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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 194 | 162 | 169 | 275 | 297 | 303 | 274 | 271 | 272 | 285 | 316 | 318 | 304 | 266 | 242 | 216 | 205 | 211 | 203 | 200 | 192 | 182 | 147 | 134 | 124 | 116 | 132 | 127 | 124 | 121 | 120 | 118 | 117 | 116 | 115 | 114 | 114 | 113 | 111 | 108 | 102 | 96 | 90 | 84 | 80 | 76 | 69 | 31 | 24 | 17 | 13 | 41 | 43 | 42 | 42 | 31 | 29 | 34 | 42 | 56 | 64 | 66 | 67 | 72 | 81 | 80 | 79 | 77 | 64 | 61 | 58 | 56 | 54 | 52 | 50 | 48 | 46 | 45 | 43 | 41 | 40 | 38 | 37 | 36 | 35 | 32 | 30 | 27 | 25 | 22 | 19 | 17 | 15 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 9 | 10 | 9 | 8 | 7 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 39 | 29 | 29 | 37 | 37 | 36 | 36 | 34 | 33 | 32 | 31 | 31 | 31 | 31 | 30 | 30 | 28 | 27 | 26 | 25 | 24 | 22 | 20 | 19 | 18 | 17 | 17 | 18 | 18 | 18 | 19 | 18 | 18 | 17 | 17 | 16 | 15 | 15 | 15 | 14 | 13 | 13 | 10 | 7 | 4 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | - | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | - | - | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 3 | 3 | 6 | 7 | 5 | 5 | 4 | 2 | 1 | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 123 | 86 | 129 | 132 | 151 | 146 | 191 | 189 | 227 | 271 | 178 | 93 | 65 | -26 | 32 | 57 | -3 | 14 | 7 | 47 | 65 | 64 | 67 | 51 | 47 | 97 | 90 | 115 | 94 | 58 | 25 | 27 | 59 | 38 | 69 | 43 | 18 | 35 | 35 | 89 | 106 | 174 | 155 | 99 | 114 | 107 | 111 | 153 | 30 | 167 | 239 | 189 | 313 | 149 | 50 | 133 | 108 | 59 | 83 | 17 | 15 | 21 | 18 | 24 | 7 | 7 | 0 | -8 | -5 | -10 | 5 | 6 | 32 | 24 | 14 | 14 | 13 | 25 | 37 | 51 | 38 | 51 | 19 | -23 | -29 | -23 | -38 | -15 | 9 | -27 | 18 | 7 | 16 | 22 | 6 | 26 | 8 | 16 | 29 | 6 | 1 | -5 | -17 | -3 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -2 | -1 | 0 | -1 | 1 | -1 | 0 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 301 | 351 | 350 | 474 | 490 | 471 | 505 | 499 | 503 | 572 | 493 | 342 | 312 | 190 | 226 | 278 | 206 | 227 | 228 | 267 | 279 | 281 | 244 | 217 | 209 | 255 | 241 | 263 | 216 | 180 | 155 | 149 | 191 | 171 | 196 | 184 | 167 | 183 | 182 | 244 | 259 | 334 | 303 | 216 | 217 | 184 | 181 | 185 | 55 | 187 | 254 | 233 | 358 | 194 | 95 | 167 | 140 | 97 | 127 | 74 | 80 | 87 | 85 | 95 | 89 | 88 | 80 | 70 | 75 | 68 | 79 | 79 | 87 | 77 | 64 | 62 | 59 | 70 | 86 | 98 | 84 | 95 | 64 | 20 | 13 | 17 | -22 | -3 | 15 | -28 | 30 | 16 | 28 | 37 | 20 | 41 | 21 | 30 | 43 | 19 | 13 | 9 | -9 | 2 | 8 | 2 | 11 | 12 | 9 | 11 | 9 | 7 | 8 | 9 | 5 | 7 | 6 | 6 | 6 | 4 | 5 | 6 | 6 | 6 | 6 | 4 | 6 | 4 | 5 | 4 | 2 | 3 | 0 |
Capital Expenditures |
Loading...
|
M | -45 | -41 | -36 | -31 | -28 | -23 | -22 | -22 | -15 | -13 | -11 | -10 | -12 | -12 | -10 | -9 | -14 | -16 | -19 | -19 | -17 | -19 | -16 | -16 | -13 | -10 | -10 | -189 | -188 | -188 | -193 | -15 | -17 | -18 | -15 | -16 | -17 | -14 | -12 | -11 | -8 | -9 | -10 | -8 | -11 | -11 | -12 | -16 | -17 | -17 | -25 | -21 | -23 | -23 | -11 | -13 | -10 | -12 | -21 | -17 | -17 | -15 | -24 | -24 | -22 | -25 | -13 | -17 | -20 | -22 | -21 | -22 | -20 | -17 | -15 | -12 | -11 | -7 | -6 | -6 | -6 | -8 | -6 | -3 | -2 | 0 | -2 | -2 | -4 | -6 | -6 | -6 | -5 | -6 | -7 | -9 | -8 | -6 | -4 | -3 | -3 | -4 | -3 | -2 | -2 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | -1 | 1 | -46 | -46 | -47 | 1,620 | 1,624 | 1,625 | 1,625 | 6 | 6 | 6 | 49 | 48 | 115 | 128 | 84 | 88 | 22 | 11 | 112 | 106 | 109 | 106 | 9 | 10 | 14 | 17 | 17 | 20 | 11 | 13 | 32 | 31 | 33 | 33 | 14 | 21 | 38 | 51 | 55 | 386 | 640 | 864 | 1,076 | 1,030 | 988 | 1,150 | 1,005 | 717 | 511 | 124 | 53 | 60 | 44 | 33 | 30 | 15 | 5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -1 | -1 | 1 | -46 | -46 | -47 | 1,620 | 1,624 | 1,625 | 1,625 | 6 | 6 | 6 | 49 | 48 | 115 | 128 | 84 | 88 | 22 | 11 | 112 | 106 | 109 | 106 | 9 | 10 | 14 | 17 | 17 | 20 | 11 | 13 | 32 | 31 | 33 | 33 | 14 | 21 | 38 | 51 | 55 | 386 | 640 | 864 | 1,076 | 1,030 | 988 | 1,150 | 1,005 | 717 | 511 | 124 | 53 | 60 | 44 | 33 | 30 | 15 | 5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -30 | -30 | 1,490 | 2,545 | 3,225 | 1,734 | 572 | 575 | 63 | 20 | 61 | 70 | -103 | 389 | 413 | 108 | 450 | -220 | 2 | 100 | -102 | 83 | -285 | -185 | -201 | -165 | -4 | 17 | 8 | 3 | -161 | -97 | -24 | -20 | 102 | 122 | 95 | 83 | 52 | 13 | 13 | 22 | -102 | -167 | 53 | 31 | 113 | 215 | 8 | 9 | 52 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | 4 | 4 | 3 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -10 | -10 | -10 | -26 | -26 | -26 | -43 | 236 | 236 | 236 | 254 | 2 | 3 | 4 | 4 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | -139 | -139 | -139 | -139 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 147 | 146 | 73 | 147 | 147 | 158 | 155 | 149 | 142 | 146 | 132 | 129 | 127 | 131 | 127 | 123 | 118 | 124 | 115 | 114 | 111 | 85 | 58 | 92 | 89 | 112 | 126 | 85 | 84 | 84 | 82 | 81 | 80 | 79 | 77 | 75 | 74 | 51 | 48 | 46 | 44 | 44 | 41 | 39 | 38 | 47 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 36 | 35 | 33 | 32 | 32 | 31 | 30 | 29 | 28 | 28 | 27 | 27 | 26 | 25 | 24 | 23 | 21 | 20 | 20 | 19 | 18 | 18 | 17 | 17 | 16 | 16 | 16 | 15 | 14 | 13 | 12 | 12 | 12 | 11 | 11 | 10 | 9 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Financial Activities |
Loading...
|
M | -249 | -248 | 1,279 | 770 | 1,675 | 1,003 | 1,681 | 2,330 | 2,389 | 3,299 | 3,308 | 3,523 | 4,518 | 3,876 | 3,288 | 2,476 | 987 | 233 | 427 | 220 | 273 | 698 | 446 | 586 | 322 | 89 | 343 | 267 | 399 | 319 | 300 | 399 | 451 | 437 | 280 | 237 | 201 | 260 | 295 | -84 | -54 | -80 | 175 | 641 | 776 | 850 | 704 | 590 | 495 | 414 | 775 | 675 | 567 | 567 | 299 | 384 | 492 | 599 | 581 | 662 | 690 | 557 | 450 | 316 | 207 | 219 | 118 | 222 | 249 | 317 | 548 | 488 | 443 | 428 | 193 | 194 | 222 | 223 | 262 | 324 | 408 | 375 | 381 | 333 | 199 | 158 | 94 | -21 | 21 | 55 | 99 | 142 | 86 | 105 | 125 | 143 | 203 | 179 | 139 | 129 | 49 | 30 | 30 | 39 | 41 | 43 | 58 | 45 | 45 | 46 | 29 | 45 | 50 | 41 | 49 | 35 | 45 | 48 | 36 | 22 | 13 | 43 | 105 | 332 | 326 | 301 | 246 | 33 | 85 | 147 | 137 | 132 | 70 |
Financing Cash Flow |
Loading...
|
M | -249 | -248 | 1,279 | 770 | 1,675 | 1,003 | 1,681 | 2,330 | 2,389 | 3,299 | 3,308 | 3,523 | 4,518 | 3,876 | 3,288 | 2,476 | 987 | 233 | 427 | 220 | 273 | 698 | 446 | 586 | 322 | 89 | 343 | 267 | 399 | 319 | 300 | 399 | 451 | 437 | 280 | 237 | 201 | 260 | 295 | -84 | -54 | -80 | 175 | 641 | 776 | 850 | 704 | 590 | 495 | 414 | 775 | 675 | 567 | 567 | 299 | 384 | 492 | 599 | 581 | 662 | 690 | 557 | 450 | 316 | 207 | 219 | 118 | 222 | 249 | 317 | 548 | 488 | 443 | 428 | 193 | 194 | 222 | 223 | 262 | 324 | 408 | 375 | 381 | 333 | 199 | 158 | 94 | -21 | 21 | 55 | 99 | 142 | 86 | 105 | 125 | 143 | 203 | 179 | 139 | 129 | 49 | 30 | 30 | 39 | 41 | 43 | 58 | 45 | 45 | 46 | 29 | 45 | 50 | 41 | 49 | 35 | 45 | 48 | 36 | 22 | 13 | 43 | 105 | 332 | 326 | 301 | 246 | 33 | 85 | 147 | 137 | 132 | 70 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,354 | 1,672 | 1,051 | 1,530 | 402 | 425 | 415 | 437 | 438 | 349 | 921 | 878 | 633 | 770 | 548 | 273 | 331 | 406 | 231 | 203 | 204 | 307 | 368 | 451 | 200 | 220 | 238 | 234 | 153 | 251 | 160 | 151 | 193 | 243 | 356 | 183 | 442 | 282 | 202 | 162 | 156 | 255 | 132 | 129 | 187 | 172 | 140 | 132 | 128 | 134 | 129 | 98 | 105 | 116 | 168 | 177 | 211 | 143 | 188 | 152 | 135 | 120 | 150 | 186 | 228 | 192 | 271 | 215 | 173 | 184 | 163 | 136 | 135 | 142 | 140 | 106 | 92 | 79 | 83 | 81 | 86 | 95 | 83 | 87 | 79 | 81 | 67 | 77 | 97 | 74 | 88 | 63 | 52 | 38 | 45 | 54 | 35 | 35 | 34 | 38 | 42 | 7 | 2 | 30 | 27 | 2 | - | 32 | 27 | 0 | 1 | 16 | 16 | 2 | 4 | 13 | 12 | - | - | 18 | 16 | - | 3 | 20 | 14 | - | 1 | 13 | 10 | 1 | 0 | 6 | 7 |
Ending Cash |
Loading...
|
M | 789 | 1,354 | 1,672 | 1,051 | 1,530 | 402 | 425 | 415 | 437 | 438 | 349 | 921 | 878 | 633 | 770 | 548 | 273 | 331 | 406 | 231 | 203 | 204 | 307 | 368 | 451 | 200 | 220 | 238 | 234 | 153 | 251 | 160 | 151 | 193 | 243 | 356 | 183 | 442 | 282 | 202 | 162 | 156 | 255 | 132 | 129 | 187 | 172 | 140 | 132 | 128 | 134 | 129 | 98 | 105 | 116 | 168 | 177 | 211 | 143 | 188 | 152 | 135 | 120 | 150 | 186 | 228 | 192 | 271 | 215 | 173 | 184 | 163 | 136 | 135 | 142 | 140 | 106 | 92 | 79 | 83 | 81 | 86 | 95 | 83 | 87 | 79 | 81 | 67 | 77 | 97 | 74 | 88 | 63 | 52 | 38 | 45 | 48 | 48 | 35 | -4 | 38 | -10 | 7 | 2 | 30 | -5 | 2 | -3 | 32 | 1 | 0 | 1 | 16 | -2 | 2 | 4 | 13 | -3 | -2 | -1 | 18 | -1 | -6 | 3 | 20 | 3 | -1 | 1 | 13 | 3 | 1 | 0 | 6 |
Stock-Based Compensation |
Loading...
|
M | 6 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 7 | 7 | 7 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 16 | 16 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -28 | -28 | -30 | -30 | -4 | -4 | -2 | -2 | 0 | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | 4 | 4 | 3 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -10 | -10 | -10 | -26 | -26 | -26 | -43 | 236 | 236 | 236 | 254 | 2 | 3 | 4 | 4 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | -139 | -139 | -139 | -139 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -10,322 | 6,937 | 48,875 | 39,974 | 40,903 | 25,814 | 29,708 | 31,254 | 31,688 | 31,444 | 27,805 | 24,970 | 21,989 | 18,947 | 15,862 | 21,059 | 26,148 | 31,041 | 36,717 | 35,151 | 34,395 | 33,997 | 32,240 | 30,486 | 28,696 | 26,645 | 25,753 | 24,875 | 23,849 | 23,088 | 22,499 | 21,742 | 21,348 | 20,871 | 20,496 | 20,124 | 19,332 | 18,680 | 17,957 | 17,469 | 16,916 | 16,224 | 15,665 | 15,019 | 14,787 | 14,825 | 14,808 | 14,854 | 14,964 | 15,108 | 15,347 | 15,703 | 16,122 | 16,586 | 16,987 | 17,048 | 17,148 | 17,187 | 17,085 | 16,449 | 15,728 | 14,969 | 14,311 | 14,216 | 14,253 | 14,102 | 13,706 | 13,335 | 12,111 | 10,898 | 9,854 | 9,180 | 8,246 | 7,218 | 6,109 | 4,663 | 4,054 | 3,709 | 3,468 | 3,402 | 3,431 | 3,559 | 3,711 | 3,018 | 2,299 | 1,481 | 727 | 638 | 552 | 513 | 368 | 1,070 | 1,714 | 2,305 | 2,917 | 2,907 | 2,903 | 2,882 | 2,823 | 2,592 | 2,302 | 2,072 | 1,879 | 1,739 | 1,703 | 1,677 | 1,710 | 1,170 | 650 | 141 | -365 | -349 | -339 | -333 | -355 | -248 | -206 | -143 | -111 | -157 | -126 | -105 | -89 | -80 | -106 | -102 | -69 | -82 | -70 | -89 | -100 | -66 | -32 |
Free Cash Flow |
Loading...
|
M | 256 | 310 | 313 | 443 | 463 | 447 | 483 | 481 | 494 | 565 | 488 | 334 | 299 | 178 | 216 | 269 | 193 | 210 | 209 | 248 | 262 | 262 | 227 | 201 | 196 | 245 | 236 | 79 | 35 | -1 | -37 | 135 | 174 | 153 | 181 | 168 | 150 | 168 | 171 | 232 | 251 | 325 | 294 | 208 | 206 | 173 | 169 | 170 | 39 | 169 | 228 | 212 | 335 | 171 | 84 | 154 | 130 | 85 | 106 | 58 | 63 | 72 | 61 | 72 | 69 | 66 | 69 | 54 | 55 | 45 | 58 | 57 | 67 | 60 | 48 | 50 | 48 | 63 | 80 | 92 | 78 | 88 | 58 | 17 | 11 | 17 | -20 | -1 | 19 | -26 | 28 | 14 | 22 | 31 | 13 | 32 | 13 | 24 | 39 | 16 | 10 | 5 | -12 | 0 | 6 | 1 | 9 | 10 | 7 | 9 | 7 | 6 | 6 | 7 | 4 | 7 | 5 | 4 | 4 | 2 | 4 | 5 | 5 | 6 | 5 | 3 | 6 | 3 | 5 | 4 | 2 | 3 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email