Cash Flow Statement | Trend | Unit | 2024-04-30 | 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 | 1989-10-31 | 1989-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 51 | 44 | 47 | 49 | 48 | 38 | 39 | 41 | 40 | 34 | 35 | 28 | 37 | 31 | 33 | 28 | 14 | 34 | 37 | 37 | 35 | 29 | 31 | 35 | 26 | 4 | 26 | 25 | 23 | 25 | 23 | 25 | 21 | 15 | 19 | -39 | 17 | 12 | 14 | -110 | 24 | 16 | 24 | -177 | 4 | -9 | 27 | 12 | 28 | -90 | 33 | 30 | 29 | 24 | 26 | 22 | 24 | 15 | 22 | 19 | 18 | -4 | 37 | 35 | 34 | 27 | 36 | 26 | 29 | 20 | 34 | 22 | 30 | 21 | 30 | 16 | 25 | 21 | 20 | 16 | 16 | 8 | 10 | 2 | 9 | 3 | 8 | 6 | 8 | 6 | 8 | -3 | 10 | 9 | 11 | 13 | 12 | 10 | 12 | 10 | 13 | 8 | 9 | 3 | 10 | 7 | 8 | 9 | 9 | 7 | 7 | 8 | 8 | 6 | 6 | 7 | 10 | 6 | 5 | 5 | 6 | 4 | 4 | 6 | 4 | 4 | 3 | -2 | 4 | 3 | 3 | 3 | 4 | 5 | 4 | 3 | 4 | 4 | 4 | 0 |
Depreciation and Amortization |
Loading...
|
M | 7 | 8 | 7 | 8 | 7 | 8 | 9 | 9 | 8 | 8 | 9 | 8 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 9 | 9 | 11 | 8 | 10 | 10 | 11 | 11 | 11 | 11 | 13 | 14 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 13 | 13 | 14 | 15 | 16 | 16 | 14 | 13 | 14 | 13 | 13 | 11 | 9 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 5 | 7 | 5 | 5 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -1 | 0 | 1 | 1 | -4 | -1 | 0 | 2 | 0 | -1 | 0 | 5 | -1 | 1 | 0 | 1 | 14 | 0 | 2 | 2 | - | - | - | -5 | - | - | - | - | - | - | - | - | - | - | - | 47 | 3 | 1 | 1 | 150 | 0 | 0 | - | 204 | 19 | 0 | 3 | 0 | 0 | 116 | 33 | - | 0 | -4 | 1 | 1 | 0 | 1 | 0 | -1 | 1 | 6 | 2 | 2 | 1 | 3 | 1 | 3 | 2 | 3 | 1 | 2 | 1 | 2 | 1 | 1 | 3 | 3 | 4 | 2 | 2 | 1 | 2 | 6 | 0 | 0 | 1 | 5 | 0 | 1 | 0 | 8 | 0 | 1 | 0 | -5 | 1 | 0 | 1 | -1 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | - | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 73 | 36 | 62 | 79 | 72 | 29 | 28 | 53 | 41 | -3 | 27 | 51 | 56 | 36 | 63 | 45 | 43 | 14 | 39 | 65 | 53 | 25 | 19 | 54 | 47 | 8 | 35 | 53 | 38 | 19 | 34 | 40 | 40 | 28 | 30 | 41 | 29 | 5 | 19 | 18 | 34 | 16 | 26 | 54 | 45 | 24 | 20 | 44 | 57 | 28 | 15 | 57 | 53 | 41 | 16 | 47 | 50 | 34 | 34 | 50 | 55 | 27 | -5 | 73 | 64 | 54 | 34 | 56 | 43 | 25 | 12 | 52 | 43 | 13 | 8 | 36 | 37 | 27 | 19 | 37 | 25 | 12 | 10 | 15 | 20 | 6 | 14 | 13 | 15 | 8 | 18 | 20 | 19 | 3 | 11 | 44 | -6 | 9 | 1 | 16 | 25 | 14 | 6 | 14 | 20 | 13 | 1 | 18 | 7 | 8 | 8 | 16 | 10 | -1 | 10 | -1 | 12 | 8 | 3 | 7 | 12 | 10 | 5 | 11 | 4 | 0 | 7 | 8 | 8 | 1 | 2 | 4 | 5 | 9 | 0 | 2 | 8 | 8 | 2 | -6 |
Capital Expenditures |
Loading...
|
M | -8 | -50 | -11 | -6 | -5 | -4 | -4 | -21 | -6 | -5 | -11 | -6 | -7 | -5 | -9 | -6 | -9 | -5 | -8 | -15 | -5 | -6 | -6 | -7 | -6 | -5 | -4 | -4 | -4 | -3 | -4 | -10 | -4 | -2 | -2 | -3 | -6 | -6 | -11 | -14 | -12 | -9 | -9 | -10 | -10 | -9 | -6 | -10 | -3 | -5 | -6 | -7 | -5 | -6 | -3 | -5 | -6 | -6 | -9 | -8 | -3 | -7 | -6 | -7 | -5 | -7 | -7 | -10 | -10 | -18 | -15 | -13 | -9 | -9 | -9 | -8 | -5 | -7 | -3 | -4 | -4 | -3 | -4 | -3 | -4 | -4 | -4 | -4 | -3 | -4 | -2 | -6 | -3 | -7 | -5 | -8 | -4 | -5 | -6 | -23 | -8 | -3 | -8 | -5 | -24 | -2 | -5 | -6 | -10 | -3 | -2 | -51 | -56 | -4 | -1 | -2 | -3 | -2 | -1 | -1 | -2 | -2 | -1 | -3 | -2 | -4 | -3 | -7 | -6 | -6 | -5 | -4 | -6 | -3 | -2 | -4 | -2 | -4 | -3 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -2 | 0 | 2 | -1 | -4 | 1 | 0 | -1 | -1 | 0 | 19 | 1 | -2 | 1 | 0 | -1 | -1 | 2 | 0 | -1 | 1 | 2 | 2 | 0 | 2 | 8 | 54 | 17 | -17 | 0 | 2 | -1 | -301 | 10 | -33 | -4 | -2 | 0 | 0 | 5 | 12 | -1 | 8 | 1 | - | 0 | 4 | 5 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 | 0 | - | - | 1 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -2 | 0 | 2 | -1 | -4 | 1 | 0 | -1 | -1 | 0 | 19 | 1 | -2 | 1 | 0 | -1 | -1 | 2 | 0 | -1 | 1 | 2 | 2 | 0 | 2 | 8 | 54 | 17 | -17 | 0 | 2 | -1 | -301 | 10 | -33 | -4 | -2 | 0 | 0 | 5 | 12 | -1 | 8 | 1 | - | 0 | 4 | 5 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 | 0 | - | - | 1 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 3 | -1 | -26 | -22 | 4 | 18 | -6 | 16 | 29 | 38 | 38 | 38 | 38 | -50 | -50 | -50 | -50 | - | 0 | -3 | 3 | -4 | 6 | -45 | -12 | -36 | -26 | -51 | 0 | -24 | -13 | 2 | -4 | 51 | -76 | - | 33 | -33 | -48 | 54 | -24 | -27 | -92 | 108 | - | -20 | -43 | - | - | -19 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -50 | -8 | -14 | -45 | -12 | -6 | -12 | -24 | -63 | -3 | -19 | -2 | 1 | -1 | -3 | 0 | -59 | 5 | 3 | 0 | 3 | 5 | 12 | 1 | 0 | 7 | 3 | 1 | 4 | 6 | 9 | 67 | 0 | -7 | -16 | 1 | 35 | 7 | 41 | -7 | -23 | 3 | 5 | 0 | 11 | 3 | -5 | -38 | 1 | 2 | -12 | 1 | 3 | 0 | 2 | -3 | - | - | - | - | - | -4 | -37 | -14 | - | - | - | - | - | - | 3 | 3 | 0 | -18 | -9 | - | - | - | - | - | - | - | -1 | - | - | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 |
Dividends Paid |
Loading...
|
M | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 7 | 7 | 6 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | 0 | -1 | -1 | 0 | 33 | 37 | 35 | 86 | 27 | -2 | -3 | 38 | 1 | 0 | -2 | -1 | -64 | 1 | -4 | 2 | 11 | 4 | 14 | 7 | -1 | 13 | 12 | 181 | 4 | -44 | 8 | 0 | 29 | 4 | -2 | 2 | 0 | -3 | -1 | 2 | 0 | 0 | -1 | 0 | 1 | 108 | 0 | 0 | -43 | 0 | 0 | -2 | -42 | 1 | 0 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -28 | 1 | 3 | 3 | 78 | 46 | 25 | 1 | 201 | 92 | 10 | -4 | 0 | 0 | 0 | 150 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | -1 | -5 | -4 | -10 | 19 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | -24 | 0 | 0 | 1 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | -7 | 0 | 9 |
Financing Cash Flow |
Loading...
|
M | 0 | -1 | -1 | 0 | 33 | 37 | 35 | 86 | 27 | -2 | -3 | 38 | 1 | 0 | -2 | -1 | -64 | 1 | -4 | 2 | 11 | 4 | 14 | 7 | -1 | 13 | 12 | 181 | 4 | -44 | 8 | 0 | 29 | 4 | -2 | 2 | 0 | -3 | -1 | 2 | 0 | 0 | -1 | 0 | 1 | 108 | 0 | 0 | -43 | 0 | 0 | -2 | -42 | 1 | 0 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -28 | 1 | 3 | 3 | 78 | 46 | 25 | 1 | 201 | 92 | 10 | -4 | 0 | 0 | 0 | 150 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | -1 | -5 | -4 | -10 | 19 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | -24 | 0 | 0 | 1 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | -7 | 0 | 9 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -2 | 2 | -3 | -2 | -2 | 4 | -2 | 3 | 3 | -1 | -4 | -1 | 8 | -2 | -3 | -4 | 1 | -7 | -4 | -1 | 3 | -3 | 4 | -6 | -3 | 5 | 4 | -3 | -4 | -4 | -6 | 0 | 9 | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 144 | 175 | 152 | 135 | 108 | 114 | 114 | 103 | 147 | 158 | 147 | 322 | 278 | 256 | 218 | 239 | 290 | 295 | 279 | 238 | 202 | 192 | 181 | 131 | 115 | 142 | 134 | 129 | 125 | 166 | 141 | 142 | 120 | 111 | 114 | 100 | 93 | 116 | 82 | 79 | 79 | 82 | 91 | 77 | 141 | 321 | 306 | 374 | 380 | 372 | 390 | 374 | 362 | 326 | 315 | 207 | 206 | 208 | 188 | 233 | 185 | 179 | 258 | 227 | 198 | 171 | 143 | 119 | 86 | 88 | 113 | 90 | 51 | 53 | 73 | 70 | 73 | 52 | 70 | 80 | 58 | 60 | 76 | 69 | 66 | 79 | 76 | 70 | 70 | 74 | 63 | 53 | 47 | 57 | 61 | 34 | 67 | 65 | 76 | 84 | 8 | 61 | 66 | - | 7 | 59 | 65 | - | 3 | - | 49 | - | - | 95 | 89 | 22 | 4 | 68 | 66 | 9 | 7 | 45 | 42 | 2 | - | 32 | 29 | 0 | - | 28 | 30 | 10 | - | 30 | 32 | 9 | 1 | 22 | 24 | - |
Ending Cash |
Loading...
|
M | 160 | 144 | 175 | 152 | 135 | 108 | 114 | 114 | 103 | 147 | 158 | 147 | 322 | 278 | 256 | 218 | 239 | 290 | 295 | 279 | 238 | 202 | 192 | 181 | 131 | 115 | 142 | 134 | 129 | 125 | 166 | 141 | 142 | 120 | 111 | 114 | 100 | 93 | 116 | 82 | 79 | 79 | 82 | 91 | 77 | 141 | 321 | 306 | 374 | 380 | 372 | 390 | 374 | 362 | 326 | 315 | 207 | 206 | 208 | 188 | 233 | 185 | 179 | 258 | 227 | 198 | 171 | 143 | 119 | 86 | 88 | 113 | 90 | 51 | 53 | 73 | 70 | 73 | 52 | 70 | 80 | 58 | 60 | 76 | 69 | 66 | 79 | 76 | 70 | 70 | 74 | 63 | 53 | 47 | 57 | 61 | 34 | 67 | 65 | 76 | 14 | 8 | 61 | 6 | -6 | 7 | 59 | 13 | -4 | 3 | - | 7 | -30 | -22 | 95 | -5 | 22 | 4 | 68 | 6 | 9 | 7 | 45 | 10 | 2 | -1 | 32 | 2 | 0 | -1 | 28 | 1 | 10 | -11 | 30 | 0 | 9 | 1 | 22 | -6 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 4 | 1 | 2 | 1 | 3 | 1 | 2 | 3 | 4 | 2 | 3 | 2 | 4 | 2 | 2 | 2 | 4 | 2 | 3 | 3 | 5 | 2 | 2 | 2 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 3 | -5 | 0 | 2 | 4 | 2 | 2 | 2 | 4 | 0 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 1 | 2 | - | 2 | 1 | 0 | 0 | 3 | 0 | 0 | - | 2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -50 | -8 | -14 | -45 | -12 | -6 | -12 | -24 | -63 | -3 | -19 | -2 | 1 | -1 | -3 | 0 | -59 | 5 | 3 | 0 | 3 | 5 | 12 | 1 | 0 | 7 | 3 | 1 | 4 | 6 | 9 | 67 | 0 | -7 | -16 | 1 | 35 | 7 | 41 | -7 | -23 | 3 | 5 | 0 | 11 | 3 | -5 | -38 | 1 | 2 | -12 | 1 | 3 | 0 | 2 | -3 | - | - | - | - | - | -4 | -37 | -14 | - | - | - | - | - | - | 3 | 3 | 0 | -18 | -9 | - | - | - | - | - | - | - | -1 | - | - | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 268 | 269 | 283 | 267 | 280 | 274 | 260 | 243 | 236 | 273 | 239 | 208 | 400 | 366 | 340 | 324 | 303 | 364 | 338 | 331 | 361 | 338 | 312 | 280 | 244 | 242 | 230 | 221 | 235 | 231 | 264 | 241 | 266 | 249 | 237 | 199 | 209 | 125 | 134 | 172 | 178 | 230 | 221 | 189 | 185 | 162 | 420 | 384 | 473 | 487 | 470 | 456 | 441 | 446 | 416 | 375 | 281 | 304 | 315 | 287 | 343 | 344 | 345 | 391 | 388 | 373 | 365 | 303 | 300 | 268 | 254 | 241 | 249 | 176 | 148 | 142 | 165 | 156 | 129 | 132 | 135 | 118 | 121 | 124 | 122 | 125 | 135 | 136 | 128 | 130 | 129 | 124 | 130 | 128 | 120 | 116 | 116 | 142 | 138 | 130 | 139 | 134 | 130 | 125 | 130 | 141 | 138 | 131 | 124 | 122 | 117 | 110 | 104 | 127 | 138 | 130 | 127 | 112 | 106 | 100 | 89 | 86 | 82 | 78 | 76 | 72 | 65 | 66 | 71 | 71 | 71 | 71 | 73 | 74 | 71 | 68 | 64 | 60 | 54 | 53 |
Free Cash Flow |
Loading...
|
M | 64 | -13 | 51 | 73 | 68 | 25 | 24 | 32 | 35 | -8 | 16 | 45 | 49 | 31 | 54 | 39 | 34 | 9 | 31 | 50 | 47 | 19 | 13 | 47 | 40 | 3 | 31 | 49 | 34 | 16 | 30 | 31 | 37 | 26 | 28 | 37 | 23 | -1 | 7 | 4 | 22 | 8 | 17 | 44 | 35 | 14 | 14 | 34 | 54 | 23 | 9 | 50 | 48 | 35 | 13 | 42 | 44 | 28 | 25 | 42 | 52 | 20 | -11 | 67 | 59 | 47 | 26 | 47 | 33 | 7 | -2 | 38 | 34 | 4 | 0 | 29 | 33 | 20 | 16 | 33 | 21 | 9 | 6 | 12 | 16 | 3 | 10 | 10 | 12 | 4 | 16 | 14 | 16 | -4 | 6 | 36 | -10 | 4 | -5 | -7 | 18 | 11 | -2 | 9 | -5 | 11 | -4 | 23 | -3 | 5 | 6 | 67 | -46 | -5 | 8 | -4 | 10 | 6 | 2 | 6 | 10 | 8 | 3 | 8 | 2 | -4 | 4 | 1 | 1 | -5 | -3 | -1 | -1 | 6 | -2 | -2 | 6 | 4 | -1 | -9 |
StockViz Staff
September 19, 2024
Any question? Send us an email