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 | 7 | 8 | 1 | -3 | -6 | -5 | -8 | 31 | 19 | 15 | 11 | 13 | 14 | 5 | 4 | 5 | 3 | 7 | -1 | 7 | 16 | 3 | -15 | -42 | 15 | 50 | 18 | 42 | 9 | 10 | 8 | 1 | -2 | -5 | 1 | -29 | 10 | 6 | 14 | 6 | 4 | -33 | -6 | -14 | -2 | 21 | 10 | 26 | 21 | 20 | 28 | 17 | 17 | 57 | 12 | 5 | -2 | -1 | 3 | -2 | -12 | 36 | -7 | 4 | 0 | 10 | -16 | -2 | 6 | 14 | 3 | 3 | 6 | 6 | 4 | 10 | 13 | 15 | 12 | 179 | 4 | 9 | 17 | 29 | 9 | 8 | 9 | 14 | 6 | 41 | 21 | 25 | 35 | 38 | 30 | 63 | 24 | 17 | 17 | 112 | 14 | 19 | 31 | 24 | 303 | 14 | 10 | 2 | -36 | -10 | -4 | 12 | 13 | 34 | 17 | 21 | 13 | 3 | -5 | -16 | -6 | -23 | -19 | -28 | -14 | -26 | -8 | -6 | -4 | -7 | 5 | 18 | -39 | 11 | 18 | 41 | 25 | 21 | 66 |
Depreciation and Amortization |
Loading...
|
M | 1 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 7 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 8 | 9 | 9 | 9 | 8 | 13 | 12 | 13 | 13 | 14 | 13 | 9 | 9 | 8 | 8 | 9 | 12 | 8 | 8 | 8 | 7 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 7 | 2 | -3 | 1 | 17 | 17 | 24 | -26 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -20 | 5 | -9 | 5 | 5 | 7 | -12 | 40 | 1 | 1 | -19 | 32 | 2 | 1 | 1 | 0 | -51 | 1 | 9 | -1 | 1 | -12 | 9 | 0 | 0 | -3 | 0 | -1 | 3 | -1 | -7 | -17 | -85 | 1 | 139 | 8 | -2 | -9 | 0 | -5 | 2 | 3 | -8 | 7 | -6 | -4 | 1 | 1 | -22 | -3 | -48 | -1 | 1 | 12 | -11 | -2 | 0 | -38 | -17 | 29 | 11 | 32 | 6 | 33 | 5 | 6 | 10 | 0 | 5 | 10 | 0 | 4 | 64 | -16 | 15 | -1 | -36 | -1 | 2 | -2 | 1 | -1 | -1 | 5 | 10 | 3 | -7 | 0 | -15 | 0 | 0 | 0 | -24 | -29 |
Operating Cash Flow |
Loading...
|
M | 7 | 22 | -5 | 14 | 7 | 14 | -1 | 11 | 3 | 7 | -3 | 12 | 2 | 10 | -3 | 9 | 4 | 10 | -2 | 17 | 2 | -5 | 9 | 12 | 2 | 3 | 5 | 8 | 2 | 10 | 10 | 7 | 0 | 10 | 6 | 12 | 1 | 1 | 16 | 6 | 1 | 8 | 5 | 5 | -2 | 9 | 5 | 6 | -1 | 24 | 2 | 5 | 17 | 10 | 2 | -2 | -5 | -2 | 3 | 1 | -1 | -12 | 4 | 6 | 3 | -5 | 3 | -1 | 0 | 15 | 8 | 4 | 2 | 11 | 1 | -14 | -4 | -79 | 25 | 45 | 13 | 23 | 49 | 32 | -14 | 30 | 32 | 24 | 13 | 37 | 47 | 36 | 9 | 21 | 48 | 38 | 34 | 26 | 66 | 13 | 3 | 3 | 25 | 6 | 12 | 18 | 57 | 7 | 7 | -22 | 44 | 26 | -31 | 4 | 40 | 30 | -2 | -5 | 75 | 134 | -23 | 20 | 7 | -2 | -33 | -8 | 10 | -13 | -36 | 43 | 39 | -6 | -25 | 64 | 3 | 20 | -7 | 31 | 52 |
Capital Expenditures |
Loading...
|
M | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -2 | -2 | -1 | -4 | -4 | -5 | -1 | -3 | -4 | -3 | -3 | -2 | -1 | -2 | -5 | -3 | -3 | -6 | -5 | -12 | -10 | -7 | -7 | -15 | -6 | -7 | -5 | -21 | -15 | -12 | -6 | -11 | -7 | -6 | -6 | -10 | -9 | -9 | -8 | -10 | -5 | -6 | -2 | -5 | -7 | -7 | -9 | -15 | -21 | -19 | -12 | -22 | -16 | -14 | -12 | -12 | -9 | -9 | -7 | -15 | -14 | -12 | -8 | -20 | -15 | -17 | -33 | -46 | -39 | -54 | -56 | -72 | -55 | -38 | -30 | -22 | -23 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -6 | -23 | -24 | 0 | 0 | 0 | 1 | 0 | 4 | 3 | 0 | 1 | -2 | -5 | 3 | 2 | 5 | 0 | -6 | -1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 | 7 | 1 | 0 | 2 | 1 | 14 | 0 | 0 | 14 | 0 | 0 | - | 5 | - | - | - | 13 | 20 | 17 | 0 | 38 | 1 | - | 0 | 4 | - | - | - | - | - | - | 0 | 8 | 14 | 17 | 16 | 10 | 6 | 0 | 0 | - | 1 | 2 | 0 | - | 2 | 1 | 0 | 29 | 9 | 5 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -6 | -23 | -24 | 0 | 0 | 0 | 1 | 0 | 4 | 3 | 0 | 1 | -2 | -5 | 3 | 2 | 5 | 0 | -6 | -1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 | 7 | 1 | 0 | 2 | 1 | 14 | 0 | 0 | 14 | 0 | 0 | - | 5 | - | - | - | 13 | 20 | 17 | 0 | 38 | 1 | - | 0 | 4 | - | - | - | - | - | - | 0 | 8 | 14 | 17 | 16 | 10 | 6 | 0 | 0 | - | 1 | 2 | 0 | - | 2 | 1 | 0 | 29 | 9 | 5 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | - | - | - | 1 | - | - | - | - | -18 | 0 | 0 | 15 | 35 | -11 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | 0 | - | 2 | -2 | -2 | 0 | -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 | 5 | 0 | 1 | 4 | 12 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -11 | -7 | - | -3 | -6 | -7 | - | -2 | -2 | -15 | -4 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -4 | -9 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 4 | 3 | 3 | 3 | 3 | 3 | 21 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 25 | 0 | 0 | 6 | 24 | 0 | 0 | 6 | 21 | 0 | 0 | 5 | 21 | 0 | 0 | 5 | 21 | 0 | 0 | 5 | 21 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 10 | 14 | 12 | - | - | - | - | - | 10 | 10 | 10 | 10 | 129 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 10 |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -2 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 6 | 24 | 0 | 0 | 6 | 21 | 0 | 0 | 5 | 22 | 0 | 0 | 5 | 21 | 0 | 0 | 5 | 21 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 15 | 12 | 5 | 8 | 0 | 21 | 0 | 0 | 1 | 6 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | -3 | 1 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | 1 | -13 | -1 | -1 | -26 | -39 | 27 | 0 | -34 | -11 | 16 | 0 | -1 | 88 | -25 | 0 | -15 | -8 | 0 | -5 | -11 | -17 | 0 | -44 | -22 | -11 | -4 | -145 | -55 | -8 | -185 | -16 | -25 | -6 | -36 | 21 | -10 | 7 | 25 | 5 | -7 | 9 | -10 | -47 | -12 | -80 | 6 | -133 | -6 | -13 | -3 | -1 | -129 | -104 | 34 | 2 | -186 | -97 | 90 | 15 | 5 | 280 | -1 | 148 | 248 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -2 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 6 | 24 | 0 | 0 | 6 | 21 | 0 | 0 | 5 | 22 | 0 | 0 | 5 | 21 | 0 | 0 | 5 | 21 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 15 | 12 | 5 | 8 | 0 | 21 | 0 | 0 | 1 | 6 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | -3 | 1 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | 1 | -13 | -1 | -1 | -26 | -39 | 27 | 0 | -34 | -11 | 16 | 0 | -1 | 88 | -25 | 0 | -15 | -8 | 0 | -5 | -11 | -17 | 0 | -44 | -22 | -11 | -4 | -145 | -55 | -8 | -185 | -16 | -25 | -6 | -36 | 21 | -10 | 7 | 25 | 5 | -7 | 9 | -10 | -47 | -12 | -80 | 6 | -133 | -6 | -13 | -3 | -1 | -129 | -104 | 34 | 2 | -186 | -97 | 90 | 15 | 5 | 280 | -1 | 148 | 248 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 114 | 69 | 87 | 77 | 98 | 156 | 179 | 173 | 175 | 170 | 174 | 163 | 165 | 157 | 162 | 162 | 158 | 138 | 132 | 116 | 121 | 128 | 116 | 104 | 103 | 102 | 95 | 98 | 98 | 101 | 102 | 95 | 96 | 88 | 83 | 73 | 73 | 73 | 58 | 53 | 53 | 52 | 72 | 73 | 78 | 9 | 7 | 5 | 12 | 14 | 7 | 10 | 15 | 13 | 9 | 18 | 25 | 20 | 20 | 15 | 16 | 19 | 31 | 36 | 41 | 32 | 41 | 50 | 53 | 48 | 51 | 68 | 77 | 83 | 101 | 127 | 99 | 52 | 116 | 112 | 68 | 60 | 54 | 47 | 58 | 171 | 176 | 76 | 116 | 97 | 89 | 100 | 120 | 125 | 138 | 134 | 134 | 157 | 123 | 135 | 155 | - | - | 357 | 106 | 102 | 75 | 78 | 114 | 130 | 120 | 113 | 141 | 16 | 30 | 108 | 131 | 58 | 50 | 86 | 107 | - | - | 84 | 87 | - | 93 | 134 | 125 | - | - | 515 | 435 | - | 270 | 155 | 166 | 238 | - |
Ending Cash |
Loading...
|
M | 141 | 114 | 95 | 87 | 77 | 98 | 156 | 179 | 173 | 175 | 170 | 174 | 163 | 165 | 157 | 162 | 162 | 158 | 138 | 132 | 116 | 121 | 128 | 116 | 104 | 103 | 102 | 95 | 98 | 98 | 101 | 102 | 95 | 96 | 88 | 83 | 73 | 73 | 73 | 58 | 53 | 53 | 52 | 72 | 73 | 78 | 9 | 7 | 5 | 12 | 14 | 7 | 10 | 15 | 13 | 9 | 18 | 25 | 20 | 20 | 15 | 16 | 19 | 31 | 36 | 41 | 32 | 41 | 50 | 53 | 48 | 51 | 68 | 77 | 83 | 101 | 127 | 99 | 52 | 116 | 112 | 68 | 60 | 54 | 47 | 58 | 171 | 176 | 76 | 116 | 97 | 89 | 100 | 120 | 125 | 138 | 134 | 134 | 157 | -13 | 135 | -147 | -28 | -1 | 357 | 106 | 102 | 75 | 78 | 114 | 130 | 120 | 113 | -11 | 16 | 30 | 108 | -63 | 58 | 50 | 86 | 35 | 0 | -13 | 84 | -96 | -44 | 93 | 134 | -15 | -194 | -106 | 515 | 5 | -5 | 270 | 155 | 139 | 238 |
Stock-Based Compensation |
Loading...
|
M | - | 4 | 14 | 18 | - | - | - | - | - | -10 | -4 | -6 | -6 | 0 | 0 | 3 | 10 | 1 | 10 | -12 | -8 | 4 | 30 | 3 | -16 | -9 | -18 | -54 | -6 | -2 | -2 | 5 | 6 | 11 | 9 | 54 | -1 | -1 | -6 | -5 | 1 | 4 | 14 | 15 | 17 | -6 | -11 | -20 | -42 | -25 | -26 | -9 | -36 | -87 | -11 | -7 | -15 | -3 | -3 | -2 | 10 | 4 | 13 | -7 | 5 | -17 | 43 | -4 | 1 | -10 | 4 | - | - | - | - | - | - | 9 | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | -10 | - | - | - | 2 | - | - | 6 | 4 | - | 12 | -2 | -294 | 6 | -33 | -6 | -28 | -3 | -4 | -10 | 1 | -1 | -8 | - | - | - | - | - | - | - | - | - | - | 3 | 1 | - | - | - | - | - | 57 | 21 | -6 | -18 | 3 | 33 | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | 0 | - | 2 | -2 | -2 | 0 | -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 | 5 | 0 | 1 | 4 | 12 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -11 | -7 | - | -3 | -6 | -7 | - | -2 | -2 | -15 | -4 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -4 | -9 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 194 | 188 | 176 | 179 | 172 | 162 | 154 | 177 | 170 | 163 | 157 | 159 | 150 | 144 | 137 | 145 | 145 | 135 | 116 | 123 | 89 | 85 | 79 | 70 | 107 | 111 | 102 | 95 | 99 | 93 | 104 | 110 | 103 | 101 | 103 | 97 | 91 | 83 | 76 | 67 | 70 | 65 | 66 | 87 | 88 | 88 | 20 | 20 | 10 | 17 | 38 | 35 | 38 | 37 | 22 | 28 | 30 | 35 | 31 | 34 | 35 | 43 | 43 | 54 | 56 | 60 | 71 | 52 | 62 | 74 | 77 | 80 | 89 | 93 | 89 | 112 | 114 | 100 | 44 | 343 | 369 | 327 | 300 | 322 | 279 | 248 | 370 | 384 | 227 | 260 | 272 | 271 | 275 | 256 | 281 | 291 | 231 | 242 | 230 | 280 | 253 | 236 | 237 | 273 | 396 | 178 | 184 | 216 | 220 | 210 | 189 | 243 | 263 | 249 | 289 | 286 | 263 | 242 | 305 | 283 | 259 | 235 | 120 | 16 | 368 | 387 | 429 | 443 | 419 | 435 | 489 | 707 | 809 | 484 | 483 | 498 | -113 | -61 | 398 |
Free Cash Flow |
Loading...
|
M | 6 | 21 | -6 | 13 | 7 | 14 | -2 | 10 | 1 | 6 | -4 | 11 | 2 | 9 | -3 | 8 | 3 | 9 | -2 | 16 | 1 | -6 | 8 | 11 | 1 | 3 | 4 | 7 | 1 | 9 | 10 | 7 | -1 | 8 | 5 | 11 | 0 | 0 | 15 | 5 | 0 | 7 | 4 | 4 | -3 | 7 | 4 | 4 | -2 | 23 | 2 | 4 | 17 | 10 | 2 | -3 | -5 | -3 | 3 | 0 | -1 | -14 | 2 | 4 | 1 | -9 | -1 | -6 | -1 | 12 | 4 | 1 | -1 | 10 | 0 | -16 | -9 | -81 | 22 | 38 | 9 | 11 | 39 | 25 | -20 | 16 | 26 | 17 | 7 | 16 | 32 | 24 | 3 | 9 | 40 | 31 | 28 | 16 | 57 | 4 | -5 | -7 | 20 | 0 | 10 | 14 | 50 | 0 | -2 | -36 | 23 | 7 | -44 | -18 | 23 | 17 | -15 | -17 | 67 | 125 | -30 | 6 | -6 | -14 | -41 | -27 | -5 | -30 | -69 | -4 | - | -60 | -81 | -8 | -52 | -18 | -37 | 9 | 29 |
StockViz Staff
September 19, 2024
Any question? Send us an email