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 | 1989-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 249 | 317 | 351 | 344 | 304 | 252 | 312 | 373 | 246 | 256 | 229 | 196 | 218 | 172 | 233 | -378 | 137 | 34 | 227 | 224 | 160 | 187 | 220 | 227 | 177 | 108 | 158 | 190 | 160 | 153 | 185 | 191 | 158 | 161 | 188 | 195 | 161 | 166 | 191 | 198 | 157 | 150 | 174 | 216 | 144 | 160 | 173 | 169 | 146 | 135 | 152 | 152 | 127 | 119 | 132 | 124 | 101 | 99 | 108 | 104 | 89 | 88 | 131 | 133 | 124 | 126 | 129 | 130 | 122 | 119 | 121 | 121 | 114 | 109 | 111 | 111 | 107 | 96 | 98 | 101 | 100 | 87 | 88 | 90 | 69 | 90 | 94 | 96 | -308 | 25 | 88 | 95 | 89 | 105 | 92 | 97 | 92 | 108 | 91 | 93 | 86 | 104 | 86 | 86 | 80 | 98 | 84 | 84 | 77 | 94 | 82 | 81 | 74 | 88 | 77 | 75 | 69 | 82 | 73 | 71 | 63 | 74 | 63 | 66 | 56 | 63 | 56 | 55 | 47 | 60 | 53 | 52 | 43 | 56 | 52 | 52 | 47 | 54 | 50 |
Depreciation and Amortization |
Loading...
|
M | 91 | 89 | 84 | 91 | 87 | 88 | 87 | 86 | 87 | 73 | 72 | 74 | 72 | 70 | 69 | 64 | 70 | 60 | 69 | 66 | 62 | 64 | 61 | 58 | 58 | 50 | 40 | 39 | 38 | 39 | 38 | 36 | 35 | 36 | 34 | 36 | 36 | 40 | 35 | 37 | 37 | 36 | 35 | 37 | 26 | 25 | 26 | 25 | 23 | 22 | 21 | 23 | 23 | 22 | 22 | 23 | 22 | 23 | 23 | 22 | 23 | 22 | 22 | 22 | 23 | 24 | 22 | 21 | 21 | 18 | 20 | 18 | 18 | 14 | 17 | 17 | 17 | 12 | 17 | 17 | 16 | 17 | 16 | 19 | 17 | 17 | 17 | 18 | 18 | 17 | 22 | 24 | 23 | 23 | 22 | 24 | 24 | 22 | 25 | 20 | 23 | 22 | 16 | 16 | 16 | 15 | 15 | 14 | 15 | 11 | 16 | 12 | 12 | 12 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 8 | 7 | 8 | 7 | 8 | 7 | 7 | 6 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 186 | -35 | 0 | -6 | -1 | 5 | 0 | -88 | -1 | -32 | 61 | -5 | -2 | 3 | -13 | 737 | 0 | 74 | -49 | 0 | 23 | 0 | 0 | 0 | -3 | -67 | 0 | -1 | -2 | -35 | -3 | -2 | -5 | -37 | 0 | -2 | -4 | -15 | 1 | 1 | 0 | -14 | 0 | -51 | 0 | -5 | 173 | 168 | 146 | -5 | 151 | 278 | 0 | -108 | 1 | 0 | 0 | -5 | 0 | 1 | 1 | -37 | 6 | 5 | 1 | -6 | 5 | 4 | 0 | -3 | 4 | 5 | 2 | 50 | 5 | 0 | 3 | 26 | 2 | -1 | 3 | 26 | 2 | -2 | 19 | 41 | 3 | 5 | 397 | 63 | 1 | 2 | 4 | -14 | 5 | -3 | 2 | 14 | 1 | -31 | -57 | 4 | 22 | -19 | 1 | 7 | 18 | -8 | -14 | -4 | 12 | -5 | 3 | 3 | 12 | -11 | 1 | -1 | 3 | 9 | -10 | -8 | 8 | 8 | -7 | 2 | -2 | 4 | -3 | 14 | 4 | 9 | -25 | 3 | 13 | 9 | -19 | -3 | 4 |
Operating Cash Flow |
Loading...
|
M | 318 | 353 | 625 | 259 | 198 | 222 | 454 | 392 | 399 | 250 | 304 | 403 | 301 | 579 | 488 | 878 | 74 | 147 | 444 | 240 | 62 | 220 | 470 | 317 | 138 | 273 | 197 | 243 | 102 | 205 | 208 | 398 | 135 | 263 | 442 | 332 | 123 | 201 | 222 | 307 | 60 | 219 | 370 | 351 | 116 | 142 | 344 | 249 | 172 | 128 | 247 | 197 | 53 | 110 | 214 | 215 | 140 | 79 | 275 | 288 | 200 | 61 | 192 | 131 | 146 | 33 | 256 | 146 | 207 | 17 | 170 | 186 | 60 | -53 | 177 | 201 | 116 | 85 | 233 | 157 | 81 | 76 | 180 | 103 | 42 | -32 | 99 | 85 | 120 | -84 | 237 | 153 | 28 | -29 | 137 | 111 | 95 | 57 | 123 | 116 | 71 | 63 | 85 | 61 | 75 | 39 | 111 | 68 | 32 | 68 | 47 | 96 | 117 | 58 | 83 | 2 | 16 | 31 | 80 | 28 | 61 | 40 | 73 | 47 | 40 | 57 | 40 | 32 | 39 | 57 | 75 | 60 | 26 | 28 | 78 | 38 | 14 | 45 | 73 |
Capital Expenditures |
Loading...
|
M | -116 | -163 | -145 | -117 | -88 | -96 | -91 | -75 | -78 | -128 | -48 | -42 | -48 | -48 | -31 | -29 | -45 | -95 | -76 | -61 | -46 | -140 | -27 | -34 | -32 | -60 | -43 | -29 | -25 | -74 | -37 | -38 | -12 | -48 | -25 | -21 | -16 | -34 | -34 | -22 | -18 | -40 | -33 | -38 | -13 | -30 | -20 | -34 | -17 | -40 | -22 | -27 | -15 | -26 | -31 | -18 | -10 | -93 | -12 | -23 | -14 | -45 | -16 | -23 | -22 | -32 | -31 | -29 | -24 | -33 | -35 | -31 | -28 | -26 | -19 | -20 | -21 | -26 | -21 | -14 | -12 | -10 | -26 | -12 | -26 | -18 | -21 | -15 | -11 | -7 | -12 | -11 | -12 | -19 | -18 | -14 | -20 | -2 | -33 | -36 | -106 | -279 | -80 | -20 | -20 | -17 | -26 | -24 | -23 | -17 | -36 | -21 | -21 | -20 | -27 | -20 | -24 | -21 | -16 | -16 | -13 | -14 | -16 | -15 | -12 | -5 | -11 | -9 | -6 | -4 | -6 | -10 | -8 | -11 | -10 | -15 | -9 | -13 | -11 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -124 | -64 | -38 | -1,345 | -22 | -48 | -1,343 | -138 | -102 | -61 | 8 | 1 | -39 | 353 | 10 | -265 | -215 | -362 | -138 | -110 | -71 | -44 | -39 | -1,184 | -49 | -134 | -106 | -68 | -60 | -232 | -74 | -39 | -35 | -50 | -30 | -4 | -96 | -22 | -157 | -87 | -18 | -589 | -7 | -5 | -19 | -337 | -189 | -23 | -67 | -4 | -34 | -4 | -15 | -2 | -66 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 1 | - | - | 3 | 2 | 8 | 11 | 6 | 7 | - | - | - | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -124 | -64 | -38 | -1,345 | -22 | -48 | -1,343 | -138 | -102 | -61 | 8 | 1 | -39 | 353 | 10 | -265 | -215 | -362 | -138 | -110 | -71 | -44 | -39 | -1,184 | -49 | -134 | -106 | -68 | -60 | -232 | -74 | -39 | -35 | -50 | -30 | -4 | -96 | -22 | -157 | -87 | -18 | -589 | -7 | -5 | -19 | -337 | -189 | -23 | -67 | -4 | -34 | -4 | -15 | -2 | -66 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 1 | - | - | 3 | 2 | 8 | 11 | 6 | 7 | - | - | - | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -67 | 25 | 41 | 0 | -18 | -127 | 1,105 | 0 | -50 | -116 | 5 | -318 | -380 | -458 | 261 | -40 | -434 | 355 | 258 | 244 | -258 | -94 | 48 | 1,176 | 15 | 105 | 150 | 100 | 100 | 75 | 75 | -143 | -225 | -48 | 130 | -66 | 26 | -97 | 129 | -80 | -66 | -244 | 415 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -38 | -89 | -37 | -67 | -68 | -50 | -50 | -50 | -73 | -50 | -100 | -184 | -5 | 0 | -1 | 0 | -96 | -1 | -81 | -7 | -7 | -90 | -3 | -1 | -4 | -2 | -18 | -62 | -92 | -38 | -24 | -73 | -46 | -67 | -80 | -61 | -84 | 0 | -42 | -31 | -23 | -49 | -45 | -26 | 0 | -23 | -4 | -55 | 0 | -9 | -58 | -46 | -9 | -6 | -6 | -54 | -9 | -26 | 0 | 0 | 0 | -44 | -78 | -57 | -94 | -89 | -100 | -31 | -21 | -1 | -39 | -61 | -23 | -23 | -34 | -31 | -31 | -1 | -17 | -3 | 0 | 0 | -1 | - | -16 | -9 | -3 | 0 | 0 | 0 | 0 | 0 | -12 | -13 | -38 | -44 | -22 | -22 | -38 | -4 | -47 | -12 | -43 | -12 | -9 | -12 | -52 | - | - | -26 | -28 | -26 | -14 | - | - | - | -28 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 133 | 133 | 133 | 134 | 126 | 126 | 127 | 127 | 116 | 116 | 118 | 118 | 114 | 114 | 114 | 114 | 111 | 111 | 111 | 111 | 105 | 106 | 106 | 106 | 99 | 99 | 99 | 100 | 98 | 98 | 98 | 98 | 93 | 93 | 93 | 94 | 88 | 88 | 88 | 88 | 83 | 83 | 83 | 83 | 77 | 77 | 77 | 77 | 70 | 70 | 71 | 71 | 65 | 65 | 65 | 65 | 64 | 64 | 64 | 64 | 62 | 63 | 64 | 64 | 61 | 61 | 62 | 62 | 58 | 58 | 58 | 58 | 54 | 54 | 54 | 55 | 52 | 52 | 52 | 52 | 51 | 51 | 51 | 51 | 51 | 48 | 51 | 51 | 52 | 48 | 51 | 49 | 47 | 47 | 48 | 49 | 45 | 46 | 47 | 46 | 45 | 45 | 45 | 45 | 43 | 43 | 43 | 43 | 40 | 40 | 41 | 41 | 38 | 39 | 39 | 39 | 35 | 36 | 36 | 36 | 33 | 33 | 33 | 33 | 31 | 29 | 29 | 29 | 28 | 28 | 28 | 28 | 26 | 27 | 27 | 27 | 23 | 23 | 23 |
Other Financial Activities |
Loading...
|
M | -2 | 2,889 | -2 | -2 | 688 | 556 | 693 | 935 | 2,887 | -2 | -3 | -1 | 25 | -50 | -4 | 558 | -1 | 1,104 | 882 | 1,623 | 1,343 | 1,622 | 1,083 | 1,119 | 1,197 | 3,208 | 1,170 | 1,244 | 1,003 | 2 | 3 | 2 | 5 | 2 | 0 | 2 | 4 | 10 | 1 | 2 | 4 | 1 | 3 | 6 | 4 | 2 | 2 | 2 | 2 | 0 | 1 | 2 | 1 | 4 | 4 | 2 | 3 | -1 | 0 | 2 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 4 | 9 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -167 | 12 | -6 | -16 | -23 | -101 | -45 | 56 | 73 | 0 | -67 | -107 | 103 | -117 | -82 | 68 | 87 | -39 | -22 | 57 | -32 | -42 | -65 | 191 | 199 | 108 | -12 | 12 | 68 | -11 | -1 | 35 | 29 | 70 | -15 | -19 | 16 | -20 | 61 | 2 | 2 | -42 | 0 | 2 | 1 | 0 | 0 | 1 | -5 | 0 | 0 | 4 | -34 | -4 | 0 | 8 | -40 | -5 | 3 | 3 | -1 | 1 |
Financing Cash Flow |
Loading...
|
M | -2 | 2,889 | -2 | -2 | 688 | 556 | 693 | 935 | 2,887 | -2 | -3 | -1 | 25 | -50 | -4 | 558 | -1 | 1,104 | 882 | 1,623 | 1,343 | 1,622 | 1,083 | 1,119 | 1,197 | 3,208 | 1,170 | 1,244 | 1,003 | 2 | 3 | 2 | 5 | 2 | 0 | 2 | 4 | 10 | 1 | 2 | 4 | 1 | 3 | 6 | 4 | 2 | 2 | 2 | 2 | 0 | 1 | 2 | 1 | 4 | 4 | 2 | 3 | -1 | 0 | 2 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 4 | 9 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -167 | 12 | -6 | -16 | -23 | -101 | -45 | 56 | 73 | 0 | -67 | -107 | 103 | -117 | -82 | 68 | 87 | -39 | -22 | 57 | -32 | -42 | -65 | 191 | 199 | 108 | -12 | 12 | 68 | -11 | -1 | 35 | 29 | 70 | -15 | -19 | 16 | -20 | 61 | 2 | 2 | -42 | 0 | 2 | 1 | 0 | 0 | 1 | -5 | 0 | 0 | 4 | -34 | -4 | 0 | 8 | -40 | -5 | 3 | 3 | -1 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | -15 | - | -9 | 2 | 0 | -8 | -2 | -10 | -2 | 2 | 5 | 3 | 5 | -7 | 1 | 0 | 8 | -3 | -8 | 0 | -5 | -3 | -5 | 2 | -1 | -4 | 1 | -14 | 5 | -1 | 3 | -1 | 1 | 4 | -13 | 1 | 3 | -15 | 19 | 1 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,102 | 655 | 530 | 651 | 653 | 629 | 519 | 611 | 715 | 919 | 987 | 1,118 | 990 | 900 | 984 | 354 | 277 | 451 | 563 | 357 | 334 | 359 | 355 | 326 | 315 | 210 | 203 | 178 | 243 | 225 | 234 | 205 | 212 | 199 | 224 | 166 | 138 | 136 | 153 | 103 | 197 | 321 | 197 | 842 | 403 | 398 | 172 | 424 | 525 | 535 | 517 | 466 | 530 | 532 | 412 | 334 | 337 | 363 | 239 | 133 | 68 | 124 | 136 | 162 | 232 | 330 | 275 | 250 | 136 | 214 | 189 | 150 | 189 | 340 | 261 | 158 | 135 | 285 | 128 | 28 | 15 | 31 | 22 | 25 | 20 | 40 | 25 | 56 | 86 | 109 | 46 | 49 | 28 | 41 | 53 | 80 | 46 | 77 | 113 | 149 | 85 | 28 | - | 99 | 73 | - | - | 76 | 67 | 14 | - | 74 | 44 | - | - | 40 | 82 | - | - | 150 | 123 | - | - | 138 | 168 | - | - | 144 | 168 | - | - | 113 | 132 | - | - | 121 | 141 | - | - |
Ending Cash |
Loading...
|
M | 1,050 | 1,102 | 655 | 530 | 651 | 653 | 629 | 519 | 611 | 715 | 919 | 987 | 1,118 | 990 | 900 | 984 | 354 | 277 | 451 | 563 | 357 | 334 | 359 | 355 | 326 | 315 | 210 | 203 | 178 | 243 | 225 | 234 | 205 | 212 | 199 | 224 | 166 | 138 | 136 | 153 | 103 | 197 | 321 | 197 | 842 | 403 | 398 | 172 | 424 | 525 | 535 | 517 | 466 | 530 | 532 | 412 | 334 | 337 | 363 | 239 | 133 | 68 | 124 | 136 | 162 | 232 | 330 | 275 | 250 | 136 | 214 | 189 | 150 | 189 | 340 | 261 | 158 | 135 | 285 | 128 | 28 | 15 | 31 | 22 | 25 | 20 | 40 | 25 | 56 | 86 | 109 | 46 | 49 | 28 | 41 | 53 | 80 | 46 | 77 | -36 | 149 | -8 | 28 | -34 | 99 | 19 | -21 | -1 | 76 | -7 | 14 | -13 | 74 | 14 | -3 | -7 | 40 | -29 | -7 | -32 | 150 | -32 | -33 | -33 | 138 | -34 | -29 | -29 | 144 | -62 | -32 | -27 | 113 | -66 | -32 | -24 | 121 | -24 | -23 |
Stock-Based Compensation |
Loading...
|
M | 9 | 10 | 10 | 28 | 9 | 10 | 10 | 11 | 7 | 5 | 6 | 8 | 6 | 6 | 6 | 4 | 5 | 9 | 7 | 7 | 6 | 5 | 6 | 5 | 4 | 4 | 5 | 5 | 3 | 4 | 5 | 6 | 4 | 4 | 5 | 5 | 3 | 4 | 5 | 5 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 4 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | - | - | - | 2 | - | - | - | 3 | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -38 | -89 | -37 | -67 | -68 | -50 | -50 | -50 | -73 | -50 | -100 | -184 | -5 | 0 | -1 | 0 | -96 | -1 | -81 | -7 | -7 | -90 | -3 | -1 | -4 | -2 | -18 | -62 | -92 | -38 | -24 | -73 | -46 | -67 | -80 | -61 | -84 | 0 | -42 | -31 | -23 | -49 | -45 | -26 | 0 | -23 | -4 | -55 | 0 | -9 | -58 | -46 | -9 | -6 | -6 | -54 | -9 | -26 | 0 | 0 | 0 | -44 | -78 | -57 | -94 | -89 | -100 | -31 | -21 | -1 | -39 | -61 | -23 | -23 | -34 | -31 | -31 | -1 | -17 | -3 | 0 | 0 | -1 | - | -16 | -9 | -3 | 0 | 0 | 0 | 0 | 0 | -12 | -13 | -38 | -44 | -22 | -22 | -38 | -4 | -47 | -12 | -43 | -12 | -9 | -12 | -52 | - | - | -26 | -28 | -26 | -14 | - | - | - | -28 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 1,167 | 1,779 | 1,230 | 1,184 | 1,267 | 1,131 | 1,328 | 1,232 | 1,178 | 1,175 | 1,245 | 1,200 | 1,342 | 1,220 | 1,399 | 1,323 | 1,412 | 1,544 | 1,686 | 1,686 | 1,341 | 1,675 | 1,889 | 1,866 | 1,824 | 1,839 | 1,514 | 1,500 | 1,614 | 1,704 | 1,507 | 1,460 | 1,558 | 1,615 | 1,859 | 1,896 | 1,875 | 2,008 | 1,950 | 2,006 | 1,924 | 2,038 | 1,841 | 1,785 | 2,328 | 2,332 | 2,563 | 2,445 | 2,670 | 2,765 | 2,406 | 2,526 | 2,492 | 2,443 | 2,670 | 2,635 | 2,632 | 2,625 | 2,590 | 2,503 | 2,563 | 2,584 | 2,447 | 2,481 | 2,456 | 2,505 | 2,765 | 2,755 | 2,678 | 2,636 | 2,642 | 2,595 | 2,582 | 2,558 | 2,562 | 2,536 | 2,509 | 2,501 | 2,434 | 2,380 | 2,436 | 2,401 | 2,356 | 2,308 | 2,267 | 2,266 | 2,190 | 2,174 | 2,165 | 2,227 | 2,006 | 2,053 | 2,108 | 2,031 | 1,959 | 1,975 | 1,998 | 1,979 | 1,936 | 1,919 | 1,884 | 1,865 | 1,577 | 1,608 | 1,578 | 1,537 | 1,461 | 1,428 | 1,398 | 1,369 | 1,300 | 1,310 | 1,305 | 1,289 | 1,239 | 1,209 | 1,192 | 1,173 | 1,192 | 1,210 | 1,182 | 1,153 | 1,112 | 1,084 | 1,054 | 968 | 938 | 937 | 911 | 889 | 883 | 856 | 836 | 830 | 834 | 820 | 830 | 811 | 754 |
Free Cash Flow |
Loading...
|
M | 203 | 190 | 481 | 142 | 109 | 127 | 363 | 317 | 321 | 122 | 256 | 362 | 253 | 531 | 457 | 849 | 29 | 52 | 368 | 179 | 16 | 79 | 444 | 283 | 107 | 213 | 154 | 214 | 77 | 131 | 171 | 360 | 123 | 216 | 417 | 311 | 106 | 167 | 188 | 286 | 41 | 179 | 337 | 313 | 103 | 111 | 323 | 215 | 155 | 88 | 225 | 169 | 39 | 84 | 183 | 197 | 130 | -14 | 263 | 266 | 186 | 16 | 176 | 109 | 124 | 1 | 225 | 117 | 183 | -16 | 136 | 155 | 33 | -80 | 158 | 181 | 95 | 60 | 212 | 143 | 69 | 66 | 154 | 92 | 17 | -50 | 78 | 71 | 109 | -90 | 225 | 141 | 15 | -48 | 120 | 96 | 75 | 55 | 90 | 80 | -35 | -216 | 5 | 41 | 55 | 22 | 85 | 44 | 9 | 50 | 11 | 75 | 97 | 38 | 56 | -18 | -8 | 10 | 64 | 11 | 48 | 26 | 57 | 33 | 28 | 52 | 29 | 24 | 33 | 53 | 70 | 50 | 18 | 17 | 69 | 23 | 6 | 32 | 62 |
StockViz Staff
September 20, 2024
Any question? Send us an email