91 | 111 | 27 | 11 | 11 | 19 | 3 | 3 | 8 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 6 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 7 | 0 | 2 | 1 | 2 | - | 1 | 6 | 2 | - | - | 2 | 3 | - | 3 | 2 | 2 | - | 1 | 3 | 3 |
Ending Cash |
Loading...
|
M | 58 | 70 | 98 | 83 | 88 | 73 | 64 | 49 | 47 | 63 | 505 | 436 | 378 | 394 | 229 | 556 | 70 | 59 | 61 | 54 | 31 | 39 | 46 | 70 | 69 | 63 | 48 | 56 | 43 | 56 | 52 | 46 | 56 | 56 | 51 | 30 | 39 | 37 | 25 | 38 | 34 | 33 | 39 | 38 | 36 | 43 | 22 | 25 | 18 | 26 | 40 | 23 | 31 | 39 | 33 | 21 | 21 | 34 | 24 | 26 | 12 | 1 | 5 | 17 | 3 | 136 | 107 | 99 | 91 | 134 | 52 | 25 | 57 | 57 | 43 | 53 | 63 | 63 | 50 | 60 | 91 | 111 | 27 | 11 | 11 | 19 | 3 | 3 | 8 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 6 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 7 | 0 | 2 | 1 | -4 | -1 | 1 | 6 | 1 | 0 | 0 | 2 | -2 | 0 | 3 | 2 | 0 | -2 | 1 | 3 |
Stock-Based Compensation |
Loading...
|
M | 8 | 8 | 8 | 8 | 7 | 6 | 8 | 8 | 9 | 8 | 8 | 9 | 9 | 9 | 7 | -1 | 5 | 4 | 5 | 4 | 5 | 4 | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 2 | 4 | 3 | 4 | 4 | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | -1 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -10 | -111 | -27 | -12 | -13 | -23 | -31 | -30 | -13 | -8 | -8 | -6 | -7 | 0 | -6 | -5 | -2 | -1 | 1 | -1 | -2 | 0 | 0 | 0 | 0 | -2 | 1 | 1 | -8 | -15 | -10 | -10 | -11 | -11 | -12 | -8 | 5 | -10 | -10 | 2 | 2 | 230 | 8 | 1 | 1 | -12 | 2 | 6 | 2 | 0 | 2 | 2 | 6 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -12 | - | - | - | - | -27 | - | - | - | -9 | - | -2 | -18 | -3 | - | -9 | -7 | - | - | - | - | - | - | - | - | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 559 | 493 | 553 | 584 | 380 | 208 | 266 | 228 | 210 | 115 | 495 | 435 | 457 | 455 | 435 | 774 | 414 | 373 | 442 | 430 | 433 | 379 | 471 | 512 | 519 | 478 | 359 | 321 | 318 | 395 | 358 | 335 | 388 | 379 | 444 | 440 | 471 | 401 | 405 | 408 | 425 | 356 | 344 | 345 | 361 | 294 | 300 | 294 | 295 | 291 | 323 | 314 | 316 | 275 | 282 | 286 | 296 | 278 | 266 | 260 | 280 | 274 | 317 | 297 | 294 | 353 | 357 | 345 | 324 | 312 | 262 | 242 | 246 | 246 | 247 | 246 | 235 | 232 | 214 | 213 | 250 | 244 | 211 | 194 | 189 | 211 | 219 | 231 | 237 | 230 | 220 | 250 | 236 | 224 | 216 | 204 | 184 | 184 | 177 | 159 | 168 | 166 | 161 | 147 | 146 | 138 | 134 | 123 | 123 | 120 | 107 | 109 | 100 | 96 | 97 | 93 | 92 | 90 | 84 | 78 | 81 | 77 | 82 | 80 | 75 | 75 | 72 | 71 | 68 | 62 | 67 | 63 | 65 | 66 | 65 | 64 | 61 |
Free Cash Flow |
Loading...
|
M | -14 | 121 | 138 | 16 | -85 | 104 | 23 | -54 | -103 | 45 | 79 | 118 | 39 | 190 | 121 | 155 | -46 | 134 | 41 | 80 | -51 | 100 | 59 | 88 | 23 | -35 | -37 | 43 | -22 | -8 | 5 | 79 | -38 | 39 | 55 | 64 | -39 | 55 | 10 | 67 | -49 | 40 | 35 | 43 | -16 | 63 | 21 | 39 | 0 | 70 | 45 | 27 | -4 | 65 | 29 | 48 | -16 | 61 | 4 | 37 | 21 | 25 | 6 | 38 | -35 | 58 | 10 | 3 | -39 | 95 | 27 | 10 | 20 | 20 | -4 | -6 | 10 | 19 | 3 | 18 | -19 | 7 | 24 | 3 | 15 | 44 | -29 | 26 | 10 | 9 | 24 | 2 | 14 | -11 | 21 | -23 | 12 | 9 | -5 | -2 | 14 | 17 | 4 | -2 | 1 | -2 | 3 | 1 | 13 | 0 | 8 | 0 | -2 | 5 | 9 | -8 | -3 | 11 | 7 | -5 | 1 | 1 | 2 | 2 | 7 | 5 | 5 | -3 | -8 | 4 | 2 | 2 | -7 | 5 | -1 | -2 | -6 |
StockViz Staff
September 16, 2024
Any question? Send us an email