Cash Flow Statement | Trend | Unit | 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 | 1989-06-30 | 1989-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 55 | 74 | 81 | 86 | 15 | 29 | 59 | 70 | 75 | 47 | 6 | -10 | 70 | 77 | 83 | 94 | 15 | 20 | 21 | 18 | 44 | 63 | 65 | 71 | 56 | 41 | 62 | 61 | 69 | 90 | 69 | 67 | 39 | 11 | 5 | -2 | 5 | 4 | 9 | 11 | 18 | 16 | 12 | 7 | -34 | -32 | -29 | -29 | 20 | -16 | -23 | -24 | -32 | 9 | 12 | 16 | 12 | 12 | 14 | 23 | 27 | 18 | 26 | 39 | 60 | 61 | 55 | 35 | 13 | 14 | 13 | 14 | 20 | 16 | 15 | 15 | 14 | 17 | 13 | 11 | 8 | 7 | 10 | 9 | 4 | 4 | 4 | 8 | 17 | 17 | 15 | 12 | 10 | 10 | 12 | 12 | 11 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 2 | 0 | -2 | -2 | 4 | 4 | 2 | 13 | 13 | 16 | 25 | 3 | 3 | 3 | -16 | -2 | 4 | 8 | 18 | 18 | 14 | 13 | 18 | 18 | 23 | 24 | 26 | 26 | 22 | 24 | 18 | 13 | 7 |
Depreciation and Amortization |
Loading...
|
M | 67 | 69 | 72 | 75 | 77 | 77 | 74 | 72 | 74 | 73 | 75 | 77 | 76 | 78 | 80 | 79 | 81 | 83 | 85 | 87 | 88 | 90 | 90 | 91 | 91 | 91 | 91 | 92 | 95 | 95 | 93 | 89 | 85 | 81 | 84 | 81 | 77 | 73 | 64 | 57 | 51 | 47 | 42 | 40 | 39 | 37 | 37 | 37 | 36 | 35 | 33 | 32 | 30 | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 36 | 36 | 37 | 37 | 33 | 33 | 33 | 33 | 30 | 30 | 31 | 30 | 32 | 31 | 29 | 27 | 27 | 25 | 24 | 23 | 21 | 20 | 19 | 18 | 18 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 10 | 9 | 8 | 7 | 7 | 6 | 5 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -36 | -57 | -64 | -67 | 3 | -12 | -39 | -55 | -68 | -48 | -14 | 2 | -77 | -77 | -76 | -81 | 7 | 2 | 1 | 7 | -18 | -36 | -35 | -41 | -27 | -12 | -33 | -33 | -43 | -63 | -44 | -41 | -10 | 17 | 17 | 22 | 13 | 11 | 11 | 8 | 0 | 1 | 3 | 6 | 44 | 42 | 37 | 33 | -18 | 14 | 21 | 24 | 39 | 2 | 1 | -2 | 1 | -10 | -7 | -5 | -12 | 12 | -2 | -21 | -37 | -42 | -32 | -17 | 9 | 10 | 10 | 11 | 2 | 5 | 6 | 6 | 6 | 3 | 5 | 5 | 6 | 6 | 3 | 3 | 12 | 13 | 13 | 6 | -10 | -9 | -5 | 1 | 4 | 4 | -1 | 5 | 5 | 4 | 8 | -3 | -6 | -1 | -2 | 4 | 16 | 13 | -3 | -7 | -18 | -19 | -3 | 5 | 8 | 8 | 7 | 3 | 6 | 19 | 17 | 16 | 25 | 13 | 12 | 14 | 16 | 17 | 14 | 14 | 2 | 2 | 7 | 8 | 4 | 3 | 7 | -1 | 1 | 0 | -3 |
Operating Cash Flow |
Loading...
|
M | 88 | 107 | 103 | 98 | 113 | 96 | 88 | 93 | 83 | 84 | 72 | 63 | 62 | 67 | 87 | 91 | 96 | 90 | 93 | 106 | 109 | 120 | 120 | 118 | 116 | 115 | 116 | 117 | 118 | 115 | 112 | 105 | 110 | 107 | 109 | 111 | 97 | 89 | 90 | 86 | 85 | 80 | 70 | 62 | 56 | 51 | 48 | 45 | 46 | 43 | 43 | 43 | 37 | 43 | 42 | 48 | 45 | 27 | 36 | 27 | 57 | 82 | 74 | 86 | 66 | 52 | 51 | 47 | 37 | 42 | 44 | 45 | 50 | 53 | 48 | 46 | 34 | 35 | 28 | 26 | 33 | 19 | 18 | 19 | 21 | 28 | 29 | 25 | 21 | 18 | 18 | 17 | 19 | 21 | 24 | 24 | 21 | 21 | 16 | 21 | 26 | 21 | 20 | 17 | 11 | 16 | 13 | 7 | 5 | 2 | 1 | 2 | 1 | 12 | 14 | 14 | 13 | 7 | 9 | 10 | 11 | 9 | 17 | 20 | 22 | 22 | 22 | 20 | 25 | 25 | 25 | 25 | 27 | 28 | 21 | 30 | 21 | 16 | 12 |
Capital Expenditures |
Loading...
|
M | -55 | -33 | -34 | -29 | -31 | -30 | -27 | -28 | -23 | -22 | -23 | -23 | -29 | -40 | -46 | -57 | -59 | -62 | -71 | -77 | -84 | -82 | -72 | -63 | -65 | -66 | -68 | -72 | -69 | -68 | -66 | -61 | -67 | -70 | -81 | -81 | -71 | -61 | -50 | -45 | -194 | -221 | -328 | -328 | -210 | -176 | -101 | -102 | -108 | -124 | -89 | -88 | -40 | -25 | -22 | -22 | -40 | -43 | -55 | -68 | -90 | -89 | -85 | -105 | -74 | -80 | -82 | -50 | -71 | -67 | -61 | -59 | -51 | -103 | -103 | -119 | -161 | -104 | -99 | -108 | -74 | -75 | -124 | -106 | -80 | -79 | -30 | -22 | -21 | -22 | -30 | -27 | -29 | -31 | -42 | -43 | -48 | -51 | -39 | -168 | -286 | -282 | -271 | -140 | -8 | 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 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 92 | 171 | 187 | 195 | 84 | 32 | 64 | 82 | 115 | 81 | 29 | -1 | 119 | 120 | 121 | 190 | 186 | 189 | 190 | 123 | 100 | 217 | 216 | 219 | 127 | 26 | 83 | 93 | 123 | 114 | 69 | 60 | 20 | 10 | -3 | -6 | -2 | -2 | 10 | 18 | 21 | 21 | 11 | 3 | 0 | 21 | 28 | 28 | 29 | 9 | 2 | 2 | 7 | 11 | 10 | 10 | 14 | 18 | 28 | 28 | 19 | 9 | - | - | 47 | 92 | 138 | 183 | 136 | 91 | 45 | - | - | - | - | - | - | - | - | - | 10 | 21 | 31 | 31 | 21 | 10 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 92 | 171 | 187 | 195 | 84 | 32 | 64 | 82 | 115 | 81 | 29 | -1 | 119 | 120 | 121 | 190 | 186 | 189 | 190 | 123 | 100 | 217 | 216 | 219 | 127 | 26 | 83 | 93 | 123 | 114 | 69 | 60 | 20 | 10 | -3 | -6 | -2 | -2 | 10 | 18 | 21 | 21 | 11 | 3 | 0 | 21 | 28 | 28 | 29 | 9 | 2 | 2 | 7 | 11 | 10 | 10 | 14 | 18 | 28 | 28 | 19 | 9 | - | - | 47 | 92 | 138 | 183 | 136 | 91 | 45 | - | - | - | - | - | - | - | - | - | 10 | 21 | 31 | 31 | 21 | 10 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -99 | -118 | 2 | -35 | -10 | 63 | -87 | -152 | -109 | -214 | -228 | 97 | 117 | 167 | 189 | -36 | -114 | -94 | -61 | -36 | -109 | -247 | -246 | -99 | 7 | 108 | 52 | -125 | -240 | -86 | -38 | -44 | 226 | 90 | 96 | 99 | -5 | -5 | 8 | 5 | 5 | 5 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 1 | 0 | 0 | 1 | -1 | 1 | 0 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | 0 | -1 | -1 | -1 | -2 | -2 | 0 | 208 | 210 | 238 | 243 | 128 | 163 | 150 | 168 | 86 | 62 | 68 | 38 | 56 | 87 | 56 | 98 | 129 | 292 | 347 | 289 | 269 | 64 | 32 | 65 | 22 | 17 | 0 | -21 | -26 | -21 | -42 | -59 | -50 | 30 | 55 | 109 | 182 | 94 | 94 | 372 | 407 | 370 | 415 | 142 | 35 | 162 | 144 | 138 | 159 | 100 | 106 | 51 | 56 | -20 | -53 | -27 | -53 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | - | 20 | 20 | 20 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 54 | 53 | 52 | 51 | 49 | 44 | 32 | 29 | 19 | 13 | 33 | 43 | 61 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 78 | 77 | 76 | 75 | 75 | 74 | 73 | 72 | 69 | 66 | 63 | 59 | 56 | 52 | 49 | 47 | 44 | 41 | 37 | 34 | 33 | 31 | 29 | 27 | 24 | 23 | 23 | 35 | 30 | 25 | 20 | 4 | 4 | 9 | 17 | 25 | 32 | 37 | 37 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 31 | 32 | 31 | 29 | 30 | 25 | 23 | 22 | 20 | 18 | 17 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 12 | 13 | 14 | 16 | 16 | 16 | 15 | 10 | 10 | 5 | 1 | 4 | 6 | 9 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 13 | 15 | 17 | 17 | 17 | 19 | 20 | 22 | 24 | 24 | 24 | 25 | 24 | 24 | 23 | 17 | 11 | 5 |
Other Financial Activities |
Loading...
|
M | 80 | 195 | 296 | 301 | 487 | 547 | 342 | 209 | 92 | -87 | -5 | 102 | 309 | 298 | 288 | 269 | -45 | -30 | 1 | 20 | 19 | 17 | 21 | 199 | 199 | 201 | 160 | -3 | -5 | -6 | 18 | -26 | -25 | 28 | 174 | 224 | 250 | 198 | 203 | 160 | 138 | 135 | -23 | -2 | -4 | -2 | -5 | -5 | -5 | -6 | 91 | 132 | 245 | 246 | 152 | 112 | 67 | 85 | 161 | 159 | 210 | 326 | 174 | 213 | 111 | -5 | 102 | 23 | -34 | -62 | -43 | -2 | 37 | 94 | 42 | 42 | 49 | 26 | 29 | 26 | 69 | 77 | 105 | 107 | 71 | 51 | 30 | 16 | 22 | 15 | 5 | 20 | 7 | 12 | 36 | 41 | 36 | 41 | 33 | 215 | 399 | 394 | 386 | 202 | 46 | 45 | -25 | -26 | -54 | -121 | -57 | -56 | -58 | 2 | 2 | 23 | 1 | 4 | 4 | -25 | 4 | 1 | 0 | 4 | 10 | 12 | 6 | 10 | -3 | -4 | -3 | -35 | -35 | -43 | -34 | 7 | 7 | 14 | 12 |
Financing Cash Flow |
Loading...
|
M | 80 | 195 | 296 | 301 | 487 | 547 | 342 | 209 | 92 | -87 | -5 | 102 | 309 | 298 | 288 | 269 | -45 | -30 | 1 | 20 | 19 | 17 | 21 | 199 | 199 | 201 | 160 | -3 | -5 | -6 | 18 | -26 | -25 | 28 | 174 | 224 | 250 | 198 | 203 | 160 | 138 | 135 | -23 | -2 | -4 | -2 | -5 | -5 | -5 | -6 | 91 | 132 | 245 | 246 | 152 | 112 | 67 | 85 | 161 | 159 | 210 | 326 | 174 | 213 | 111 | -5 | 102 | 23 | -34 | -62 | -43 | -2 | 37 | 94 | 42 | 42 | 49 | 26 | 29 | 26 | 69 | 77 | 105 | 107 | 71 | 51 | 30 | 16 | 22 | 15 | 5 | 20 | 7 | 12 | 36 | 41 | 36 | 41 | 33 | 215 | 399 | 394 | 386 | 202 | 46 | 45 | -25 | -26 | -54 | -121 | -57 | -56 | -58 | 2 | 2 | 23 | 1 | 4 | 4 | -25 | 4 | 1 | 0 | 4 | 10 | 12 | 6 | 10 | -3 | -4 | -3 | -35 | -35 | -43 | -34 | 7 | 7 | 14 | 12 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6 | 6 | 6 | 9 | 25 | 13 | 14 | 10 | 38 | 143 | 211 | 220 | 250 | 323 | 115 | 48 | 51 | 88 | 45 | 20 | 10 | 16 | 13 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 7 | 7 | 7 | 13 | 9 | 12 | 33 | 5 | 6 | 5 | 2 | 11 | 4 | 8 | 4 | 6 | 12 | 22 | 6 | 13 | 10 | 6 | 13 | 5 | 9 | 9 | 8 | 8 | 5 | 7 | 7 | 15 | 15 | 8 | 9 | 9 | 12 | 17 | 18 | 17 | 15 | 15 | 19 | 17 | 15 | 17 | 42 | 14 | 20 | 16 | 14 | 10 | 10 | 7 | 6 | 5 | 6 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 6 | 3 | 3 | 3 | 5 | 7 | 6 | 126 | 5 | 8 | 6 | 1 | 4 | 4 | - | - | 12 | - | - | 72 | 75 | - | - | 36 | 39 | 0 | - | 35 | 38 | - | - | 34 | 51 | - | - | 37 | 43 | - | - | 60 | 66 | - | - | 35 | 40 |
Ending Cash |
Loading...
|
M | 5 | 6 | 6 | 6 | 9 | 25 | 13 | 14 | 10 | 38 | 143 | 211 | 220 | 250 | 323 | 115 | 48 | 51 | 88 | 45 | 20 | 10 | 16 | 8 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 7 | 7 | 7 | 13 | 9 | 12 | 33 | 5 | 6 | 5 | 2 | 11 | 4 | 8 | 4 | 6 | 12 | 22 | 6 | 13 | 10 | 6 | 13 | 5 | 9 | 9 | 8 | 8 | 5 | 7 | 7 | 15 | 15 | 8 | 9 | 9 | 12 | 17 | 18 | 17 | 15 | 15 | 19 | 17 | 15 | 17 | 42 | 14 | 20 | 16 | 14 | 10 | 10 | 7 | 6 | 5 | 6 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 6 | 3 | 13 | 3 | 10 | 7 | 6 | 126 | 5 | 8 | 6 | 1 | 23 | 4 | -18 | -2 | 12 | -2 | -2 | 72 | -2 | -9 | -2 | 36 | -26 | 0 | -2 | 35 | -1 | -4 | -12 | 34 | 8 | -4 | -6 | 37 | -6 | -6 | -12 | 60 | -5 | -4 | -3 | 35 |
Stock-Based Compensation |
Loading...
|
M | 12 | 10 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 4 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 1 | 0 | 0 | 1 | -1 | 1 | 0 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | 0 | -1 | -1 | -1 | -2 | -2 | 0 | 208 | 210 | 238 | 243 | 128 | 163 | 150 | 168 | 86 | 62 | 68 | 38 | 56 | 87 | 56 | 98 | 129 | 292 | 347 | 289 | 269 | 64 | 32 | 65 | 22 | 17 | 0 | -21 | -26 | -21 | -42 | -59 | -50 | 30 | 55 | 109 | 182 | 94 | 94 | 372 | 407 | 370 | 415 | 142 | 35 | 162 | 144 | 138 | 159 | 100 | 106 | 51 | 56 | -20 | -53 | -27 | -53 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | - | 20 | 20 | 20 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 17 | 17 | 17 | 18 | 7 | 7 | 7 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -144 | -130 | -96 | -79 | -70 | -65 | -51 | 84 | 296 | 530 | 761 | 698 | 571 | 362 | 125 | 113 | 41 | -68 | -179 | -261 | -291 | -217 | -122 | -96 | -97 | -77 | -97 | -117 | -108 | -118 | -113 | -104 | -108 | -109 | -77 | -84 | -79 | -72 | -102 | -85 | -73 | -1 | -11 | -12 | -3 | -44 | -18 | -6 | 54 | 115 | 140 | 150 | 123 | 321 | 317 | 319 | 313 | 58 | 52 | -601 | -686 | -1,332 | -1,956 | -1,915 | -1,888 | -1,284 | -699 | -139 | -141 | -149 | -150 | -137 | -134 | -132 | -103 | -107 | -95 | -98 | -127 | -138 | -154 | -162 | -176 | -187 | -194 | -198 | -195 | -193 | -193 | -193 | -200 | -204 | -206 | -224 | -235 | -246 | -250 | -245 | -234 | -222 | -167 | -155 | -151 | -159 | -212 | -226 | -235 | -125 | -72 | -11 | 47 | -7 | 114 | 125 | 135 | 137 | 16 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 63 | 73 | 68 | 68 | 82 | 66 | 61 | 65 | 60 | 62 | 49 | 40 | 33 | 27 | 42 | 34 | 37 | 27 | 22 | 29 | 25 | 38 | 48 | 55 | 51 | 49 | 48 | 45 | 49 | 47 | 46 | 44 | 43 | 37 | 28 | 30 | 26 | 27 | 40 | 41 | 219 | 187 | 70 | 62 | -154 | -125 | -54 | -57 | -61 | -81 | -45 | -44 | -3 | 18 | 20 | 26 | 6 | -16 | -19 | -41 | -33 | 10 | 6 | -1 | 10 | -28 | -31 | -4 | -34 | -26 | -17 | -15 | -1 | -50 | -55 | -73 | -128 | -57 | -60 | -70 | -29 | -57 | -107 | -87 | -59 | -51 | -1 | 3 | 0 | -4 | -12 | -10 | -10 | -10 | -18 | -19 | -27 | -30 | -23 | -147 | -260 | -261 | -251 | -123 | 3 | 16 | 13 | 7 | 4 | 1 | 0 | 1 | 1 | 12 | 14 | 14 | 13 | 7 | 9 | 10 | 11 | 9 | 17 | 20 | 22 | 22 | 22 | 20 | 25 | 25 | 25 | 25 | 27 | 28 | 21 | 30 | 21 | 16 | 12 |
StockViz Staff
September 20, 2024
Any question? Send us an email