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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 121 | 26 | -4 | 50 | 91 | 42 | 57 | 36 | 786 | 48 | 43 | 87 | 41 | 56 | 5 | 37 | -582 | 34 | 411 | 66 | 76 | -48 | 9 | 36 | 73 | -4 | -58 | -30 | 105 | 10 | -275 | 71 | 87 | 89 | -55 | 107 | 224 | 32 | 68 | 99 | -44 | 110 | 405 | 124 | 53 | 101 | 2 | 9 | 2 | -1 | -585 | 69 | 96 | 62 | 72 | 134 | 19 | 76 | 98 | 51 | 48 | -119 | -10 | 72 | 72 | 33 | 32 | 100 | 49 | 49 | 199 | 93 | 48 | 67 | 112 | 1,767 | 32 | 94 | 203 | 168 | -12 | 39 | 61 | 65 | -35 | 3 | 47 | 65 | -21 | 38 | 125 | 196 | 26 | 59 | 97 | 130 | 13 | -166 | 114 | 100 | 87 | -11 | - | 122 | 29 | 52 | 118 | 127 | 7 | 36 | 46 | 80 | -2 | 87 | -30 | 48 | -29 | 35 | 61 | 45 | 33 | 58 | 67 | 50 | 1 | 25 | -120 | 32 | -9 | 30 | 63 | 67 | 27 | -11 | 59 | 100 | 1 | 22 |
Depreciation and Amortization |
Loading...
|
M | 86 | 77 | 62 | 62 | 60 | 59 | 60 | 61 | 61 | 60 | 64 | 65 | 62 | 62 | 63 | 62 | 61 | 61 | 64 | 62 | 82 | 81 | 76 | 76 | 82 | 79 | 83 | 83 | 76 | 77 | 83 | 86 | 85 | 83 | 86 | 85 | 85 | 85 | 112 | 98 | 95 | 105 | 107 | 106 | 104 | 107 | 110 | 108 | 108 | 104 | 431 | 68 | 70 | 73 | 78 | 73 | 73 | 80 | 85 | 88 | 94 | 62 | 40 | 34 | 37 | 34 | 50 | 26 | 29 | 28 | -48 | 56 | 52 | 51 | 52 | 48 | 47 | 46 | 49 | 47 | 49 | 48 | 51 | 44 | 54 | 55 | 59 | 55 | 53 | 53 | 72 | 61 | 59 | 58 | 62 | 60 | 58 | 57 | 75 | 50 | 52 | 51 | 52 | -38 | 42 | 125 | 278 | 77 | 113 | 104 | 101 | 101 | 99 | 101 | 188 | 102 | 118 | 79 | 82 | 76 | 75 | 75 | 76 | 76 | 76 | 77 | 78 | 76 | 75 | 73 | 73 | 69 | 69 | 68 | 70 | 65 | 67 | 68 |
Non-Cash Items (Other) |
Loading...
|
M | 162 | -54 | -6 | -19 | -33 | -55 | -94 | -210 | -787 | -37 | 25 | -34 | 33 | -42 | -31 | -41 | 572 | -29 | -351 | -8 | -38 | -66 | -10 | -9 | -21 | -21 | -1 | 99 | -23 | 73 | 294 | 3 | 7 | -12 | 216 | -550 | 295 | 12 | 248 | 19 | 151 | -13 | -463 | -18 | 27 | -12 | 244 | 135 | 83 | 85 | 430 | -2 | 19 | -9 | 6 | -26 | 72 | 25 | -42 | 29 | 40 | -3 | 16 | -8 | -28 | - | 1 | -19 | -14 | -2 | -1 | -7 | 7 | -3 | 14 | -1,224 | -60 | -151 | -105 | -219 | -13 | 115 | 167 | -87 | 1 | 128 | 40 | -78 | -9 | 89 | 3 | -74 | -32 | 88 | -26 | -125 | 350 | -132 | -75 | -109 | -85 | -100 | 221 | 15 | -43 | -196 | 104 | 67 | -119 | -103 | 151 | -121 | 22 | -17 | 237 | -113 | -65 | -7 | 2 | 8 | 4 | 25 | -6 | 3 | 6 | -6 | 207 | 10 | 1 | -10 | 16 | 13 | 6 | 0 | 8 | -6 | 30 | -2 |
Operating Cash Flow |
Loading...
|
M | 54 | 187 | 122 | 140 | 43 | -63 | 75 | -246 | -48 | 6 | 161 | 222 | 85 | 92 | 148 | 121 | -15 | -51 | 149 | 128 | 32 | -67 | 202 | 119 | 16 | -40 | 127 | 195 | 41 | 12 | 258 | 174 | 176 | 56 | 231 | -271 | 408 | -34 | 191 | 238 | 188 | 25 | 283 | 242 | 143 | 65 | 225 | 109 | 204 | -184 | 149 | 14 | 120 | -38 | 219 | 68 | 182 | 48 | 376 | 352 | 218 | 79 | 138 | 111 | 155 | 66 | 192 | 88 | 41 | -126 | 235 | 130 | 126 | -146 | 53 | 195 | -176 | -62 | 127 | 10 | -15 | 68 | 414 | 7 | 56 | 52 | 167 | 11 | -80 | 112 | 397 | 282 | 49 | 187 | 250 | -8 | 211 | -9 | 254 | 85 | -22 | 73 | 303 | 26 | -15 | -3 | 941 | 277 | 19 | 51 | 425 | 66 | 114 | 162 | 295 | 76 | 52 | 77 | 155 | 0 | 136 | 164 | 183 | -103 | 47 | 123 | 127 | 132 | 98 | 42 | 217 | 112 | -8 | 153 | 213 | 43 | 30 | 85 |
Capital Expenditures |
Loading...
|
M | -34 | -36 | -69 | -44 | -35 | -23 | -46 | -29 | -22 | -15 | -31 | -23 | -25 | -30 | -44 | -28 | -37 | -29 | -52 | -33 | -37 | -33 | -83 | -42 | -36 | -24 | -73 | -53 | -61 | -43 | -119 | -78 | -50 | -53 | -118 | -61 | -43 | -43 | -100 | -56 | -51 | -52 | -125 | -71 | -66 | -51 | -134 | -66 | -54 | -44 | -105 | -44 | -30 | -22 | -106 | -40 | -39 | -21 | -67 | -27 | -42 | -38 | -87 | -33 | -43 | -42 | -52 | -36 | -31 | -35 | -14 | -63 | -76 | -50 | -95 | -158 | -72 | -55 | -89 | -35 | -33 | -53 | -26 | -29 | -31 | -24 | -47 | -46 | -48 | -44 | -61 | -35 | -69 | -40 | -508 | -54 | -204 | -890 | -117 | -74 | -73 | -56 | -110 | -283 | -55 | -350 | -165 | -81 | -88 | -97 | -214 | -118 | -104 | -74 | -147 | -79 | -116 | -102 | -129 | -94 | -79 | -74 | -129 | -99 | -105 | -99 | -196 | -129 | -94 | -86 | -135 | -98 | -108 | -105 | -254 | -113 | -104 | -84 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 61 | 44 | 17 | -4 | 12 | -28 | 1,638 | 6 | -2 | 8 | 3 | 23 | 116 | 12 | 7 | 11 | 1,003 | 18 | 5 | 8 | 16 | 6 | -37 | -2 | -263 | -910 | -36 | -2 | 59 | 45 | 46 | 12 | -304 | 154 | - | 104 | 1,685 | 63 | - | 5 | - | 2 | - | - | 50 | - | - | - | 1,042 | 1,023 | 1,019 | 20 | 64 | 60 | 60 | - | 19 | - | - | - | 26 | 43 | 33 | 16 | - | - | - | - | 20 | 23 | 17 | 3 | 3,325 | 2,406 | 22 | 2 | 74 | 61 | 31 | 9 | 18 | - | - | 5 | 26 | 2 | 20 | 5 | 22 | 3 | 15 | 12 | 121 | 19 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 61 | 44 | 17 | -4 | 12 | -28 | 1,638 | 6 | -2 | 8 | 3 | 23 | 116 | 12 | 7 | 11 | 1,003 | 18 | 5 | 8 | 16 | 6 | -37 | -2 | -263 | -910 | -36 | -2 | 59 | 45 | 46 | 12 | -304 | 154 | - | 104 | 1,685 | 63 | - | 5 | - | 2 | - | - | 50 | - | - | - | 1,042 | 1,023 | 1,019 | 20 | 64 | 60 | 60 | - | 19 | - | - | - | 26 | 43 | 33 | 16 | - | - | - | - | 20 | 23 | 17 | 3 | 3,325 | 2,406 | 22 | 2 | 74 | 61 | 31 | 9 | 18 | - | - | 5 | 26 | 2 | 20 | 5 | 22 | 3 | 15 | 12 | 121 | 19 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 16 | 16 | 16 | 16 | -2 | - | -626 | 11 | 286 | 10 | -8 | -187 | -166 | -25 | 259 | 14 | -949 | 70 | 30 | -27 | -4 | -110 | -302 | 118 | 260 | 645 | -16 | -405 | -1,251 | - | - | - | 474 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -100 | -300 | -158 | -142 | - | -209 | -45 | -155 | - | -450 | 0 | - | - | 0 | 0 | - | - | -200 | -200 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,250 | - | - | -500 | - | - | -270 | -127 | -829 | - | - | - | - | -150 | 2,320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -288 | -267 | - | -42 | -96 | - | - | - | - | - | - | - | - | - | - | - | - | -31 | - | - | - | -31 | -7 | -2 | -9 | -18 | -19 | -14 | -38 | -43 | -56 | -75 | -54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | -4 | -8 | -4 | -1 | -1 |
Dividends Paid |
Loading...
|
M | 19 | 20 | 20 | 20 | 18 | 18 | 18 | 18 | 17 | 17 | 18 | 18 | 16 | 17 | 16 | 17 | 17 | 16 | 16 | 17 | 15 | 16 | 16 | 16 | 14 | 14 | 14 | 14 | 24 | 24 | 24 | 24 | 24 | 24 | 26 | 26 | 23 | 24 | 24 | 26 | 26 | 26 | 26 | 26 | 18 | 18 | 18 | 18 | 13 | 14 | 14 | 13 | 12 | 12 | 12 | 11 | 6 | 6 | 5 | 6 | 5 | 6 | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 692 | 19 | 19 | 20 | 20 | 19 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 19 | 20 | 19 | 20 | 20 | 21 | 20 | 22 | 16 | 23 | 23 | 29 | 21 | 24 | 23 | 23 | 24 | 23 | 23 | 24 | 24 | 23 | 21 | 20 | 20 | 20 | 20 | 20 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 15 | 15 | 15 | 15 |
Other Financial Activities |
Loading...
|
M | -1 | -3 | 15 | -1 | -1 | -9 | -2 | 362 | -377 | 17 | -7 | 9 | -2 | -3 | -1 | -16 | 1,084 | 23 | -163 | 72 | 48 | -7 | 171 | 22 | -123 | 115 | 6 | 1,306 | 3 | -10 | -7 | 21 | 48 | 319 | 95 | 1,093 | 5 | 2 | 3 | -157 | 90 | 9 | 6 | -1 | -34 | 8 | 798 | -24 | 13 | -6 | 2,840 | -49 | -34 | 19 | -179 | -38 | 603 | 7 | -157 | 727 | -205 | 1,466 | -1 | -1 | -3 | 1 | -128 | -7 | 2 | 6 | -6 | -227 | 3 | 1 | -175 | -1,781 | 151 | 113 | 7 | -14 | -15 | -38 | -278 | 48 | -15 | 19 | -102 | 21 | 20 | -25 | -134 | -157 | 13 | -84 | -198 | 65 | -382 | 892 | -297 | 62 | 186 | 88 | -142 | 6 | 204 | 64 | -586 | -77 | 102 | 58 | -165 | 81 | 19 | -37 | -120 | 100 | 238 | 113 | -17 | 91 | -63 | -48 | -68 | -134 | 52 | -35 | 74 | -2 | 107 | 41 | 35 | 25 | 77 | 10 | -47 | 120 | 77 | 50 |
Financing Cash Flow |
Loading...
|
M | -1 | -3 | 15 | -1 | -1 | -9 | -2 | 362 | -377 | 17 | -7 | 9 | -2 | -3 | -1 | -16 | 1,084 | 23 | -163 | 72 | 48 | -7 | 171 | 22 | -123 | 115 | 6 | 1,306 | 3 | -10 | -7 | 21 | 48 | 319 | 95 | 1,093 | 5 | 2 | 3 | -157 | 90 | 9 | 6 | -1 | -34 | 8 | 798 | -24 | 13 | -6 | 2,840 | -49 | -34 | 19 | -179 | -38 | 603 | 7 | -157 | 727 | -205 | 1,466 | -1 | -1 | -3 | 1 | -128 | -7 | 2 | 6 | -6 | -227 | 3 | 1 | -175 | -1,781 | 151 | 113 | 7 | -14 | -15 | -38 | -278 | 48 | -15 | 19 | -102 | 21 | 20 | -25 | -134 | -157 | 13 | -84 | -198 | 65 | -382 | 892 | -297 | 62 | 186 | 88 | -142 | 6 | 204 | 64 | -586 | -77 | 102 | 58 | -165 | 81 | 19 | -37 | -120 | 100 | 238 | 113 | -17 | 91 | -63 | -48 | -68 | -134 | 52 | -35 | 74 | -2 | 107 | 41 | 35 | 25 | 77 | 10 | -47 | 120 | 77 | 50 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | -5 | 1 | -3 | -1 | - | 1 | 3 | 1 | - | - | 1 | - | - | - | -2 | -1 | -1 | 3 | - | - | - | - | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 440 | 417 | 349 | 399 | 532 | 646 | 629 | 964 | 194 | 210 | 262 | 373 | 335 | 454 | 416 | 353 | 157 | 232 | 132 | 164 | 149 | 294 | 182 | 225 | 601 | 566 | 492 | 605 | 704 | 1,188 | 1,215 | 1,136 | 1,039 | 1,257 | 1,113 | 911 | 1,256 | 1,393 | 570 | 491 | 295 | 346 | 377 | 468 | 488 | 523 | 597 | 599 | 466 | 737 | 1,045 | 1,129 | 374 | 417 | 484 | 499 | 406 | 352 | 256 | 203 | 222 | 886 | 853 | 847 | 681 | 897 | 848 | 584 | 516 | 1,820 | 363 | 476 | -141 | 243 | 692 | 74 | 146 | 243 | 183 | 180 | 201 | 217 | 112 | 106 | 119 | 90 | 101 | 156 | 264 | 236 | 70 | 77 | 108 | 67 | 29 | 64 | 46 | 110 | 81 | - | 91 | 34 | 31 | - | 70 | 268 | 35 | 31 | 50 | 77 | 1 | 8 | 62 | 52 | - | 4 | 56 | 40 | - | 2 | 63 | 41 | - | 1 | 62 | 53 | - | 8 | 55 | 71 | 22 | - | 117 | 81 | - | - | 57 | 70 |
Ending Cash |
Loading...
|
M | 439 | 440 | 417 | 349 | 399 | 532 | 646 | 629 | 964 | 194 | 210 | 262 | 373 | 335 | 454 | 416 | 353 | 157 | 232 | 132 | 164 | 149 | 294 | 182 | 225 | 601 | 566 | 492 | 605 | 704 | 1,188 | 1,215 | 1,136 | 1,039 | 1,257 | 1,113 | 911 | 1,256 | 1,393 | 570 | 491 | 295 | 346 | 377 | 468 | 488 | 523 | 597 | 599 | 466 | 737 | 1,045 | 1,129 | 374 | 417 | 484 | 499 | 406 | 352 | 256 | 203 | 222 | 886 | 853 | 847 | 681 | 897 | 848 | 584 | 516 | 1,820 | 363 | 476 | -141 | 985 | 692 | 74 | 146 | 243 | 183 | 180 | 201 | 223 | 112 | 106 | 119 | 90 | 101 | 156 | 264 | 236 | 70 | 77 | 108 | 67 | 29 | 64 | 46 | 110 | -9 | -1 | 91 | -10 | 31 | -39 | 70 | 125 | 35 | 31 | 50 | 6 | 1 | 8 | 62 | 14 | -22 | 4 | 56 | -6 | -19 | 2 | 63 | -10 | -12 | 1 | 62 | -2 | -8 | 8 | 55 | -6 | 22 | -62 | 117 | 33 | -3 | -6 | 57 |
Stock-Based Compensation |
Loading...
|
M | 6 | 1 | 6 | 5 | 5 | 7 | 4 | 5 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 5 | 4 | 6 | 7 | 7 | 7 | 6 | 7 | 6 | 5 | 5 | 6 | 7 | 7 | 8 | 8 | 8 | 7 | 8 | 7 | 8 | 9 | 9 | 8 | 5 | 8 | 8 | 9 | 9 | 6 | 7 | 6 | 3 | 4 | 5 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 28 | 87 | - | - | - | - | - | - | - | - | -25 | - | 1 | -3 | -1 | - | 1 | - | -4 | -7 | -4 | -5 | 75 | 5 | -4 | -95 | - | - | - | - | -10 | 1 | 20 | - | -1 | -1 | 160 | 271 | - | -186 | 65 | 64 | - | -150 | 128 | 159 | 270 | 17 | 34 | -118 | 193 | -63 | 78 | -63 | 41 | -17 | - | - | -8 | -14 | -7 | 12 | -11 | 0 | -8 | -6 | 1 | -5 | -10 | -8 | 9 | -8 | -23 | 19 | -9 | -14 | -12 | -6 |
Issuance/Purchase of Shares |
|
M | -1 | -100 | -300 | -158 | -142 | - | -209 | -45 | -155 | - | -450 | 0 | - | - | 0 | 0 | - | - | -200 | -200 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,250 | - | - | -500 | - | - | -270 | -127 | -829 | - | - | - | - | -150 | 2,320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -288 | -267 | - | -42 | -96 | - | - | - | - | - | - | - | - | - | - | - | - | -31 | - | - | - | -31 | -7 | -2 | -9 | -18 | -19 | -14 | -38 | -43 | -56 | -75 | -54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | -4 | -8 | -4 | -1 | -1 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 974 | 951 | 1,050 | 1,094 | 1,159 | 1,260 | 1,215 | 1,267 | 1,215 | 826 | 783 | 633 | 849 | 796 | 734 | 733 | 673 | 656 | 676 | 1,030 | 1,167 | 1,085 | 637 | 930 | 1,001 | 961 | 935 | 944 | 1,340 | 1,318 | 1,650 | 1,240 | 1,210 | 1,338 | 1,800 | 1,718 | 1,652 | 1,867 | 1,874 | 1,452 | 1,388 | 1,231 | 1,146 | 1,158 | 1,275 | 1,307 | 1,296 | 1,731 | 1,705 | 1,599 | 1,648 | 1,687 | 1,664 | 1,271 | 1,146 | 1,005 | 877 | 1,110 | 907 | 1,056 | 1,035 | 994 | 1,802 | 1,896 | 1,979 | 2,192 | 2,124 | 2,045 | 1,969 | 1,938 | 2,209 | 2,131 | 2,157 | 2,168 | 2,212 | 2,423 | 223 | 256 | 487 | 626 | 562 | 618 | 601 | 576 | 392 | 465 | 414 | 376 | 409 | 548 | 716 | 623 | 459 | 430 | 432 | 262 | 278 | 662 | 663 | 533 | 347 | 549 | 467 | 470 | 401 | 575 | 734 | 538 | 545 | 579 | 461 | 529 | 466 | 544 | 481 | 522 | 480 | 506 | 483 | 477 | 449 | 415 | 354 | 354 | 151 | 217 | 64 | 274 | 274 | 293 | 296 | 221 | 353 | 293 | 338 | 319 | 256 | 252 |
Free Cash Flow |
Loading...
|
M | 20 | 151 | 53 | 96 | 8 | -86 | 29 | -275 | -70 | -9 | 130 | 199 | 60 | 62 | 104 | 93 | -52 | -80 | 97 | 95 | -5 | -100 | 119 | 77 | -20 | -64 | 54 | 142 | -20 | -31 | 139 | 96 | 126 | 3 | 113 | -332 | 365 | -77 | 91 | 182 | 137 | -27 | 158 | 171 | 77 | 14 | 91 | 43 | 150 | -228 | 44 | -30 | 90 | -60 | 113 | 28 | 143 | 27 | 309 | 325 | 176 | 41 | 51 | 78 | 112 | 24 | 140 | 52 | 10 | -161 | 221 | 67 | 50 | -196 | -42 | 37 | -248 | -117 | 38 | -25 | -48 | 15 | 388 | -22 | 25 | 28 | 120 | -35 | -128 | 68 | 336 | 247 | -20 | 147 | -258 | -62 | 7 | -899 | 137 | 11 | -95 | 17 | 193 | -257 | -70 | -353 | 776 | 196 | -69 | -46 | 211 | -52 | 10 | 88 | 148 | -3 | -64 | -25 | 26 | -94 | 57 | 90 | 54 | -203 | -57 | 24 | -69 | 2 | 5 | -44 | 82 | 14 | -116 | 48 | -41 | -70 | -74 | 1 |
StockViz Staff
September 20, 2024
Any question? Send us an email