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 | 481 | 453 | 429 | 419 | 383 | 386 | 374 | 369 | 426 | 391 | 392 | 365 | 278 | 268 | 236 | 232 | 232 | 207 | 192 | 188 | 156 | 155 | 142 | 132 | 125 | 118 | 128 | 120 | 130 | 128 | 109 | 111 | 96 | 91 | 87 | 90 | 90 | 92 | 95 | 87 | 86 | 84 | 90 | 83 | 84 | 85 | 92 | 95 | 98 | 86 | 72 | 63 | 58 | 63 | 64 | 66 | 66 | 71 | 65 | 72 | 80 | 76 | 84 | 88 | 86 | 94 | 105 | 98 | 101 | 106 | 103 | 117 | 128 | 135 | 135 | 113 | 105 | 102 | 103 | 120 | 121 | 116 | 107 | 51 | 36 | 24 | 18 | 56 | 54 | 51 | 46 | 40 | 35 | 32 | 28 | 28 | 27 | 28 | 30 | 30 | 29 | 27 | 24 | 23 | 21 | 20 | 21 | 18 | 18 | 17 | 16 | 16 | 15 | 13 | 13 | 12 | 11 | 11 | 10 | 9 | 8 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 13 | 13 | 15 | 16 | 18 | 20 | 20 | 21 | 23 | 24 | 26 | 27 | 29 | 25 | 30 | 31 | 31 | 36 | 32 | 32 | 31 | 30 | 30 | 31 | 33 | 35 | 36 | 36 | 35 | 33 | 32 | 31 | 32 | 33 | 34 | 35 | 34 | 33 | 33 | 32 | 33 | 33 | 33 | 32 | 28 | 24 | 22 | 20 | 21 | 23 | 24 | 26 | 28 | 29 | 31 | 33 | 35 | 37 | 38 | 38 | 39 | 40 | 39 | 41 | 43 | 46 | 49 | 50 | 50 | 50 | 49 | 50 | 51 | 53 | 54 | 55 | 54 | 51 | 50 | 49 | 51 | 53 | 54 | 52 | 45 | 39 | 33 | 28 | 27 | 26 | 25 | 25 | 24 | 23 | 21 | 20 | 19 | 18 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 13 | 12 | 10 | 10 | 8 | 8 | 9 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 151 | 11 | 12 | 14 | 21 | 26 | 28 | 26 | -74 | -78 | -88 | -55 | 38 | 50 | 54 | 17 | 15 | -2 | 1 | -9 | -9 | -7 | -11 | 0 | 1 | 1 | 2 | -7 | -9 | -13 | -23 | -15 | -16 | -15 | -12 | -12 | -9 | -8 | -5 | -6 | -7 | -7 | -6 | -12 | -11 | -10 | -8 | -1 | -3 | -4 | -4 | -4 | 0 | -2 | -3 | -5 | -8 | -11 | -8 | -27 | -21 | -2 | -2 | -7 | 8 | 3 | 9 | 6 | 7 | 10 | 7 | 40 | 32 | 26 | 28 | 36 | 20 | 20 | 19 | 12 | 24 | 24 | 26 | 62 | 57 | 54 | 54 | 17 | 18 | 17 | 13 | 10 | 7 | 4 | 4 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | -1 | -1 | 0 | 0 | 3 | 2 | 2 | 1 | -3 | -3 | -2 | -2 | 1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | - | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 |
Operating Cash Flow |
Loading...
|
M | 480 | 499 | 469 | 450 | 444 | 477 | 509 | 456 | 440 | 471 | 424 | 468 | 475 | 382 | 365 | 324 | 286 | 272 | 260 | 225 | 242 | 243 | 223 | 217 | 204 | 221 | 226 | 195 | 206 | 178 | 185 | 208 | 168 | 172 | 133 | 158 | 143 | 148 | 175 | 140 | 142 | 136 | 136 | 124 | 115 | 117 | 130 | 138 | 160 | 144 | 136 | 127 | 95 | 107 | 106 | 111 | 135 | 146 | 152 | 170 | 175 | 148 | 159 | 164 | 161 | 168 | 179 | 174 | 178 | 198 | 199 | 218 | 204 | 195 | 214 | 187 | 202 | 211 | 199 | 212 | 216 | 190 | 175 | 153 | 128 | 133 | 103 | 99 | 101 | 74 | 71 | 65 | 45 | 52 | 37 | 42 | 38 | 36 | 43 | 32 | 41 | 48 | 41 | 37 | 35 | 25 | 26 | 24 | 15 | 18 | 20 | 21 | 24 | 17 | 13 | 10 | 11 | 19 | 18 | 16 | 12 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 3 | 3 | 4 | 1 | 1 | -1 |
Capital Expenditures |
Loading...
|
M | -13 | -5 | -4 | -4 | -5 | -6 | -6 | -7 | -7 | -5 | -8 | -7 | -13 | -19 | -22 | -27 | -27 | -24 | -24 | -25 | -31 | -34 | -31 | -29 | -21 | -20 | -20 | -24 | -24 | -22 | -22 | -19 | -23 | -24 | -25 | -24 | -19 | -16 | -13 | -11 | -11 | -17 | -24 | -26 | -29 | -27 | -25 | -25 | -22 | -20 | -14 | -13 | -15 | -14 | -17 | -15 | -13 | -13 | -14 | -16 | -18 | -21 | -23 | -23 | -25 | -25 | -23 | -24 | -35 | -34 | -31 | -27 | -15 | -16 | -16 | -22 | -22 | -22 | -23 | -21 | -22 | -20 | -18 | -18 | -19 | -22 | -23 | -24 | -25 | -25 | -24 | -24 | -23 | -20 | -23 | -23 | -22 | -21 | -18 | -12 | -8 | -13 | -16 | -20 | -28 | -24 | -22 | -18 | -15 | -14 | -13 | -13 | -11 | -12 | -11 | -10 | -8 | -6 | -5 | -5 | -5 | -6 | -10 | -9 | -7 | -5 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -4 | -2 | -10 | -6 | -5 | -6 | 3 | 4 | 2 | 1 | 7 | 6 | 6 | 8 | 0 | -16 | -18 | -21 | -23 | -4 | -2 | 0 | 3 | 0 | -1 | -1 | -1 | -1 | -6 | -6 | -6 | -6 | 0 | -57 | -57 | -57 | -64 | -7 | -7 | -7 | -5 | -5 | -33 | -138 | -151 | -151 | -124 | -18 | 0 | 0 | 0 | 2 | 4 | 5 | 5 | 7 | 6 | 5 | 5 | 17 | 30 | 30 | 30 | 30 | 30 | 44 | 44 | 28 | 15 | 2 | 2 | 24 | 47 | 69 | 92 | 69 | 46 | 23 | - | - | 3 | 6 | 9 | 152 | 149 | 146 | 143 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -4 | -2 | -10 | -6 | -5 | -6 | 3 | 4 | 2 | 1 | 7 | 6 | 6 | 8 | 0 | -16 | -18 | -21 | -23 | -4 | -2 | 0 | 3 | 0 | -1 | -1 | -1 | -1 | -6 | -6 | -6 | -6 | 0 | -57 | -57 | -57 | -64 | -7 | -7 | -7 | -5 | -5 | -33 | -138 | -151 | -151 | -124 | -18 | 0 | 0 | 0 | 2 | 4 | 5 | 5 | 7 | 6 | 5 | 5 | 17 | 30 | 30 | 30 | 30 | 30 | 44 | 44 | 28 | 15 | 2 | 2 | 24 | 47 | 69 | 92 | 69 | 46 | 23 | - | - | 3 | 6 | 9 | 152 | 149 | 146 | 143 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -65 | -61 | 5 | -30 | 127 | 284 | 592 | 898 | 827 | 761 | 423 | 128 | 16 | -49 | 8 | 103 | 125 | 86 | 61 | 64 | 116 | 166 | 157 | 145 | 78 | 43 | 34 | 11 | 15 | 2 | -37 | -47 | -47 | 12 | 62 | 118 | 175 | 129 | 76 | 45 | -22 | -27 | -38 | -28 | -16 | -16 | -13 | -9 | -9 | -9 | -9 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -465 | -402 | -406 | -341 | -528 | -696 | -1,104 | -1,381 | -1,385 | -1,307 | -874 | -566 | -338 | -225 | -235 | -260 | -257 | -206 | -229 | -292 | -338 | -370 | -343 | -301 | -238 | -212 | -188 | -159 | -145 | -140 | -138 | -87 | -90 | -90 | -122 | -195 | -251 | -251 | -217 | -187 | -150 | -110 | -77 | 58 | 72 | -28 | -91 | -229 | -229 | -147 | -91 | -112 | -158 | -164 | -196 | -134 | -54 | -31 | 7 | 140 | 130 | 105 | 20 | -285 | -361 | -379 | -451 | -415 | -440 | -398 | -256 | -221 | -214 | -231 | -329 | -264 | -188 | -170 | -49 | -126 | -98 | -244 | -332 | -260 | -347 | -201 | -125 | -87 | 0 | -12 | -20 | -20 | -20 | -8 | 0 | -2 | -10 | -10 | -10 | -8 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 191 | 204 | - | - | - | - | 1 | 21 | 21 | 21 | 137 | 160 | 160 | 160 | 49 | 28 | 28 | 28 | 126 | 157 | 157 | 157 | 133 | 158 | 159 | 160 | 81 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 9 | 9 | 9 | 8 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 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 | 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 | 389 | 462 | 351 | 293 | 392 | 510 | 1,529 | 1,768 | 1,739 | 1,695 | 726 | 554 | 411 | 313 | 546 | 529 | 522 | 510 | 294 | 333 | 918 | 951 | 907 | 958 | 364 | 295 | 201 | 116 | 95 | 99 | 86 | 14 | 104 | 103 | 164 | 213 | 197 | 212 | 161 | 88 | 15 | 11 | -8 | 19 | 11 | 1 | 1 | -3 | 3 | 2 | 1 | 245 | 196 | 198 | 197 | -65 | -18 | -21 | -21 | -13 | -11 | -11 | 10 | 111 | 114 | 122 | 243 | 153 | 151 | 145 | 7 | 10 | 8 | 11 | 18 | -140 | -138 | -184 | -207 | 339 | 319 | 483 | 466 | 75 | 88 | -54 | -26 | -26 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | -3 | -3 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | -6 | -6 | -6 | -6 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | -3 | -1 |
Financing Cash Flow |
Loading...
|
M | 389 | 462 | 351 | 293 | 392 | 510 | 1,529 | 1,768 | 1,739 | 1,695 | 726 | 554 | 411 | 313 | 546 | 529 | 522 | 510 | 294 | 333 | 918 | 951 | 907 | 958 | 364 | 295 | 201 | 116 | 95 | 99 | 86 | 14 | 104 | 103 | 164 | 213 | 197 | 212 | 161 | 88 | 15 | 11 | -8 | 19 | 11 | 1 | 1 | -3 | 3 | 2 | 1 | 245 | 196 | 198 | 197 | -65 | -18 | -21 | -21 | -13 | -11 | -11 | 10 | 111 | 114 | 122 | 243 | 153 | 151 | 145 | 7 | 10 | 8 | 11 | 18 | -140 | -138 | -184 | -207 | 339 | 319 | 483 | 466 | 75 | 88 | -54 | -26 | -26 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | -3 | -3 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | -6 | -6 | -6 | -6 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | -3 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -8 | -7 | -6 | -1 | 9 | 9 | 5 | 1 | -5 | -6 | -3 | -5 | -2 | -8 | -11 | -13 | -13 | -7 | -3 | 2 | -2 | -3 | -3 | -2 | -1 | 1 | 0 | -5 | -2 | -2 | -1 | 2 | 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 | 134 | 126 | 124 | 119 | 114 | 115 | 115 | 115 | 117 | 117 | 112 | 110 | 101 | 96 | 94 | 89 | 87 | 84 | 83 | 82 | 81 | 80 | 75 | 72 | 68 | 63 | 61 | 57 | 56 | 55 | 56 | 54 | 53 | 51 | 45 | 43 | 41 | 38 | 36 | 33 | 30 | 27 | 26 | 25 | 24 | 22 | 21 | 19 | 17 | 16 | 16 | 16 | 16 | 17 | 17 | 18 | 19 | 22 | 23 | 46 | 42 | 33 | 36 | 44 | 34 | 34 | 35 | 41 | 41 | 41 | 41 | 2 | 12 | 12 | 3 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -465 | -402 | -406 | -341 | -528 | -696 | -1,104 | -1,381 | -1,385 | -1,307 | -874 | -566 | -338 | -225 | -235 | -260 | -257 | -206 | -229 | -292 | -338 | -370 | -343 | -301 | -238 | -212 | -188 | -159 | -145 | -140 | -138 | -87 | -90 | -90 | -122 | -195 | -251 | -251 | -217 | -187 | -150 | -110 | -77 | 58 | 72 | -28 | -91 | -229 | -229 | -147 | -91 | -112 | -158 | -164 | -196 | -134 | -54 | -31 | 7 | 140 | 130 | 105 | 20 | -285 | -361 | -379 | -451 | -415 | -440 | -398 | -256 | -221 | -214 | -231 | -329 | -264 | -188 | -170 | -49 | -126 | -98 | -244 | -332 | -260 | -347 | -201 | -125 | -87 | 0 | -12 | -20 | -20 | -20 | -8 | 0 | -2 | -10 | -10 | -10 | -8 | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 829 | 651 | 648 | 612 | 520 | 471 | 482 | 321 | 244 | 195 | 173 | 300 | 311 | 264 | 165 | 11 | -35 | -78 | -155 | -203 | -243 | -238 | -235 | -167 | -182 | -102 | -13 | 24 | 147 | 137 | 147 | 168 | 173 | 183 | 53 | -43 | -133 | -88 | 94 | 230 | 335 | 339 | 305 | 272 | 342 | 421 | 584 | 752 | 858 | 940 | 962 | 969 | 971 | 1,050 | 1,149 | 1,252 | 1,329 | 1,265 | 1,163 | 1,064 | 700 | 246 | -169 | -501 | -621 | -573 | -601 | -621 | -107 | 450 | 1,003 | 1,401 | 1,359 | 1,311 | 1,292 | 1,363 | 1,519 | 1,818 | 2,038 | 2,262 | 2,082 | 1,638 | 1,388 | 1,157 | 992 | 939 | 753 | 510 | 483 | 416 | 408 | 414 | 409 | 380 | 332 | 288 | 258 | 247 | 246 | 245 | 246 | 231 | 215 | 208 | 190 | 177 | 168 | 153 | 139 | 125 | 111 | 103 | 98 | 93 | 87 | 79 | 77 | 76 | 75 | 73 | 66 | 59 | 53 | 52 | 53 | 56 | 60 | 64 | 64 | 66 | 67 | 68 | 70 | 69 | 69 | 52 | 34 | 17 |
Free Cash Flow |
Loading...
|
M | 467 | 494 | 465 | 446 | 439 | 471 | 503 | 449 | 433 | 465 | 416 | 462 | 461 | 364 | 343 | 297 | 259 | 248 | 236 | 200 | 211 | 209 | 192 | 188 | 183 | 202 | 206 | 171 | 183 | 156 | 163 | 189 | 145 | 149 | 108 | 134 | 125 | 132 | 162 | 129 | 131 | 118 | 112 | 97 | 86 | 91 | 104 | 112 | 138 | 124 | 122 | 114 | 81 | 93 | 88 | 96 | 122 | 133 | 138 | 153 | 157 | 127 | 136 | 141 | 137 | 143 | 156 | 150 | 143 | 164 | 168 | 191 | 190 | 179 | 198 | 164 | 180 | 189 | 176 | 191 | 194 | 170 | 156 | 135 | 109 | 111 | 80 | 75 | 76 | 50 | 47 | 40 | 22 | 32 | 14 | 19 | 16 | 16 | 24 | 20 | 34 | 36 | 26 | 17 | 7 | 1 | 4 | 6 | 0 | 5 | 7 | 8 | 13 | 5 | 3 | 0 | 3 | 13 | 12 | 11 | 7 | 4 | 0 | 1 | 2 | 0 | 4 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 3 | 0 | 0 | -1 |
StockViz Staff
September 20, 2024
Any question? Send us an email