Cash Flow Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 | 1994-05-31 | 1994-02-28 | 1993-11-30 | 1993-08-31 | 1993-05-31 | 1993-02-28 | 1992-11-30 | 1992-08-31 | 1992-05-31 | 1992-02-29 | 1991-11-30 | 1991-08-31 | 1991-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 515 | 593 | 865 | 648 | 477 | 539 | 810 | 593 | 472 | 555 | 786 | 596 | 346 | 442 | 740 | 343 | 299 | 350 | 565 | 406 | 295 | 351 | 400 | 367 | 290 | 281 | 434 | 332 | 237 | 278 | 427 | 328 | 229 | 258 | 401 | 309 | 212 | 238 | 374 | 285 | 193 | 218 | 371 | 266 | 380 | 203 | 324 | 569 | 358 | 191 | 301 | 227 | 148 | 172 | 269 | 203 | 123 | 143 | 236 | 174 | 116 | 131 | 244 | 159 | 107 | 133 | 217 | 152 | 103 | 124 | 213 | 144 | 97 | 114 | 207 | 148 | 94 | 123 | 209 | 143 | 92 | 122 | 207 | 126 | 79 | 105 | 178 | 102 | 64 | 84 | 26 | 64 | 32 | 54 | 105 | 67 | 39 | 56 | 99 | 59 | 36 | 51 | 92 | 54 | 34 | 48 | 82 | 46 | 29 | 38 | 68 | 27 | 35 | 55 | 32 | 24 | 28 | 45 | 28 | 21 | 22 | 34 | 20 | 16 | 17 | 26 | 14 | 11 | 13 | 21 | 21 |
Depreciation and Amortization |
Loading...
|
M | 125 | 120 | 158 | 116 | 114 | 109 | 141 | 102 | 100 | 100 | 130 | 94 | 94 | 90 | 125 | 92 | 91 | 90 | 119 | 85 | 84 | 82 | 108 | 80 | 79 | 78 | 103 | 75 | 73 | 72 | 94 | -69 | 69 | 66 | 87 | 62 | 60 | 61 | 79 | 58 | 58 | 56 | 71 | 53 | 103 | 51 | 67 | 45 | 96 | 49 | 63 | 45 | 44 | 44 | 62 | 43 | 45 | 43 | 57 | 40 | 43 | 40 | 52 | 39 | 39 | 40 | 51 | 37 | 37 | 36 | 45 | 33 | 32 | 31 | 39 | 26 | 46 | 26 | 35 | 25 | 27 | 24 | 34 | 25 | 25 | 26 | 36 | 26 | 28 | 28 | 40 | 30 | 31 | 30 | 33 | 33 | 31 | 30 | 41 | 31 | 28 | 28 | 34 | 22 | 21 | 20 | 24 | 18 | 18 | 18 | 22 | 14 | 13 | 19 | 11 | 10 | 9 | 14 | 7 | 6 | 7 | 9 | 4 | 5 | 4 | 5 | 3 | 3 | 3 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -11 | 1 | -27 | -15 | 12 | 83 | 3 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | -4 | 2 | 2 | 2 | 121 | 2 | 195 | 2 | -15 | 2 | 2 | 2 | -66 | 122 | -7 | -22 | -1 | -15 | -17 | -8 | -4 | -6 | -3 | -5 | -11 | -18 | -30 | -22 | -23 | -353 | -18 | -9 | -10 | -4 | -5 | -7 | -10 | -2 | -5 | 1 | 1 | 3 | 2 | 4 | -17 | 3 | 4 | 2 | 3 | 2 | -2 | -1 | 4 | -5 | 4 | 4 | 8 | -19 | 17 | 6 | 27 | 25 | -25 | 0 | 126 | -18 | -24 | 18 | 72 | -9 | -3 | 10 | 123 | 0 | 0 | 0 | 31 | 2 | 9 | 1 | 42 | -8 | 22 | -14 | 21 | -18 | 2 | -6 | 8 | -8 | 1 | -11 | 9 | 11 | -5 | 7 | -8 | -1 | -3 | 0 | 0 | - | 0 | -6 | -6 | 0 | - | -2 | -2 | 0 | 0 | -3 | -3 |
Operating Cash Flow |
Loading...
|
M | 434 | 830 | 1,068 | 725 | 354 | 794 | 1,228 | 843 | 362 | 778 | 1,288 | 1,191 | 356 | 683 | 1,417 | 651 | 205 | 447 | 842 | 470 | 368 | 449 | 824 | 504 | 187 | 565 | 561 | 445 | 157 | 407 | 530 | 516 | 207 | 324 | 526 | 523 | 101 | 375 | 370 | 463 | 151 | 357 | 519 | 385 | 511 | 318 | 425 | 337 | 461 | 342 | 395 | 456 | 84 | 357 | 455 | 392 | 118 | 231 | 389 | 387 | 8 | 141 | 420 | 204 | 126 | 171 | 361 | 204 | 168 | 112 | 386 | 237 | 71 | 128 | 245 | 302 | -12 | 113 | 299 | 170 | 40 | 130 | 420 | 227 | 87 | -36 | 350 | 269 | 113 | 7 | 253 | 213 | -34 | 28 | 296 | 114 | 76 | 26 | 161 | 106 | 0 | 41 | 220 | 98 | -8 | 57 | 133 | 69 | -38 | 13 | 96 | -16 | 57 | 90 | 54 | -5 | 41 | 40 | 51 | 51 | 37 | 48 | 39 | 1 | 29 | 41 | 25 | 18 | 25 | 43 | 43 |
Capital Expenditures |
Loading...
|
M | -255 | -235 | -366 | -171 | -145 | -114 | -303 | -161 | -106 | -102 | -246 | -135 | -125 | -115 | -184 | -83 | -89 | -101 | -182 | -118 | -98 | -98 | -195 | -112 | -104 | -110 | -196 | -142 | -118 | -98 | -189 | -113 | -100 | -97 | -185 | -110 | -94 | -102 | -176 | -101 | -89 | -83 | -156 | -89 | -170 | -80 | -150 | -96 | -71 | -62 | -322 | -92 | -63 | -46 | -135 | -69 | -58 | -53 | -112 | -62 | -47 | -51 | -90 | -58 | -50 | -45 | -67 | -55 | -50 | -52 | -81 | -66 | -57 | -58 | -97 | -68 | -60 | -59 | -73 | -43 | -40 | -29 | -83 | -37 | -31 | -30 | -35 | -41 | -24 | -16 | -32 | -44 | -38 | -55 | -70 | -54 | -61 | -65 | -102 | -61 | -74 | -191 | -138 | -174 | -55 | -70 | -127 | -67 | -49 | -54 | -105 | -52 | -69 | -91 | -60 | -52 | -55 | -63 | -40 | -37 | -34 | -55 | -28 | -18 | -19 | -29 | -15 | -14 | -13 | -19 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -80 | -49 | -8 | 8 | 24 | 9 | -9 | 15 | 20 | 17 | 12 | -2 | -40 | 26 | 1 | 0 | 4 | 29 | 6 | 1 | 0 | 0 | 2 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | -10 | 0 | 0 | 0 | -86 | 0 | 0 | -11 | 0 | -107 | 7 | 1 | 0 | 0 | 6 | 5 | 1 | 0 | 0 | 2 | 1 | 0 | 6 | 3 | 2 | - | 9 | 7 | 4 | - | 1 | 1 | 0 | - | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 28 | 26 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -80 | -49 | -8 | 8 | 24 | 9 | -9 | 15 | 20 | 17 | 12 | -2 | -40 | 26 | 1 | 0 | 4 | 29 | 6 | 1 | 0 | 0 | 2 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | -10 | 0 | 0 | 0 | -86 | 0 | 0 | -11 | 0 | -107 | 7 | 1 | 0 | 0 | 6 | 5 | 1 | 0 | 0 | 2 | 1 | 0 | 6 | 3 | 2 | - | 9 | 7 | 4 | - | 1 | 1 | 0 | - | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 28 | 26 | 0 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 903 | 312 | 276 | 723 | 205 | 52 | 197 | 568 | -14 | -15 | -266 | -15 | -14 | 92 | -37 | 163 | 80 | 38 | 35 | -59 | 137 | 38 | -106 | 56 | -117 | 110 | -7 | 142 | 61 | 264 | 103 | 81 | 118 | 269 | - | 17 | 69 | 124 | - | 140 | -22 | 364 | - | - | 27 | - | - | 102 | -1 | - | - | 364 | -36 | - | - | 31 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -222 | -1,487 | -1,000 | -900 | -900 | -900 | -1,000 | -900 | -1,560 | -900 | -900 | -900 | -900 | -678 | 931 | -166 | -315 | -450 | -692 | -466 | -350 | -497 | -665 | -400 | -175 | -353 | -227 | -284 | -198 | -363 | -370 | -533 | -150 | -400 | -430 | -515 | -26 | -300 | -188 | -420 | -200 | -292 | -560 | -325 | -502 | -317 | -480 | -400 | -482 | -310 | -433 | -339 | -394 | -300 | -565 | -266 | -88 | -204 | -587 | -65 | -375 | -272 | -499 | 3 | 3 | -350 | -297 | -245 | -129 | -91 | -340 | -228 | 12 | -10 | -118 | -279 | 8 | -30 | -318 | -133 | -337 | -60 | -447 | -285 | -81 | -79 | -287 | -243 | -100 | -69 | -105 | -57 | -50 | -155 | -263 | -157 | -67 | -152 | -104 | -54 | -27 | -50 | -23 | 2 | 3 | 9 | 3 | 4 | 4 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 47 | 923 | 1,492 | 838 | 1,188 | 205 | 70 | - | - | - | - | - | - | - | 931 | - | - | - | 77 | - | - | 0 | 170 | 0 | 112 | 0 | 31 | 5 | 553 | 72 | 150 | 132 | 90 | 428 | 114 | 85 | 526 | 78 | 35 | 57 | 635 | 0 | 109 | 266 | 534 | 339 | 305 | 383 | 117 | 6 | 12 | 18 | 663 | 506 | 51 | 48 | 35 | 13 | 621 | - | - | - | 207 | - | - | - | 84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1 | -10 | -12 | -2 | 2,207 | 204 | 63 | 215 | 1,068 | -3 | -243 | -130 | -118 | -110 | 565 | 994 | 163 | 80 | 152 | 638 | -46 | 149 | 170 | 0 | 225 | -1 | -31 | 0 | 553 | 70 | 165 | 140 | 98 | 452 | 116 | 96 | 543 | 88 | -29 | 64 | 637 | 6 | 355 | 279 | 559 | 355 | 637 | 387 | 139 | 17 | 158 | -24 | 1,365 | 509 | 296 | -45 | 42 | 13 | 607 | -286 | 421 | 16 | 723 | -164 | -69 | 223 | 163 | 83 | -1 | 5 | 30 | 47 | -6 | -69 | -52 | 13 | 78 | -44 | 65 | 15 | 333 | -59 | 93 | 83 | 20 | 119 | -58 | -3 | -26 | 55 | -165 | -126 | 113 | 160 | 38 | 93 | 43 | 191 | 43 | 6 | 94 | 200 | -67 | 69 | 61 | 5 | -11 | -6 | 83 | 39 | -3 | 66 | 5 | -3 | -2 | 15 | 0 | 0 | -40 | 0 | 1 | 0 | -2 | 0 | -19 | -29 | -15 | 1 | 2 | -17 | -17 |
Financing Cash Flow |
Loading...
|
M | 1 | -10 | -12 | -2 | 2,207 | 204 | 63 | 215 | 1,068 | -3 | -243 | -130 | -118 | -110 | 565 | 994 | 163 | 80 | 152 | 638 | -46 | 149 | 170 | 0 | 225 | -1 | -31 | 0 | 553 | 70 | 165 | 140 | 98 | 452 | 116 | 96 | 543 | 88 | -29 | 64 | 637 | 6 | 355 | 279 | 559 | 355 | 637 | 387 | 139 | 17 | 158 | -24 | 1,365 | 509 | 296 | -45 | 42 | 13 | 607 | -286 | 421 | 16 | 723 | -164 | -69 | 223 | 163 | 83 | -1 | 5 | 30 | 47 | -6 | -69 | -52 | 13 | 78 | -44 | 65 | 15 | 333 | -59 | 93 | 83 | 20 | 119 | -58 | -3 | -26 | 55 | -165 | -126 | 113 | 160 | 38 | 93 | 43 | 191 | 43 | 6 | 94 | 200 | -67 | 69 | 61 | 5 | -11 | -6 | 83 | 39 | -3 | 66 | 5 | -3 | -2 | 15 | 0 | 0 | -40 | 0 | 1 | 0 | -2 | 0 | -19 | -29 | -15 | 1 | 2 | -17 | -17 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 1 | -1 | - | - | 1 | 3 | - | - | 1 | 1 | - | - | 6 | -7 | - | - | 0 | -2 | - | - | -1 | -3 | - | - | -10 | 1 | - | - | -3 | -1 | - | - | -1 | 1 | -2 | - | - | 0 | - | - | 0 | -1 | - | - | 0 | 0 | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 283 | 277 | 275 | 301 | 270 | 264 | 263 | 239 | 961 | 1,171 | 976 | 1,026 | 1,664 | 1,751 | 509 | 153 | 158 | 176 | 174 | 196 | 252 | 218 | 218 | 289 | 258 | 293 | 227 | 211 | 196 | 190 | 213 | 208 | 165 | 175 | 153 | 152 | 117 | 124 | 145 | 140 | 126 | 142 | 134 | 116 | 103 | 103 | 103 | 103 | 98 | 98 | 100 | 108 | 98 | 98 | 96 | 105 | 80 | 93 | 94 | 108 | 86 | 242 | 82 | 93 | 80 | 87 | 83 | 86 | 73 | 92 | 84 | 81 | 81 | 75 | 77 | 80 | 64 | 77 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 88 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 0 | 6 | 6 | 18 | 46 | 56 | 56 | 13 | 91 | 85 | 85 | 8 | 2 | 58 | 58 | 11 | 5 | 9 | 9 | - |
Ending Cash |
Loading...
|
M | 304 | 283 | 277 | 275 | 301 | 270 | 264 | 263 | 239 | 961 | 1,171 | 976 | 1,026 | 1,664 | 1,751 | 509 | 153 | 158 | 176 | 174 | 196 | 252 | 218 | 218 | 289 | 258 | 293 | 227 | 211 | 196 | 190 | 213 | 208 | 165 | 175 | 153 | 152 | 117 | 124 | 145 | 140 | 126 | 142 | 134 | 116 | 100 | 103 | 103 | 103 | 97 | 98 | 100 | 108 | 98 | 98 | 96 | 105 | 80 | 93 | 94 | 108 | 86 | 242 | 82 | 93 | 80 | 87 | 83 | 86 | 73 | 92 | 84 | 81 | 81 | 75 | 77 | 80 | 64 | 77 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 76 | 63 | 18 | -8 | -2 | 87 | 4 | 0 | 68 | 15 | 4 | 1 | 18 | 60 | 5 | 2 | -30 | 87 | 7 | -2 | 18 | 64 | 5 | 1 | 1 | 13 | -17 | 8 |
Stock-Based Compensation |
Loading...
|
M | 23 | 23 | 31 | 20 | 23 | 19 | 22 | 18 | 16 | 14 | 18 | 14 | 14 | 11 | 13 | 10 | 12 | 10 | 12 | 10 | 11 | 11 | 14 | 6 | 13 | 11 | 9 | 9 | 11 | 10 | 11 | 10 | 10 | 9 | 11 | 9 | 11 | 9 | 10 | 8 | 11 | 9 | 12 | 9 | 17 | 8 | 9 | 9 | 15 | 8 | 8 | 6 | 7 | 5 | 6 | 4 | 5 | 4 | 6 | - | - | - | 18 | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -66 | - | - | - | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -222 | -1,487 | -1,000 | -900 | -900 | -900 | -1,000 | -900 | -1,560 | -900 | -900 | -900 | -900 | -678 | 931 | -166 | -315 | -450 | -692 | -466 | -350 | -497 | -665 | -400 | -175 | -353 | -227 | -284 | -198 | -363 | -370 | -533 | -150 | -400 | -430 | -515 | -26 | -300 | -188 | -420 | -200 | -292 | -560 | -325 | -502 | -317 | -480 | -400 | -482 | -310 | -433 | -339 | -394 | -300 | -565 | -266 | -88 | -204 | -587 | -65 | -375 | -272 | -499 | 3 | 3 | -350 | -297 | -245 | -129 | -91 | -340 | -228 | 12 | -10 | -118 | -279 | 8 | -30 | -318 | -133 | -337 | -60 | -447 | -285 | -81 | -79 | -287 | -243 | -100 | -69 | -105 | -57 | -50 | -155 | -263 | -157 | -67 | -152 | -104 | -54 | -27 | -50 | -23 | 2 | 3 | 9 | 3 | 4 | 4 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 57 | 41 | 28 | 82 | 32 | 41 | 16 | 32 | 45 | 21 | 66 | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,616 | -1,829 | -1,732 | -1,756 | -1,820 | -2,076 | -1,960 | -1,809 | -1,781 | -1,739 | -954 | -789 | -227 | 380 | 505 | -371 | -479 | -711 | -483 | -346 | -337 | -362 | -393 | -247 | -121 | -350 | -155 | -286 | -292 | -482 | -451 | -422 | -785 | -721 | -744 | -743 | -709 | -1,383 | -960 | -1,016 | -861 | -963 | -891 | -658 | -1,108 | -682 | -677 | -623 | -608 | -736 | -638 | -655 | -487 | -584 | -452 | -293 | -101 | -186 | -145 | -528 | 112 | -66 | 67 | 3 | 31 | 0 | -15 | 71 | 100 | 110 | 64 | 175 | 240 | 156 | 118 | 95 | 202 | -29 | -62 | -9 | 3 | -78 | -91 | 34 | 108 | 81 | -83 | 24 | 143 | 175 | 62 | 182 | 301 | 209 | 152 | 289 | 229 | 285 | 225 | 259 | 300 | 284 | 257 | 219 | 254 | 194 | 186 | 215 | 222 | 136 | 0 | 5 | 12 | 30 | 53 | 71 | 71 | 85 | 86 | 87 | 90 | 92 | 97 | 103 | 80 | 73 | 68 | 66 | 62 | 57 | 50 |
Free Cash Flow |
Loading...
|
M | 179 | 595 | 702 | 554 | 210 | 679 | 925 | 682 | 256 | 676 | 1,042 | 1,055 | 231 | 568 | 1,233 | 568 | 115 | 346 | 660 | 352 | 270 | 351 | 629 | 392 | 83 | 455 | 365 | 304 | 39 | 309 | 342 | 403 | 107 | 227 | 341 | 413 | 8 | 273 | 194 | 362 | 62 | 274 | 364 | 296 | 341 | 238 | 276 | 242 | 391 | 280 | 73 | 364 | 21 | 312 | 320 | 323 | 60 | 177 | 277 | 325 | -40 | 90 | 330 | 146 | 76 | 126 | 294 | 148 | 118 | 60 | 305 | 171 | 14 | 69 | 148 | 234 | -72 | 54 | 226 | 127 | 0 | 100 | 337 | 190 | 56 | -66 | 315 | 227 | 89 | -9 | 221 | 168 | -72 | -27 | 227 | 60 | 16 | -39 | 59 | 45 | -75 | -150 | 82 | -75 | -63 | -14 | 6 | 2 | -87 | -42 | -9 | -68 | -12 | -1 | -6 | -57 | -14 | -23 | 11 | -37 | 4 | -7 | 11 | -17 | 10 | 11 | 11 | 4 | 12 | 24 | 24 |
StockViz Staff
September 20, 2024
Any question? Send us an email