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 | 130 | 121 | 101 | 129 | 102 | 98 | 91 | 94 | 104 | 85 | 86 | 151 | 69 | 86 | 59 | 64 | 58 | 55 | 55 | 64 | 33 | 40 | 50 | 32 | 32 | 27 | 40 | 25 | 25 | 38 | 32 | 35 | 23 | 19 | 33 | 20 | 19 | 14 | 37 | 21 | 21 | 17 | 29 | 20 | 18 | 23 | 21 | 21 | 20 | 30 | 25 | 23 | 8 | 16 | 16 | 18 | 13 | 18 | 17 | 18 | 18 | 12 | 24 | 27 | 13 | 20 | 28 | 24 | 21 | 31 | 22 | 26 | 27 | 28 | 36 | 37 | 34 | 28 | 14 | 29 | 31 | 29 | 32 | 30 | 26 | 20 | -24 | 14 | 14 | 14 | 14 | 12 | 11 | 9 | 8 | 8 | 7 | 5 | 9 | 7 | 8 | 7 | 8 | 6 | 6 | 4 | 7 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 8 | 3 | 12 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 8 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 9 | 10 | 10 | 10 | 11 | 12 | 13 | 13 | 12 | 12 | 12 | 12 | 14 | 13 | 13 | 14 | 15 | 12 | 11 | 12 | 13 | 14 | 13 | 13 | 12 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 1 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 142 | 1 | 5 | 2 | 2 | 3 | 7 | 9 | 7 | 5 | 5 | -90 | 3 | -5 | 38 | 2 | 16 | -1 | 0 | -1 | -2 | 3 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -2 | -3 | -10 | 0 | -3 | -2 | -6 | 0 | 0 | 0 | -4 | -1 | -1 | -1 | -3 | -7 | 0 | 0 | 0 | 0 | -2 | -1 | -1 | 0 | 1 | -2 | -2 | -2 | -1 | -5 | 1 | -21 | 5 | 14 | 1 | -26 | 20 | 8 | 7 | -29 | 20 | 12 | 3 | 5 | 13 | 6 | 4 | 13 | -3 | 6 | 3 | 7 | 8 | 7 | 5 | 42 | 4 | 4 | 5 | 5 | 4 | 3 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 0 | 1 | - | 0 | 0 | -3 | 1 | 1 | - | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | - | - | - | - | 0 | 0 | 0 | - | -1 | 1 | 0 |
Operating Cash Flow |
Loading...
|
M | 71 | 122 | 164 | 123 | 90 | 92 | 145 | 117 | 123 | 125 | 92 | 101 | 154 | 78 | 136 | 107 | 61 | 60 | 95 | 68 | 48 | 49 | 60 | 85 | 49 | 29 | 54 | 72 | 66 | 33 | 24 | 83 | 38 | 41 | 47 | 43 | 42 | 1 | 71 | 29 | 47 | 28 | 36 | 31 | 40 | 29 | 23 | 23 | 42 | 41 | 31 | 45 | 27 | 33 | 22 | 14 | 39 | 31 | 27 | 38 | 50 | 37 | 45 | 44 | 22 | 48 | 50 | 41 | 29 | 60 | 45 | 44 | 49 | 61 | 64 | 31 | 40 | 80 | 37 | 46 | 49 | 68 | 49 | 51 | 22 | 53 | 27 | 26 | 27 | 23 | 23 | 28 | 1 | 19 | 17 | 8 | 8 | 4 | 23 | 4 | 6 | 10 | 13 | 13 | 13 | 3 | 8 | 11 | 3 | 4 | 6 | 2 | 6 | 6 | 8 | 5 | -1 | 2 | 4 | 6 | 7 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 2 | 2 | 1 | -1 | 3 | 0 | 1 | -1 |
Capital Expenditures |
Loading...
|
M | -9 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -1 | -2 | -2 | -1 | -3 | -1 | -8 | -7 | -7 | -6 | -8 | -4 | -6 | -7 | -13 | -7 | -4 | -5 | -5 | -5 | -4 | -9 | -5 | -4 | -4 | -7 | -8 | -5 | -6 | -6 | -3 | -2 | -2 | -4 | -3 | -8 | -9 | -6 | -6 | -6 | -8 | -6 | -3 | -4 | -1 | -5 | -5 | -4 | -4 | -3 | -3 | -3 | -6 | -5 | -4 | -6 | -7 | -5 | -6 | -7 | -5 | -7 | -16 | -6 | -3 | -2 | -4 | -7 | -3 | -8 | -4 | -6 | -4 | -6 | -6 | -4 | -3 | -6 | -7 | -7 | -4 | -6 | -7 | -8 | -3 | -7 | -6 | -4 | -6 | -7 | -5 | -3 | -3 | -1 | 0 | -8 | -6 | -6 | -8 | -5 | -4 | -2 | -5 | -3 | -3 | -2 | -3 | -4 | -2 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -5 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -2 | -2 | 1 | -8 | 0 | 1 | 0 | 2 | 1 | -1 | -1 | 8 | 0 | 0 | 1 | 0 | -16 | -3 | -2 | -2 | 3 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | -57 | 0 | 0 | -7 | 0 | 0 | 0 | -5 | 0 | -28 | -105 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 4 | 1 | - | - | 16 | 14 | - | - | 16 | 14 | 14 | - | 1 | 1 | 1 | 0 | 23 | 23 | 23 | 23 | - | - | - | - | - | 3 | 3 | 3 | 143 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -2 | -2 | 1 | -8 | 0 | 1 | 0 | 2 | 1 | -1 | -1 | 8 | 0 | 0 | 1 | 0 | -16 | -3 | -2 | -2 | 3 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | -57 | 0 | 0 | -7 | 0 | 0 | 0 | -5 | 0 | -28 | -105 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 4 | 1 | - | - | 16 | 14 | - | - | 16 | 14 | 14 | - | 1 | 1 | 1 | 0 | 23 | 23 | 23 | 23 | - | - | - | - | - | 3 | 3 | 3 | 143 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -69 | 4 | 3 | 66 | -104 | 161 | 161 | 374 | 202 | 91 | 94 | 36 | -93 | -21 | 29 | 93 | 2 | 1 | -10 | 68 | 5 | 53 | 40 | 59 | -7 | -14 | 5 | 50 | -30 | -10 | -8 | 11 | -40 | -10 | 51 | 61 | 16 | 47 | 5 | 8 | -15 | -20 | - | -3 | -5 | -8 | - | - | -1 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -172 | -72 | -120 | -101 | -109 | -75 | -56 | -287 | -278 | -483 | -333 | -291 | -200 | -50 | -25 | -62 | -88 | -60 | -50 | -59 | -37 | -83 | -113 | -105 | -69 | -55 | -71 | -42 | -44 | -30 | -42 | -28 | -40 | -28 | 9 | -30 | -40 | -61 | -65 | -85 | -40 | -27 | -35 | -48 | 0 | 6 | 100 | -34 | -99 | -58 | -38 | -34 | -17 | -2 | -59 | -80 | -24 | -34 | 3 | - | - | 3 | 136 | -10 | -24 | -82 | -169 | -86 | -42 | -154 | -132 | -111 | - | -13 | -97 | -105 | -17 | -110 | -32 | -28 | - | 12 | -110 | - | -146 | -76 | -38 | -87 | - | 0 | 0 | 0 | -12 | -8 | 0 | 0 | - | - | -2 | -8 | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | 170 | 20 | 0 | 13 | - | - | - | - | 1 | 21 | - | - | 116 | 44 | - | - | 5 | 23 | - | - | 103 | 54 | 0 | 0 | 79 | 79 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | -2 | 208 | 73 | 110 | 71 | 96 | 16 | 209 | 189 | 1,115 | 255 | 180 | 144 | 146 | 83 | 37 | 46 | 379 | 67 | 29 | 35 | 163 | 106 | 615 | 67 | 119 | 157 | 21 | -1 | 24 | 72 | -1 | 3 | 12 | 0 | 90 | 1 | 72 | 50 | 74 | 16 | 21 | -23 | 1 | 11 | 3 | 4 | -7 | 2 | 2 | 0 | -1 | 1 | 1 | 244 | -50 | 3 | 0 | -18 | -3 | 0 | 0 | -10 | -1 | 0 | 21 | 91 | 2 | 8 | 142 | 1 | 1 | 2 | 4 | 4 | -1 | 5 | 10 | -154 | 0 | -41 | -12 | 392 | -20 | 123 | -28 | 0 | -7 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
Financing Cash Flow |
Loading...
|
M | -2 | 208 | 73 | 110 | 71 | 96 | 16 | 209 | 189 | 1,115 | 255 | 180 | 144 | 146 | 83 | 37 | 46 | 379 | 67 | 29 | 35 | 163 | 106 | 615 | 67 | 119 | 157 | 21 | -1 | 24 | 72 | -1 | 3 | 12 | 0 | 90 | 1 | 72 | 50 | 74 | 16 | 21 | -23 | 1 | 11 | 3 | 4 | -7 | 2 | 2 | 0 | -1 | 1 | 1 | 244 | -50 | 3 | 0 | -18 | -3 | 0 | 0 | -10 | -1 | 0 | 21 | 91 | 2 | 8 | 142 | 1 | 1 | 2 | 4 | 4 | -1 | 5 | 10 | -154 | 0 | -41 | -12 | 392 | -20 | 123 | -28 | 0 | -7 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | -1 | - | - | 0 | -2 | -6 | 2 | 0 | 4 | 3 | 2 | -3 | -1 | -3 | 1 | 0 | -3 | 1 | -5 | -4 | -5 | 1 | 1 | 0 | 1 | -3 | - | 0 | 2 | -3 | 3 | -2 | -3 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 160 | 137 | 163 | 138 | 140 | 133 | 155 | 174 | 162 | 195 | 238 | 198 | 145 | 157 | 126 | 109 | 111 | 106 | 79 | 77 | 80 | 90 | 120 | 108 | 94 | 106 | 131 | 116 | 88 | 76 | 118 | 85 | 91 | 86 | 84 | 87 | 95 | 105 | 93 | 108 | 96 | 83 | 93 | 131 | 91 | 72 | 119 | 146 | 175 | 136 | 141 | 258 | 196 | 146 | 113 | 191 | 206 | 178 | 240 | 201 | 157 | 130 | 103 | 60 | 100 | 95 | 90 | 122 | 99 | 75 | 134 | 223 | 189 | 83 | 93 | 167 | 157 | 160 | 281 | 343 | 198 | 249 | 136 | 76 | 60 | 97 | 42 | 106 | 45 | 25 | 25 | 29 | 34 | 40 | 22 | 15 | 12 | 21 | 13 | 12 | 18 | 14 | 14 | 0 | 12 | 13 | 9 | 9 | 8 | 8 | 7 | 12 | 12 | 8 | 8 | 5 | 6 | 11 | 3 | - | 5 | 5 | 0 | - | 6 | 6 | 0 | 1 | 6 | 5 | 0 | - | 4 | 3 | - | - | 3 | 4 |
Ending Cash |
Loading...
|
M | 136 | 160 | 137 | 163 | 138 | 140 | 133 | 155 | 174 | 162 | 195 | 238 | 198 | 145 | 157 | 126 | 109 | 111 | 106 | 79 | 77 | 80 | 90 | 120 | 108 | 94 | 106 | 131 | 116 | 88 | 76 | 118 | 85 | 91 | 86 | 84 | 87 | 95 | 105 | 93 | 108 | 96 | 83 | 93 | 131 | 91 | 72 | 119 | 146 | 175 | 136 | 141 | 258 | 196 | 146 | 113 | 191 | 206 | 178 | 240 | 201 | 157 | 130 | 103 | 60 | 100 | 95 | 90 | 122 | 99 | 75 | 134 | 223 | 189 | 83 | 93 | 167 | 157 | 160 | 281 | 343 | 198 | 249 | 136 | 76 | 60 | 97 | 42 | 106 | 45 | 25 | 25 | 29 | 34 | 40 | 22 | 15 | 12 | 21 | 13 | 12 | 18 | 14 | 1 | 0 | 12 | 8 | 9 | 0 | 8 | 7 | 7 | 12 | 12 | 8 | 8 | 5 | 11 | -1 | 3 | 0 | 5 | 0 | 0 | -1 | 6 | 0 | 0 | 1 | 6 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3 |
Stock-Based Compensation |
Loading...
|
M | 35 | 32 | 34 | 33 | 27 | 30 | 29 | 29 | 28 | 30 | 28 | 31 | 28 | 25 | 25 | 22 | 23 | 23 | 21 | 20 | 20 | 22 | 20 | 19 | 19 | 17 | 18 | 14 | 15 | 15 | 14 | 13 | 14 | 15 | 13 | 12 | 12 | 9 | 11 | 9 | 9 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 8 | 5 | 28 | - | - | 8 | 36 | -10 | - | 10 | 42 | -10 | - | 10 | 3 | - | - | - | 2 | - | - | 1 | 3 | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -172 | -72 | -120 | -101 | -109 | -75 | -56 | -287 | -278 | -483 | -333 | -291 | -200 | -50 | -25 | -62 | -88 | -60 | -50 | -59 | -37 | -83 | -113 | -105 | -69 | -55 | -71 | -42 | -44 | -30 | -42 | -28 | -40 | -28 | 9 | -30 | -40 | -61 | -65 | -85 | -40 | -27 | -35 | -48 | 0 | 6 | 100 | -34 | -99 | -58 | -38 | -34 | -17 | -2 | -59 | -80 | -24 | -34 | 3 | - | - | 3 | 136 | -10 | -24 | -82 | -169 | -86 | -42 | -154 | -132 | -111 | - | -13 | -97 | -105 | -17 | -110 | -32 | -28 | - | 12 | -110 | - | -146 | -76 | -38 | -87 | - | 0 | 0 | 0 | -12 | -8 | 0 | 0 | - | - | -2 | -8 | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 326 | 132 | 189 | 182 | 148 | 129 | 153 | 89 | 99 | 140 | -8 | 12 | 51 | 117 | 120 | 23 | 4 | 19 | -35 | -23 | -40 | -58 | -84 | -62 | -35 | -54 | -16 | -77 | 45 | 35 | 22 | 46 | 35 | 44 | 43 | 50 | 46 | -86 | -53 | -40 | 90 | 96 | 83 | 66 | 94 | 62 | 50 | 136 | 173 | 225 | 218 | 242 | 255 | 247 | 225 | 243 | 335 | 346 | 328 | 320 | 271 | 243 | 229 | -44 | -183 | -171 | -103 | -164 | -135 | -199 | -124 | 351 | 421 | 354 | 275 | 309 | 373 | 335 | 346 | 465 | 672 | 556 | 570 | 285 | 228 | 306 | 338 | 120 | 174 | 121 | 95 | 94 | 107 | 112 | 101 | 89 | 78 | 65 | 56 | 59 | 68 | 64 | 55 | 60 | 52 | 49 | 48 | 42 | 39 | 39 | 33 | 27 | 25 | 26 | 24 | 23 | 20 | 19 | 17 | 21 | 19 | 18 | 15 | 14 | 12 | 12 | 13 | 16 | 15 | 16 | 17 | 16 | 18 | 18 | 17 | 18 | 17 | 17 |
Free Cash Flow |
Loading...
|
M | 62 | 121 | 163 | 122 | 88 | 92 | 144 | 115 | 120 | 124 | 90 | 99 | 152 | 75 | 135 | 99 | 55 | 54 | 90 | 61 | 44 | 42 | 53 | 72 | 42 | 25 | 49 | 67 | 61 | 29 | 14 | 79 | 34 | 36 | 40 | 35 | 37 | -4 | 66 | 26 | 45 | 26 | 32 | 28 | 32 | 20 | 17 | 17 | 37 | 33 | 25 | 42 | 23 | 32 | 17 | 9 | 35 | 27 | 25 | 35 | 47 | 31 | 40 | 39 | 16 | 41 | 45 | 35 | 22 | 55 | 38 | 28 | 43 | 58 | 62 | 27 | 33 | 77 | 28 | 42 | 42 | 63 | 43 | 45 | 18 | 50 | 22 | 19 | 20 | 19 | 17 | 21 | -7 | 16 | 11 | 2 | 3 | -2 | 16 | -1 | 3 | 7 | 11 | 13 | 5 | -3 | 3 | 3 | -2 | 1 | 4 | -3 | 3 | 3 | 5 | 2 | -5 | 0 | 3 | 5 | 5 | - | 1 | 0 | 3 | -4 | 2 | 2 | 1 | -1 | 1 | 2 | 1 | -1 | 2 | 0 | 1 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email