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 | -132 | -2 | 139 | 240 | -142 | 22 | 40 | 139 | -143 | 18 | 194 | 397 | -131 | -447 | -431 | -214 | -232 | 181 | 322 | 262 | 4 | 23 | 217 | 193 | 4 | 373 | 266 | 296 | 99 | 114 | 256 | 260 | 184 | 191 | 274 | 234 | 149 | 148 | 198 | 165 | 94 | 78 | 289 | 104 | 37 | 44 | 163 | 68 | 41 | 64 | 78 | 29 | 74 | 65 | 122 | 59 | 5 | 24 | 88 | 29 | -19 | -75 | -88 | 63 | -36 | 3 | 86 | 46 | -10 | -12 | -17 | 56 | -79 | -54 | 89 | 40 | -81 | -50 | 79 | -2 | -43 | -16 | 41 | 45 | -56 | -43 | 13 | -54 | -34 | -40 | 25 | 5 | -33 | -29 | 16 | 7 | -8 | 17 | 55 | 42 | 20 | 27 | 45 | 39 | 13 | 15 | 42 | 21 | -6 | -6 | 33 | 18 | -7 | -1 | 27 | 7 | -16 | -5 | 24 | 10 | -6 | -20 | 8 | -4 | -15 | -45 | -2 | -18 | -16 | -1 | 17 | 5 | -10 | -10 | 20 | 10 | -2 | 2 | 24 |
Depreciation and Amortization |
Loading...
|
M | 126 | 121 | 113 | 113 | 104 | 105 | 104 | 104 | 102 | 100 | 99 | 98 | 97 | 100 | 105 | 107 | 108 | 106 | 106 | 105 | 106 | 108 | 99 | 97 | 94 | 97 | 95 | 90 | 90 | 82 | 101 | 92 | 88 | 84 | 81 | 79 | 76 | 76 | 75 | 73 | 70 | 67 | 67 | 67 | 69 | 69 | 66 | 66 | 64 | 63 | 62 | 62 | 60 | 59 | 58 | 58 | 56 | 57 | 56 | 54 | 53 | 52 | 52 | 52 | 49 | 45 | 47 | 44 | 42 | 43 | 41 | 37 | 37 | 38 | 36 | 35 | 34 | 51 | 49 | 50 | 55 | 56 | 48 | 51 | 48 | 47 | 50 | 51 | 47 | 63 | 42 | 49 | 51 | 48 | 47 | 40 | 36 | 234 | -35 | -34 | -31 | 201 | -30 | -28 | -28 | 180 | -26 | -26 | -25 | 178 | -26 | -26 | -25 | 162 | -23 | -24 | -23 | 135 | -20 | -20 | -18 | -15 | -15 | -15 | -14 | -15 | -14 | -14 | -14 | 8 | -21 | -20 | -19 | -46 | 13 | -14 | -13 | -13 | -12 |
Non-Cash Items (Other) |
Loading...
|
M | 349 | 255 | 157 | 207 | 120 | 98 | 155 | 146 | 133 | 112 | 101 | 83 | 67 | 658 | -76 | -293 | 204 | - | - | - | -2 | - | - | - | -2 | - | - | - | -48 | - | - | - | 8 | - | - | - | 6 | - | - | - | -9 | -192 | - | - | -18 | - | - | - | -26 | - | 2 | 27 | 10 | -28 | 10 | 3 | 81 | -39 | -3 | -23 | 5 | -18 | 165 | -145 | -4 | 134 | -79 | 21 | 97 | 90 | 35 | 169 | 67 | 25 | -42 | -30 | 11 | -2 | -10 | -44 | 30 | -52 | 2 | -51 | 0 | -6 | 6 | 46 | -1 | 26 | -15 | -36 | 51 | -171 | 108 | -21 | 45 | -225 | 51 | 124 | 73 | -213 | 85 | 89 | 83 | -204 | 78 | 64 | 78 | -152 | 132 | 23 | 78 | -141 | 47 | 48 | 45 | -114 | 39 | 39 | 36 | 36 | 41 | 32 | 36 | 38 | 36 | 36 | 38 | 18 | 41 | 40 | 38 | 100 | -34 | 31 | 26 | 25 | 23 |
Operating Cash Flow |
Loading...
|
M | 292 | -53 | 271 | 610 | 222 | 9 | 174 | 948 | 287 | 129 | -106 | 840 | 167 | -350 | -205 | 288 | 33 | 341 | 348 | 565 | 468 | 209 | 260 | 420 | 306 | 233 | 273 | 614 | 470 | 180 | 307 | 374 | 525 | 355 | 340 | 375 | 514 | 138 | 257 | 393 | 242 | 159 | 230 | 380 | 212 | 116 | 182 | 272 | 183 | 87 | 240 | 250 | 119 | 47 | 173 | 279 | 55 | 0 | 180 | 111 | 15 | 23 | 37 | 70 | 34 | 109 | 106 | 203 | 64 | 61 | 152 | 152 | 85 | 92 | 90 | 94 | -3 | 51 | 95 | 167 | 22 | 83 | 86 | 192 | -5 | 8 | 35 | 111 | -30 | 9 | 146 | 69 | 54 | 14 | 99 | 102 | 50 | 6 | 91 | 156 | 76 | 7 | 112 | 117 | 74 | -22 | 115 | 76 | 37 | 1 | 83 | 95 | 44 | -9 | 60 | 58 | 16 | -2 | 46 | 64 | 36 | -30 | 15 | 59 | 5 | -18 | 15 | 29 | -6 | 15 | 24 | 51 | -7 | 37 | 21 | 43 | 3 | 7 | 50 |
Capital Expenditures |
Loading...
|
M | -57 | -503 | -357 | -510 | -124 | -724 | -315 | -344 | -288 | -102 | -88 | -75 | -27 | -2 | -36 | -49 | -119 | -169 | -194 | -218 | -115 | -406 | -131 | -188 | -235 | -185 | -329 | -296 | -216 | -169 | -169 | -221 | -119 | -163 | -109 | -280 | -279 | -135 | -209 | -257 | -93 | -171 | -137 | -155 | -103 | -234 | -85 | -157 | -98 | -93 | -53 | -92 | -149 | -29 | -42 | -86 | -26 | -91 | -39 | -82 | -226 | -2 | -126 | -140 | -144 | -175 | -186 | -219 | -254 | -165 | -217 | -127 | -173 | -108 | -72 | -137 | -114 | -44 | -48 | -39 | -68 | -49 | -73 | -141 | -108 | -94 | -68 | -28 | -11 | -32 | -67 | -145 | -139 | -112 | -110 | -125 | -102 | -276 | -140 | -78 | -71 | -286 | -91 | -128 | -109 | -169 | -105 | -133 | -32 | -109 | -21 | -119 | -21 | -56 | -12 | -14 | -21 | -47 | -13 | -40 | -89 | -4 | -7 | -9 | -9 | -30 | -49 | -130 | -69 | -13 | -54 | -15 | -62 | -156 | -43 | -63 | -21 | -3 | -39 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 181 | 155 | 184 | 453 | 59 | -416 | 327 | 37 | 215 | -452 | -5 | 248 | -1 | 2 | 8 | 4 | 12 | 20 | 5 | 11 | 26 | 2 | 8 | 37 | 28 | 10 | 0 | -1,951 | 2 | 2 | 1 | 54 | -3 | 0 | 2 | 14 | -2 | -9 | 7 | 4 | 0 | 1 | -7 | 10 | 0 | 1 | 0 | 0 | 53 | -15 | -17 | 0 | 5 | 4 | 1 | - | - | - | - | 18 | 13 | 7 | 7 | 61 | 58 | 45 | 2 | 20 | 20 | 4 | 2 | 7 | 78 | 4 | 3 | 26 | 7 | 4 | 2 | - | - | - | - | 36 | 32 | 35 | 22 | 48 | 55 | 51 | 45 | 43 | 40 | 39 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 181 | 155 | 184 | 453 | 59 | -416 | 327 | 37 | 215 | -452 | -5 | 248 | -1 | 2 | 8 | 4 | 12 | 20 | 5 | 11 | 26 | 2 | 8 | 37 | 28 | 10 | 0 | -1,951 | 2 | 2 | 1 | 54 | -3 | 0 | 2 | 14 | -2 | -9 | 7 | 4 | 0 | 1 | -7 | 10 | 0 | 1 | 0 | 0 | 53 | -15 | -17 | 0 | 5 | 4 | 1 | - | - | - | - | 18 | 13 | 7 | 7 | 61 | 58 | 45 | 2 | 20 | 20 | 4 | 2 | 7 | 78 | 4 | 3 | 26 | 7 | 4 | 2 | - | - | - | - | 36 | 32 | 35 | 22 | 48 | 55 | 51 | 45 | 43 | 40 | 39 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 220 | -53 | -96 | -52 | -94 | -69 | -170 | -112 | -541 | -392 | 74 | -344 | 1,203 | 375 | 765 | -212 | -118 | -139 | -139 | 76 | -286 | -138 | -120 | -132 | -106 | -58 | -101 | 342 | 1,510 | -21 | -36 | -23 | -35 | -23 | -35 | -22 | -33 | 24 | -37 | -73 | - | - | -88 | -35 | -75 | -57 | -59 | -85 | -16 | -36 | -89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -20 | -67 | -13 | -39 | -18 | 0 | - | - | - | 0 | 0 | 0 | 0 | -31 | -31 | -31 | -31 | -22 | -28 | -12 | -13 | -13 | -12 | -13 | -12 | -25 | -28 | -22 | 0 | 0 | 0 | -66 | -127 | -124 | -119 | -160 | -102 | -106 | -159 | -53 | -30 | -76 | -32 | -32 | -19 | -8 | -25 | -18 | -9 | -18 | -28 | -7 | -26 | -14 | -5 | -16 | -11 | - | -12 | -12 | - | 49 | - | -8 | -41 | -58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27 | - | -33 | - | 38 | - | - | - | 0 | 47 | 115 | 99 | -70 | 66 | 0 | -70 | -5 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 45 | 45 | 45 | 45 | 44 | 43 | 43 | 43 | 40 | 39 | 40 | 39 | 37 | 37 | 37 | 37 | 34 | 34 | 34 | 34 | 24 | 26 | 26 | 26 | 17 | 17 | 17 | 17 | 14 | 14 | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 2 | 2 | 2 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -32 | -150 | 283 | 41 | -114 | 23 | 4 | 31 | 2 | 23 | -3 | 203 | 197 | 22 | 1,308 | 472 | -5 | 3 | 14 | 2 | 24 | -4 | 18 | -304 | 15 | 1 | 15 | 1 | 11 | 501 | 1,551 | 4 | 13 | 4 | 16 | 1 | 14 | -24 | -36 | 3 | 16 | 6 | -9 | -6 | 8 | 194 | 5 | 66 | 0 | 13 | 107 | 2 | -7 | 5 | 5 | 0 | -14 | 83 | 29 | 99 | 294 | 98 | 256 | 239 | 292 | 86 | -5 | 33 | 164 | 75 | 59 | 67 | 122 | 74 | -97 | 20 | 229 | -209 | -30 | 32 | 63 | 32 | 32 | 60 | 150 | 33 | 11 | 18 | 7 | 25 | 223 | 107 | 30 | 220 | 119 | -100 | -52 | 232 | 30 | -145 | -43 | 58 | 83 | 179 | 83 | 151 | 100 | 156 | 28 | 113 | 28 | -94 | 57 | 151 | -2 | 130 | 4 | 45 | 0 | 28 | 78 | 19 | 1 | 18 | 0 | 17 | 120 | 175 | 46 | 2 | 9 | -20 | -19 | 28 | -81 | 12 | 5 | -92 | 0 |
Financing Cash Flow |
Loading...
|
M | -32 | -150 | 283 | 41 | -114 | 23 | 4 | 31 | 2 | 23 | -3 | 203 | 197 | 22 | 1,308 | 472 | -5 | 3 | 14 | 2 | 24 | -4 | 18 | -304 | 15 | 1 | 15 | 1 | 11 | 501 | 1,551 | 4 | 13 | 4 | 16 | 1 | 14 | -24 | -36 | 3 | 16 | 6 | -9 | -6 | 8 | 194 | 5 | 66 | 0 | 13 | 107 | 2 | -7 | 5 | 5 | 0 | -14 | 83 | 29 | 99 | 294 | 98 | 256 | 239 | 292 | 86 | -5 | 33 | 164 | 75 | 59 | 67 | 122 | 74 | -97 | 20 | 229 | -209 | -30 | 32 | 63 | 32 | 32 | 60 | 150 | 33 | 11 | 18 | 7 | 25 | 223 | 107 | 30 | 220 | 119 | -100 | -52 | 232 | 30 | -145 | -43 | 58 | 83 | 179 | 83 | 151 | 100 | 156 | 28 | 113 | 28 | -94 | 57 | 151 | -2 | 130 | 4 | 45 | 0 | 28 | 78 | 19 | 1 | 18 | 0 | 17 | 120 | 175 | 46 | 2 | 9 | -20 | -19 | 28 | -81 | 12 | 5 | -92 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 281 | 647 | 557 | 537 | 369 | 719 | 802 | 652 | 494 | 519 | 1,042 | 1,092 | 1,386 | 1,867 | 1,520 | 822 | 232 | 249 | 254 | 225 | 114 | 184 | 108 | 183 | 197 | 144 | 198 | 183 | 328 | 1,818 | 81 | 78 | 73 | 88 | 45 | 51 | 107 | 34 | 22 | 90 | 80 | 41 | 57 | 95 | 122 | 28 | 35 | 48 | 102 | 68 | 67 | 60 | 90 | 129 | 108 | 118 | 164 | 170 | 163 | 237 | 283 | 259 | 179 | 212 | 204 | 80 | 158 | 161 | 231 | 152 | 141 | 141 | 74 | 27 | 31 | 272 | 54 | 223 | 206 | 165 | 193 | 222 | 115 | 206 | 269 | 308 | 270 | 354 | 490 | 31 | 36 | 85 | 101 | 138 | 120 | 126 | 133 | 77 | 68 | 61 | 29 | 192 | 153 | 78 | 103 | 99 | 82 | 18 | 49 | 52 | 53 | 65 | 26 | 58 | 129 | 4 | 12 | 31 | 49 | 28 | 27 | - | - | - | 7 | 88 | 98 | 59 | 19 | 47 | 88 | 105 | 29 | - | 9 | 20 | 13 | - | - |
Ending Cash |
Loading...
|
M | 885 | 281 | 674 | 557 | 537 | 369 | 719 | 802 | 652 | 494 | 519 | 1,042 | 1,092 | 1,386 | 1,867 | 1,520 | 822 | 232 | 249 | 254 | 225 | 114 | 184 | 108 | 183 | 194 | 144 | 198 | 183 | 328 | 1,818 | 81 | 78 | 73 | 88 | 45 | 51 | 107 | 34 | 22 | 90 | 80 | 41 | 57 | 95 | 122 | 28 | 35 | 48 | 102 | 68 | 67 | 60 | 90 | 129 | 108 | 118 | 164 | 170 | 163 | 237 | 283 | 259 | 179 | 212 | 204 | 80 | 158 | 161 | 231 | 152 | 141 | 141 | 74 | 27 | 31 | 272 | 54 | 223 | 206 | 165 | 193 | 222 | 115 | 206 | 269 | 308 | 270 | 354 | 490 | 31 | 36 | 85 | 101 | 138 | 120 | 126 | 133 | 77 | 68 | 61 | 29 | 192 | 153 | 78 | 103 | 99 | 82 | 18 | 49 | 52 | 53 | 65 | 26 | 58 | 129 | 4 | 12 | 31 | 49 | 28 | 30 | -10 | -20 | -2 | 7 | 88 | 98 | 59 | -15 | 47 | 88 | 105 | 142 | -13 | 9 | 20 | -10 | -5 |
Stock-Based Compensation |
Loading...
|
M | 19 | 59 | 17 | 33 | 23 | 9 | 13 | 15 | 5 | 16 | 11 | 12 | 12 | 10 | 7 | -2 | 9 | 9 | 4 | 5 | 11 | 13 | 17 | 9 | 8 | 12 | 18 | 12 | 13 | 7 | 6 | 4 | 9 | 3 | 8 | 5 | 9 | -21 | 6 | 17 | 4 | 6 | 9 | 3 | 14 | 2 | 2 | 0 | 5 | 7 | 2 | 3 | 5 | 3 | 2 | 4 | 5 | 2 | 3 | 2 | 5 | 3 | 5 | 3 | 3 | 6 | -9 | 12 | -13 | -67 | 67 | -133 | 137 | 55 | -22 | 8 | 1 | 19 | -59 | 53 | 2 | 53 | 0 | 53 | - | - | 0 | - | - | - | - | 0 | 1 | 1 | - | - | 0 | - | 1 | 0 | 0 | 1 | 1 | - | - | -1 | 0 | 0 | -1 | -6 | -4 | 0 | 1 | - | 3 | 1 | - | 0 | 0 | -1 | - | 16 | -1 | 0 | -1 | 27 | 1 | 0 | - | -2 | 0 | 1 | 0 | -2 | - | - | - | 0 | -1 |
Issuance/Purchase of Shares |
|
M | -20 | -67 | -13 | -39 | -18 | 0 | - | - | - | 0 | 0 | 0 | 0 | -31 | -31 | -31 | -31 | -22 | -28 | -12 | -13 | -13 | -12 | -13 | -12 | -25 | -28 | -22 | 0 | 0 | 0 | -66 | -127 | -124 | -119 | -160 | -102 | -106 | -159 | -53 | -30 | -76 | -32 | -32 | -19 | -8 | -25 | -18 | -9 | -18 | -28 | -7 | -26 | -14 | -5 | -16 | -11 | - | -12 | -12 | - | 49 | - | -8 | -41 | -58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27 | - | -33 | - | 38 | - | - | - | 0 | 47 | 115 | 99 | -70 | 66 | 0 | -70 | -5 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,700 | -1,754 | -1,430 | -1,932 | -1,758 | -1,472 | -899 | -670 | -596 | -71 | -37 | -75 | -478 | -265 | 258 | -876 | -1,158 | -1,164 | -1,144 | -1,316 | -1,385 | -1,155 | -832 | -820 | -878 | -534 | -551 | -549 | -622 | -487 | 1,477 | -58 | -146 | -143 | -139 | -273 | -104 | 85 | 32 | 156 | 179 | 182 | 285 | 230 | 241 | 236 | 188 | 34 | -16 | 86 | 208 | 48 | 112 | 237 | 296 | 298 | 324 | 376 | 404 | 254 | 180 | 148 | 139 | 84 | 59 | 2 | 169 | 221 | 214 | 336 | 317 | 309 | 271 | 375 | 207 | 113 | 178 | 285 | 336 | 220 | 143 | 131 | 262 | 200 | 159 | 198 | 200 | 196 | 161 | 144 | 258 | -18 | 6 | 95 | -82 | -155 | -130 | -37 | -105 | -50 | -26 | 3 | 61 | 25 | -38 | -49 | -119 | -185 | -219 | -186 | -114 | -130 | -62 | -106 | -89 | -40 | -188 | -147 | -52 | -86 | -84 | -61 | -65 | -132 | -113 | -85 | -52 | -55 | -46 | -25 | 10 | -24 | -137 | -128 | -48 | -51 | -56 | 10 | 42 |
Free Cash Flow |
Loading...
|
M | 235 | -556 | -86 | 100 | 98 | -715 | -141 | 604 | -1 | 27 | -194 | 765 | 140 | -352 | -241 | 239 | -86 | 172 | 154 | 347 | 353 | -197 | 129 | 232 | 71 | 48 | -56 | 318 | 254 | 11 | 138 | 153 | 406 | 192 | 231 | 95 | 235 | 3 | 48 | 136 | 149 | -12 | 93 | 225 | 109 | -119 | 97 | 116 | 85 | -6 | 187 | 158 | -30 | 18 | 131 | 193 | 29 | -91 | 141 | 28 | -211 | 21 | -90 | -70 | -110 | -67 | -80 | -16 | -190 | -104 | -65 | 25 | -88 | -17 | 18 | -44 | -117 | 6 | 47 | 128 | -47 | 34 | 13 | 51 | -112 | -86 | -32 | 83 | -41 | -23 | 79 | -76 | -85 | -99 | -11 | -23 | -52 | -270 | -49 | 79 | 5 | -278 | 22 | -11 | -36 | -191 | 10 | -57 | 5 | -108 | 61 | -24 | 24 | -65 | 48 | 45 | -5 | -49 | 33 | 24 | -53 | -34 | 8 | 49 | -4 | -49 | -33 | -101 | -75 | 2 | -31 | 36 | -70 | -120 | 64 | -20 | -18 | 4 | 12 |
StockViz Staff
September 16, 2024
Any question? Send us an email