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 | 191 | 188 | 145 | 175 | 167 | 159 | 154 | 150 | 137 | 134 | 131 | 130 | 129 | 106 | 108 | 112 | 121 | 142 | 138 | 131 | 130 | 121 | 96 | 91 | 81 | 78 | 99 | 96 | 96 | 94 | 84 | 80 | 16 | 12 | 8 | 3 | -68 | -61 | -56 | -46 | -113 | -133 | -158 | -155 | 34 | 58 | -23 | -18 | 0 | 1 | 115 | 109 | 101 | 96 | 87 | 82 | 80 | 74 | 55 | 70 | 86 | 102 | 133 | 132 | 124 | 118 | 111 | 109 | 106 | 107 | 108 | 104 | 98 | 92 | 92 | 82 | 82 | 73 | 61 | 51 | 37 | 29 | 24 | 21 | 25 | 25 | 28 | 28 | 20 | 22 | 24 | 28 | 43 | 45 | 46 | 47 | 44 | 45 | 43 | 40 | 32 | 29 | 29 | 28 | 34 | 34 | 33 | 32 | 31 | 29 | 28 | 28 | 27 | 29 | 29 | 28 | 26 | 22 | 19 | 19 | 20 | 18 | 18 | 17 | 9 | 9 | 9 | 8 | 13 | 13 | 15 | 15 | 16 | 16 | 15 | 15 | 12 | 8 | 4 | 0 |
Depreciation and Amortization |
Loading...
|
M | 30 | 30 | 23 | 32 | 33 | 34 | 34 | 34 | 34 | 31 | 28 | 25 | 23 | 23 | 23 | 23 | 24 | 24 | 23 | 24 | 24 | 25 | 25 | 25 | 26 | 26 | 27 | 27 | 28 | 29 | 31 | 32 | 36 | 37 | 38 | 39 | 39 | 42 | 44 | 45 | 46 | 49 | 49 | 49 | 47 | 44 | 43 | 44 | 44 | 46 | 47 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 55 | 55 | 56 | 58 | 60 | 61 | 59 | 57 | 55 | 54 | 52 | 47 | 41 | 35 | 31 | 28 | 27 | 27 | 26 | 23 | 22 | 20 | 19 | 20 | 18 | 18 | 18 | 17 | 17 | 17 | 18 | 19 | 22 | 23 | 22 | 20 | 18 | 18 | 16 | 16 | 16 | 15 | 15 | 14 | 14 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 11 | 9 | 8 | 9 | 9 | 9 | 10 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | -2 | -2 | -4 | -3 | 1 | 1 | 1 | 4 | 3 | 5 | 5 | 1 | 16 | 15 | 17 | 18 | 4 | 4 | 2 | -5 | -5 | -5 | -5 | - | - | - | - | - | - | - | - | 47 | 50 | 51 | 51 | 154 | 152 | 151 | 150 | 205 | 224 | 224 | 227 | 23 | 4 | 119 | 149 | 149 | 149 | 29 | -2 | -1 | -2 | 3 | 2 | 0 | 1 | 5 | 7 | 11 | 11 | 9 | 8 | 9 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 7 | 8 | 10 | 11 | 11 | 8 | 6 | 10 | 8 | 8 | 7 | 6 | 7 | 7 | 7 | 10 | 9 | 9 | 9 | -4 | -3 | -3 | -3 | 1 | 1 | 1 | 0 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | -2 | -3 | -3 | -1 | 0 | 1 | 1 | 1 | -2 | -2 | -2 | -2 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 250 | 250 | 214 | 209 | 183 | 152 | 119 | 118 | 116 | 131 | 170 | 206 | 200 | 187 | 165 | 141 | 161 | 171 | 182 | 162 | 151 | 145 | 127 | 143 | 142 | 133 | 145 | 144 | 132 | 134 | 143 | 139 | 139 | 128 | 105 | 93 | 70 | 76 | 86 | 93 | 130 | 141 | 149 | 144 | 134 | 146 | 150 | 145 | 157 | 153 | 166 | 167 | 158 | 155 | 148 | 165 | 168 | 173 | 165 | 127 | 150 | 160 | 187 | 226 | 208 | 187 | 158 | 136 | 131 | 131 | 119 | 115 | 100 | 94 | 108 | 119 | 120 | 108 | 93 | 85 | 62 | 57 | 51 | 55 | 54 | 49 | 51 | 54 | 61 | 65 | 60 | 53 | 77 | 53 | 58 | 48 | 21 | 51 | 57 | 61 | 59 | 54 | 52 | 47 | 51 | 38 | 33 | 40 | 38 | 41 | 33 | 35 | 18 | 20 | 28 | 22 | 30 | 29 | 31 | 33 | 37 | 29 | 19 | 22 | 19 | 23 | 24 | 18 | 14 | 11 | 19 | 17 | 16 | 18 | 18 | 20 | 12 | 4 | -4 | -6 |
Capital Expenditures |
Loading...
|
M | -75 | -72 | -22 | -19 | -34 | -35 | -36 | -43 | -28 | -29 | -29 | -27 | -27 | -29 | -29 | -27 | -37 | -34 | -35 | -33 | -25 | -25 | -24 | -22 | -19 | -16 | -15 | -15 | -21 | -20 | -19 | -17 | -11 | -13 | -18 | -27 | -37 | -44 | -46 | -43 | -39 | -38 | -39 | -36 | -36 | -29 | -25 | -24 | -21 | -23 | -24 | -21 | -19 | -20 | -20 | -26 | -29 | -26 | -27 | -24 | -23 | -25 | -25 | -26 | -30 | -34 | -45 | -52 | -55 | -54 | -45 | -39 | -34 | -30 | -28 | -22 | -19 | -18 | -14 | -15 | -13 | -13 | -14 | -14 | -15 | -14 | -15 | -13 | -15 | -15 | -17 | -21 | -23 | -24 | -22 | -23 | -38 | -41 | -40 | -41 | -23 | -40 | -39 | -37 | -37 | -23 | -23 | -20 | -66 | -112 | -113 | -113 | -64 | -10 | -9 | -8 | -7 | -7 | -6 | -7 | -8 | -9 | -10 | -12 | -16 | -21 | -23 | -24 | -21 | -21 | -18 | -15 | -15 | -11 | -12 | -14 | -12 | -10 | -6 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 0 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 5 | 2 | 3 | 4 | -1 | -3 | -3 | -4 | -5 | -1 | -2 | 17 | 19 | 18 | 19 | 0 | -1 | -1 | 0 | 0 | 0 | 2 | 2 | 4 | 5 | 6 | 12 | 64 | 81 | 61 | 53 | 1 | -16 | -300 | -290 | -325 | -328 | -29 | -40 | -7 | 3 | 17 | 16 | 24 | 20 | 8 | 9 | 5 | 9 | 13 | 15 | 10 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 0 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 5 | 2 | 3 | 4 | -1 | -3 | -3 | -4 | -5 | -1 | -2 | 17 | 19 | 18 | 19 | 0 | -1 | -1 | 0 | 0 | 0 | 2 | 2 | 4 | 5 | 6 | 12 | 64 | 81 | 61 | 53 | 1 | -16 | -300 | -290 | -325 | -328 | -29 | -40 | -7 | 3 | 17 | 16 | 24 | 20 | 8 | 9 | 5 | 9 | 13 | 15 | 10 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 1 | -25 | -25 | -45 | -26 | -6 | 32 | 57 | 77 | 121 | 143 | 152 | 64 | -24 | -111 | -199 | -149 | -100 | -53 | 0 | -4 | 2 | -40 | -55 | -88 | -120 | -126 | -113 | -101 | -88 | -35 | -39 | 37 | -26 | -28 | 9 | -75 | -47 | 7 | -50 | -44 | -88 | -35 | -11 | -4 | 44 | -64 | -64 | -62 | -61 | -61 | -61 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -117 | -79 | -71 | -75 | -54 | -105 | -102 | -109 | -87 | -22 | -20 | -4 | -3 | -63 | -57 | -51 | -51 | 11 | 12 | 20 | 21 | 18 | 20 | 11 | 11 | 15 | 14 | 20 | 86 | 82 | 69 | 44 | -23 | 12 | 26 | 83 | 75 | 17 | 14 | -22 | -15 | 20 | 20 | 9 | -29 | -39 | -40 | -47 | -8 | -7 | -8 | 6 | 3 | 0 | 0 | -3 | - | - | -4 | -40 | -54 | -54 | -50 | -14 | - | - | - | 3 | 5 | 5 | -13 | -25 | -27 | -27 | -9 | - | - | - | - | -1 | -1 | -1 | 0 | -3 | -3 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 | -9 | -9 | -9 |
Dividends Paid |
Loading...
|
M | 45 | 45 | 34 | 45 | 45 | 45 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 45 | 46 | 46 | 46 | 46 | 45 | 45 | 44 | 44 | 43 | 43 | 43 | 42 | 42 | 42 | 42 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 40 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 38 | 38 | 38 | 37 | 38 | 37 | 36 | 36 | 35 | 36 | 35 | 34 | 33 | 32 | 32 | 31 | 31 | 30 | 29 | 28 | 28 | 26 | 24 | 24 | 22 | 21 | 21 | 20 | 20 | 20 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 11 | 10 | 10 | 9 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 |
Other Financial Activities |
Loading...
|
M | -3 | 31 | 32 | 105 | 190 | 185 | 146 | 108 | 61 | 35 | 36 | 37 | -3 | -67 | -66 | -68 | -65 | 10 | 13 | 31 | 36 | 23 | 33 | 31 | 205 | 210 | 153 | 149 | -32 | -8 | 41 | 31 | 34 | 5 | -2 | -1 | -2 | -2 | 0 | 1 | -1 | -1 | 108 | 109 | 109 | 66 | -43 | -43 | -44 | -43 | -42 | -43 | 54 | 96 | 95 | 96 | 1 | 1 | 1 | 1 | 1 | -27 | -26 | -24 | -21 | 85 | 130 | 153 | 151 | 273 | 319 | 304 | 299 | 98 | 6 | -4 | 150 | 150 | 149 | 148 | -2 | -2 | -1 | 0 | -1 | 0 | -2 | -2 | -2 | -3 | -6 | -11 | -20 | -1 | 4 | 5 | 16 | -4 | -3 | -1 | -1 | -24 | -24 | -24 | -23 | 1 | 1 | 2 | -4 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | -2 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | 0 | -1 | -8 | -8 | 2 | 2 | 9 | 9 |
Financing Cash Flow |
Loading...
|
M | -3 | 31 | 32 | 105 | 190 | 185 | 146 | 108 | 61 | 35 | 36 | 37 | -3 | -67 | -66 | -68 | -65 | 10 | 13 | 31 | 36 | 23 | 33 | 31 | 205 | 210 | 153 | 149 | -32 | -8 | 41 | 31 | 34 | 5 | -2 | -1 | -2 | -2 | 0 | 1 | -1 | -1 | 108 | 109 | 109 | 66 | -43 | -43 | -44 | -43 | -42 | -43 | 54 | 96 | 95 | 96 | 1 | 1 | 1 | 1 | 1 | -27 | -26 | -24 | -21 | 85 | 130 | 153 | 151 | 273 | 319 | 304 | 299 | 98 | 6 | -4 | 150 | 150 | 149 | 148 | -2 | -2 | -1 | 0 | -1 | 0 | -2 | -2 | -2 | -3 | -6 | -11 | -20 | -1 | 4 | 5 | 16 | -4 | -3 | -1 | -1 | -24 | -24 | -24 | -23 | 1 | 1 | 2 | -4 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | -2 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | 0 | -1 | -8 | -8 | 2 | 2 | 9 | 9 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -2 | 1 | -2 | -4 | -5 | -3 | -2 | 3 | 7 | 2 | 0 | -3 | 2 | 1 | 3 | -1 | -8 | -13 | -14 | -11 | -9 | -5 | 3 | -2 | -8 | 1 | 0 | 3 | 3 | -7 | -16 | -13 | 0 | 4 | 16 | 15 | 6 | 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 | 8 | 8 | 7 | 8 | 8 | 8 | 9 | 11 | 11 | 12 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 10 | 11 | 12 | 13 | 12 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 6 | 4 | 4 | 3 | 4 | 5 | 0 | -1 | 0 | 2 | 9 | 11 | 11 | 10 | 8 | 8 | 9 | 10 | 12 | 11 | 11 | 10 | 9 | 9 | 6 | 6 | 5 | 3 | 3 | 4 | 4 | 3 | 3 | 1 | 0 | 0 | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -117 | -79 | -71 | -75 | -54 | -105 | -102 | -109 | -87 | -22 | -20 | -4 | -3 | -63 | -57 | -51 | -51 | 11 | 12 | 20 | 21 | 18 | 20 | 11 | 11 | 15 | 14 | 20 | 86 | 82 | 69 | 44 | -23 | 12 | 26 | 83 | 75 | 17 | 14 | -22 | -15 | 20 | 20 | 9 | -29 | -39 | -40 | -47 | -8 | -7 | -8 | 6 | 3 | 0 | 0 | -3 | - | - | -4 | -40 | -54 | -54 | -50 | -14 | - | - | - | 3 | 5 | 5 | -13 | -25 | -27 | -27 | -9 | - | - | - | - | -1 | -1 | -1 | 0 | -3 | -3 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 | -9 | -9 | -9 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,087 | 1,100 | 831 | 1,081 | 1,057 | 1,013 | 1,011 | 990 | 954 | 1,119 | 1,212 | 1,313 | 1,429 | 1,332 | 1,331 | 1,329 | 1,337 | 1,395 | 1,369 | 1,343 | 1,292 | 1,175 | 1,079 | 996 | 937 | 927 | 916 | 951 | 971 | 1,002 | 1,020 | 992 | 951 | 894 | 771 | 668 | 640 | 609 | 714 | 801 | 818 | 825 | 756 | 956 | 1,150 | 1,439 | 1,764 | 1,814 | 1,886 | 1,854 | 1,813 | 1,759 | 1,678 | 1,519 | 1,377 | 1,276 | 1,188 | 1,249 | 1,289 | 1,319 | 1,422 | 1,468 | 1,497 | 1,517 | 1,430 | 1,342 | 1,237 | 1,126 | 1,063 | 1,011 | 919 | 814 | 715 | 630 | 611 | 591 | 581 | 551 | 514 | 506 | 498 | 485 | 491 | 506 | 517 | 524 | 529 | 523 | 511 | 512 | 511 | 501 | 493 | 480 | 493 | 512 | 526 | 549 | 541 | 533 | 528 | 520 | 527 | 535 | 540 | 533 | 514 | 493 | 471 | 451 | 456 | 478 | 498 | 521 | 506 | 474 | 444 | 406 | 380 | 357 | 334 | 321 | 307 | 290 | 279 | 274 | 274 | 279 | 284 | 286 | 288 | 288 | 285 | 276 | 263 | 246 | 231 | 167 | 107 | 53 |
Free Cash Flow |
Loading...
|
M | 175 | 178 | 192 | 190 | 149 | 117 | 83 | 75 | 88 | 102 | 141 | 178 | 173 | 158 | 136 | 114 | 124 | 137 | 148 | 129 | 126 | 119 | 103 | 121 | 123 | 117 | 130 | 129 | 111 | 114 | 124 | 122 | 129 | 115 | 88 | 67 | 33 | 32 | 41 | 50 | 90 | 103 | 110 | 108 | 98 | 117 | 125 | 121 | 136 | 130 | 143 | 147 | 138 | 134 | 127 | 139 | 139 | 147 | 139 | 103 | 128 | 135 | 162 | 199 | 179 | 153 | 113 | 84 | 76 | 77 | 74 | 75 | 66 | 65 | 81 | 97 | 101 | 90 | 79 | 70 | 49 | 43 | 37 | 41 | 38 | 35 | 36 | 41 | 46 | 50 | 42 | 32 | 54 | 28 | 36 | 26 | -17 | 10 | 18 | 20 | 36 | 14 | 13 | 11 | 25 | 27 | 21 | 31 | 75 | 31 | 22 | 24 | -46 | 10 | 20 | 14 | 23 | 23 | 25 | 27 | 29 | 21 | 9 | 9 | 3 | 2 | 2 | -6 | -7 | -9 | 1 | 2 | 1 | 7 | 6 | 6 | 0 | -6 | -10 | -9 |
StockViz Staff
September 19, 2024
Any question? Send us an email