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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -10 | -20 | -13 | -15 | -5 | -18 | -8 | 3 | 2 | 1 | 9 | 13 | 5 | 7 | 3 | -20 | -41 | 0 | 4 | 1 | -2 | 1 | 2 | 11 | 0 | 12 | 9 | 10 | 9 | 4 | 9 | 10 | 9 | 6 | 8 | 15 | 10 | 9 | 7 | 8 | 4 | 6 | 9 | 10 | 1 | 2 | 2 | 11 | 7 | -8 | 0 | 14 | -4 | 5 | 10 | -3 | 1 | 2 | 2 | -6 | -33 | -9 | -1 | 1 | 0 | -8 | -9 | -75 | -13 | -17 | -11 | -5 | 0 | -4 | -6 | -13 | -2 | -5 | -1 | -6 | -50 | -9 | -5 | -30 | 1 | -2 | 4 | -39 | -4 | -4 | 3 | -16 | -29 | -3 | 3 | 11 | 13 | 10 | 3 | 14 | 1 | 23 | 21 | 35 | 33 | 33 | 28 | 32 | 32 | 29 | 24 | 27 | 21 | 24 | 7 | 34 | 31 | 28 | 23 | 10 | 23 | 24 | 20 | 59 | 27 | 22 | 20 | 26 | 22 | 17 | -3 | 11 | 10 | 9 | 8 | 9 | 7 |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 10 | 11 | 10 | 10 | 11 | 11 | 12 | 11 | 11 | 12 | 13 | 13 | 13 | 14 | 13 | 13 | 13 | 15 | 15 | 15 | 15 | 70 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 17 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 42 | 1 | 11 | 0 | -1 | -1 | 0 | -1 | 2 | 1 | 4 | -4 | 0 | 1 | 0 | 0 | -4 | 0 | -1 | -3 | -3 | -3 | -4 | -1 | 2 | -6 | -2 | -1 | 4 | -3 | 2 | 2 | 3 | 0 | -1 | -11 | 7 | -5 | -5 | 4 | -1 | -2 | 0 | 2 | 2 | 1 | -1 | 6 | -2 | 7 | 8 | 87 | 17 | 2 | 3 | 7 | -6 | -21 | 23 | 5 | 4 | -22 | 3 | 1 | 85 | 0 | -15 | 38 | 19 | 0 | 0 | 63 | 28 | 43 | 0 | 40 | 91 | 65 | -1 | 34 | 9 | 27 | 18 | 21 | 43 | 64 | 23 | 12 | 41 | -27 | 27 | 13 | 25 | 36 | -5 | 30 | 37 | 13 | 43 | 28 | -3 | -5 | 19 | 40 | 7 | 9 | -1 | 32 | 7 | -14 | 39 | -19 | 26 | 13 | 7 | -21 | 14 | -7 | 25 | 5 | 6 |
Operating Cash Flow |
Loading...
|
M | -1 | -5 | 7 | -4 | 1 | 13 | -6 | 2 | 2 | 12 | -16 | 11 | 6 | 12 | 8 | 21 | 3 | 5 | 24 | 9 | 2 | 1 | -5 | 12 | 5 | 5 | 16 | 17 | 12 | 9 | 8 | 18 | 23 | 15 | 1 | 19 | 10 | 9 | 0 | 14 | 20 | 13 | 9 | 6 | 20 | 20 | 4 | 16 | 13 | 12 | 2 | 13 | -16 | 11 | 4 | 0 | 2 | 6 | 13 | 12 | 12 | -11 | 2 | 15 | 4 | -5 | -1 | 14 | -7 | 8 | -4 | 13 | -2 | -7 | 22 | 51 | 6 | -21 | 1 | 7 | 0 | -11 | 8 | 8 | 20 | 26 | 43 | 23 | 24 | 39 | 3 | 25 | 63 | 62 | 2 | 45 | 22 | 38 | 21 | 35 | 45 | 86 | 44 | 47 | 74 | 6 | 55 | 44 | 57 | 64 | 19 | 57 | 58 | 37 | 50 | 63 | 28 | 23 | 42 | 49 | 30 | 34 | 18 | 91 | 34 | 8 | 59 | 7 | 48 | 31 | 5 | -10 | 24 | 2 | 33 | 14 | 12 |
Capital Expenditures |
Loading...
|
M | -3 | -3 | -3 | -4 | -9 | -13 | -11 | -10 | -11 | -10 | -9 | -9 | -10 | -4 | -2 | -4 | -7 | -4 | -5 | -6 | -7 | -6 | -6 | -8 | -6 | -6 | -5 | -5 | -9 | -9 | -10 | -16 | -9 | -12 | -16 | -7 | -6 | -6 | -7 | -6 | -4 | -4 | -6 | -4 | -2 | -2 | -1 | -1 | -2 | -2 | -1 | -3 | -4 | -8 | -5 | -5 | -3 | -3 | -2 | -4 | -3 | -4 | -4 | -5 | -3 | -3 | -1 | -2 | -2 | -2 | -1 | -2 | -2 | -4 | -4 | -4 | -2 | -2 | -2 | -5 | -3 | -3 | -2 | -5 | -5 | -4 | -10 | -4 | -1 | -3 | -2 | -6 | -8 | -16 | -12 | -16 | -11 | -19 | -12 | -48 | -24 | -29 | -45 | -43 | -96 | -77 | -59 | -38 | -38 | -31 | -36 | -34 | -38 | -85 | -26 | -25 | -19 | -22 | -24 | -6 | -20 | -35 | -44 | -66 | -32 | -14 | -24 | -19 | -20 | -16 | -13 | -5 | -6 | -4 | -3 | -5 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 2 | 3 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 3 | - | 7 | 6 | 4 | 2 | 25 | 14 | 10 | 5 | - | - | - | 0 | 5 | - | - | - | 0 | 0 | 0 | 0 | 4 | 0 | - | - | - | - | - | - | - | 4 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 2 | 3 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 3 | - | 7 | 6 | 4 | 2 | 25 | 14 | 10 | 5 | - | - | - | 0 | 5 | - | - | - | 0 | 0 | 0 | 0 | 4 | 0 | - | - | - | - | - | - | - | 4 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 1 | 5 | 7 | 3 | 13 | 17 | 17 | -3 | -3 | -3 | -3 | -3 | -3 | -35 | 6 | 3 | -5 | -9 | 6 | -11 | 10 | 5 | -7 | 8 | -4 | -6 | -2 | 6 | 5 | -1 | -17 | 7 | 20 | -16 | -6 | 0 | 12 | 0 | -7 | 6 | 0 | -1 | -9 | -15 | -2 | -40 | 0 | -5 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | - | -7 | -1 | -1 | - | 0 | - | - | - | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -4 | 0 | -1 | -5 | -6 | 0 | 0 | -4 | -6 | -14 | -13 | -6 | -10 | -10 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | -5 | - | -5 | - | - | - | 0 | 4 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -7 | -3 | 0 | - | 0 | - | - | - | 0 | 0 | 0 | 0 | -16 | -31 | -15 | -4 | -7 | -7 | -8 | -13 | -12 | -12 | 2 | -3 | -17 | -39 | -19 | -55 | -9 | -1 | -17 | -23 | -14 | -25 | -3 | -56 | 0 | -2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -35 | -5 | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 15 | 0 | 0 | 2 | 11 | 0 | 0 | 2 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - | - | - | - | - | - | - | - | - | 9 | 9 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 10 | 10 | 10 | 10 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 2 | 2 | 2 | 2 | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 49 | 31 | 52 | 47 | 33 | 68 | 78 | 63 | 18 | 1 | 1 | 0 | 0 | 0 | 44 | 35 | 18 | 23 | 15 | 39 | 39 | 34 | 40 | 21 | 37 | 22 | 29 | 28 | 41 | 42 | 42 | 28 | 57 | 53 | 36 | 34 | 34 | 68 | 50 | 45 | 44 | 1 | 2 | 26 | 11 | 21 | 153 | 2 | 34 | 61 | 0 | 66 | 37 | 40 | 5 | 0 | -5 | 0 | 66 | -2 | -1 | -4 | -17 | -6 | -5 | -7 | -3 | 39 | 0 | 0 | -66 | 0 | 0 | -24 | 0 | -1 | -1 | 1 | 0 | 2 | 0 | -1 | 0 | -1 | 0 | -25 | -14 | -22 | -28 | 9 | -72 | -79 | -21 | 26 | -9 | 7 | -30 | 7 | 34 | -13 | -24 | 30 | 4 | 10 | 104 | 131 | 22 | 10 | 45 | 10 | -67 | 0 | -38 | -38 | 0 | -11 | -56 | 0 | -13 | -1 | -2 | -17 | -101 | 0 | -51 | -2 | 226 | -1 | 1 | -82 | 1 | -5 | 0 | 0 | 4 | -4 |
Financing Cash Flow |
Loading...
|
M | 0 | 49 | 31 | 52 | 47 | 33 | 68 | 78 | 63 | 18 | 1 | 1 | 0 | 0 | 0 | 44 | 35 | 18 | 23 | 15 | 39 | 39 | 34 | 40 | 21 | 37 | 22 | 29 | 28 | 41 | 42 | 42 | 28 | 57 | 53 | 36 | 34 | 34 | 68 | 50 | 45 | 44 | 1 | 2 | 26 | 11 | 21 | 153 | 2 | 34 | 61 | 0 | 66 | 37 | 40 | 5 | 0 | -5 | 0 | 66 | -2 | -1 | -4 | -17 | -6 | -5 | -7 | -3 | 39 | 0 | 0 | -66 | 0 | 0 | -24 | 0 | -1 | -1 | 1 | 0 | 2 | 0 | -1 | 0 | -1 | 0 | -25 | -14 | -22 | -28 | 9 | -72 | -79 | -21 | 26 | -9 | 7 | -30 | 7 | 34 | -13 | -24 | 30 | 4 | 10 | 104 | 131 | 22 | 10 | 45 | 10 | -67 | 0 | -38 | -38 | 0 | -11 | -56 | 0 | -13 | -1 | -2 | -17 | -101 | 0 | -51 | -2 | 226 | -1 | 1 | -82 | 1 | -5 | 0 | 0 | 4 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 2 | 0 | -1 | 3 | -2 | 2 | 0 | - | -3 | 0 | -1 | 0 | 0 | 0 | -1 | -3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 36 | 52 | 47 | 50 | 51 | 47 | 53 | 53 | 48 | 50 | 78 | 76 | 83 | 78 | 75 | 33 | 37 | 34 | 22 | 28 | 27 | 42 | 45 | 41 | 49 | 42 | 35 | 30 | 28 | 21 | 17 | 15 | 19 | 10 | 10 | 15 | 18 | 16 | 16 | 13 | 16 | 10 | 9 | 16 | 15 | 13 | 11 | 36 | 25 | 20 | 27 | 19 | 33 | 26 | 43 | 52 | 54 | 56 | 43 | 24 | 13 | 20 | 20 | 26 | 26 | 34 | 40 | 27 | 36 | 30 | 35 | 88 | 85 | 91 | 106 | 55 | 53 | 46 | 45 | 60 | 59 | 72 | 77 | 66 | 48 | 25 | 19 | 19 | 15 | 12 | 7 | 16 | 28 | 10 | 19 | 28 | 34 | 43 | 44 | 35 | 37 | 18 | 8 | 8 | 5 | 12 | 10 | 23 | 19 | 3 | 25 | 84 | 81 | 160 | 60 | 136 | 118 | 177 | 81 | 132 | 130 | 29 | 76 | 9 | - | 127 | 128 | - | - | 27 | 11 | - | - | 29 | 36 | - | - |
Ending Cash |
Loading...
|
M | 28 | 36 | 52 | 47 | 50 | 51 | 47 | 53 | 53 | 48 | 50 | 78 | 76 | 83 | 78 | 75 | 33 | 37 | 34 | 22 | 28 | 27 | 42 | 45 | 41 | 49 | 42 | 35 | 30 | 28 | 21 | 17 | 15 | 19 | 10 | 10 | 15 | 18 | 16 | 16 | 13 | 16 | 10 | 9 | 16 | 15 | 13 | 11 | 36 | 25 | 20 | 27 | 19 | 33 | 26 | 43 | 52 | 54 | 56 | 43 | 24 | 13 | 20 | 20 | 26 | 26 | 34 | 40 | 27 | 36 | 30 | 35 | 88 | 85 | 91 | 106 | 55 | 53 | 46 | 65 | 60 | 59 | 72 | 77 | 66 | 48 | 25 | 19 | 19 | 15 | 12 | 7 | 16 | 28 | 10 | 19 | 28 | 34 | 43 | 44 | -2 | 20 | 18 | -4 | 7 | -7 | 12 | -13 | 4 | -16 | 19 | 5 | 3 | -32 | 38 | -7 | -9 | -63 | 107 | -23 | -11 | -12 | 29 | -28 | 9 | -49 | 127 | 220 | -7 | -4 | 27 | -1 | -7 | -36 | 29 | 4 | -4 |
Stock-Based Compensation |
Loading...
|
M | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 0 | 2 | 1 | 1 | 1 | 3 | 1 | 3 | -2 | 3 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 3 | 1 | 2 | -10 | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 18 | -5 | 0 | -3 | 0 | -2 | 0 | 2 | -2 | 2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | 0 | 0 | 0 | - | -7 | -1 | -1 | - | 0 | - | - | - | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -4 | 0 | -1 | -5 | -6 | 0 | 0 | -4 | -6 | -14 | -13 | -6 | -10 | -10 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | -5 | - | -5 | - | - | - | 0 | 4 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -7 | -3 | 0 | - | 0 | - | - | - | 0 | 0 | 0 | 0 | -16 | -31 | -15 | -4 | -7 | -7 | -8 | -13 | -12 | -12 | 2 | -3 | -17 | -39 | -19 | -55 | -9 | -1 | -17 | -23 | -14 | -25 | -3 | -56 | 0 | -2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -35 | -5 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 174 | 187 | 209 | 222 | 221 | 219 | 240 | 243 | 244 | 214 | 220 | 224 | 212 | 217 | 203 | 199 | 185 | 203 | 194 | 191 | 195 | 196 | 202 | 189 | 191 | 196 | 182 | 168 | 167 | 164 | 149 | 137 | 137 | 151 | 142 | 141 | 146 | 155 | 151 | 151 | 152 | 162 | 169 | 162 | 159 | 166 | 175 | 166 | 200 | 193 | 200 | 213 | 201 | 189 | 188 | 174 | 192 | 190 | 189 | 176 | 177 | 170 | 182 | 185 | 196 | 194 | 198 | 194 | 191 | 180 | 182 | 180 | 239 | 206 | 219 | 221 | 244 | 243 | 204 | 201 | 185 | 183 | 181 | 184 | 195 | 181 | 156 | 162 | 145 | 145 | 78 | 64 | 181 | 225 | 3 | 16 | 239 | 229 | 239 | 217 | 193 | 205 | 225 | 210 | 195 | 219 | 179 | 216 | 216 | 210 | 202 | 196 | 237 | 251 | 311 | 333 | 333 | 289 | 325 | 304 | 291 | 276 | 285 | 314 | 366 | 379 | 372 | 373 | 130 | 126 | 119 | 68 | 60 | 59 | 87 | 82 | 71 |
Free Cash Flow |
Loading...
|
M | -4 | -8 | 4 | -8 | -7 | 0 | -17 | -7 | -9 | 2 | -25 | 2 | -4 | 8 | 6 | 17 | -3 | 1 | 19 | 3 | -4 | -5 | -11 | 4 | -1 | -2 | 11 | 11 | 3 | 0 | -2 | 2 | 14 | 3 | -15 | 13 | 4 | 3 | -7 | 8 | 16 | 10 | 4 | 1 | 19 | 19 | 3 | 15 | 11 | 10 | 1 | 10 | -20 | 3 | -1 | -5 | -1 | 3 | 11 | 8 | 9 | -15 | -1 | 9 | 1 | -7 | -2 | 12 | -9 | 7 | -6 | 11 | -4 | -10 | 18 | 47 | 3 | -23 | 0 | 3 | -2 | -13 | 5 | 3 | 15 | 22 | 32 | 19 | 23 | 37 | 0 | 19 | 54 | 46 | -10 | 29 | 11 | 19 | 9 | -13 | 21 | 57 | -1 | 4 | -22 | -72 | -4 | 6 | 19 | 33 | -18 | 23 | 20 | -49 | 24 | 38 | 9 | 1 | 18 | 44 | 10 | -2 | -26 | 25 | 3 | -5 | 35 | -12 | 28 | 15 | -8 | -15 | 18 | -1 | 30 | 8 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email