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 | -59 | -54 | -52 | -46 | -28 | -20 | -1 | 15 | 25 | 28 | 34 | 29 | -5 | -50 | -58 | -57 | -36 | 4 | 4 | 2 | 12 | 14 | 25 | 32 | 31 | 40 | 32 | 32 | 33 | 33 | 35 | 33 | 38 | 39 | 42 | 40 | 34 | 29 | 26 | 28 | 30 | 26 | 22 | 16 | 16 | 23 | 13 | 11 | 14 | 2 | 15 | 25 | 9 | 13 | 10 | 2 | -1 | -34 | -45 | -49 | -42 | -9 | -8 | -16 | -92 | -106 | -114 | -116 | -46 | -33 | -20 | -14 | -22 | -24 | -25 | -21 | -14 | -62 | -66 | -70 | -94 | -43 | -36 | -27 | -36 | -41 | -42 | -44 | -20 | -45 | -45 | -45 | -18 | 24 | 38 | 38 | 41 | 29 | 41 | 59 | 80 | 112 | 122 | 129 | 125 | 124 | 119 | 116 | 111 | 100 | 96 | 78 | 86 | 96 | 100 | 116 | 92 | 83 | 79 | 77 | 126 | 130 | 128 | 128 | 95 | 90 | 85 | 63 | 48 | 36 | 28 | 38 | 36 | 33 | 24 | 15 | 7 |
Depreciation and Amortization |
Loading...
|
M | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 25 | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 21 | 20 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 20 | 22 | 25 | 26 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 28 | 28 | 29 | 32 | 36 | 38 | 41 | 42 | 42 | 44 | 44 | 45 | 46 | 47 | 49 | 50 | 52 | 52 | 53 | 53 | 53 | 55 | 57 | 60 | 115 | 156 | 140 | 125 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 25 | 7 | 7 | 8 | -1 | 0 | 1 | 0 | 1 | 2 | 2 | 2 | 2 | 41 | 42 | 54 | 54 | 11 | 9 | -2 | -3 | 0 | 2 | 6 | 3 | 1 | 1 | -3 | 1 | -3 | -4 | -5 | -8 | -7 | -11 | -14 | -12 | -7 | -10 | -8 | -7 | -5 | -1 | 2 | 5 | 4 | 7 | 4 | -9 | -5 | -10 | -15 | 1 | -7 | -4 | 2 | 0 | 3 | 6 | 4 | 8 | 3 | 9 | 18 | 99 | 118 | 114 | 109 | 29 | 6 | -17 | 3 | 2 | 12 | 11 | -9 | -14 | 67 | 89 | 71 | 108 | 42 | 42 | 57 | 82 | 91 | 134 | 134 | 111 | 175 | 197 | 196 | 190 | 108 | 70 | 88 | 75 | 109 | 145 | 151 | 142 | 139 | 49 | 53 | 54 | 38 | 101 | 68 | 86 | 98 | 74 | 123 | 121 | 81 | 64 | 39 | 50 | 60 | 75 | 54 | 46 | 47 | 24 | 64 | 14 | 33 | 59 | 28 | 25 | 13 | -7 | 11 | 37 | 29 | 35 | 11 | 6 |
Operating Cash Flow |
Loading...
|
M | -2 | 0 | 18 | 5 | 11 | 12 | 10 | 0 | 9 | 13 | 13 | 37 | 46 | 44 | 37 | 53 | 41 | 40 | 36 | 7 | 11 | 13 | 17 | 37 | 42 | 49 | 54 | 46 | 47 | 58 | 63 | 56 | 57 | 45 | 40 | 39 | 34 | 43 | 47 | 56 | 48 | 48 | 55 | 51 | 61 | 54 | 46 | 43 | 41 | 12 | 10 | 12 | -2 | 16 | 11 | 21 | 33 | 43 | 27 | 17 | 19 | 11 | 17 | 13 | 12 | 1 | 14 | 11 | 10 | 15 | 0 | 27 | 65 | 72 | 58 | 36 | -7 | -12 | -2 | 5 | 5 | 25 | 61 | 96 | 111 | 116 | 130 | 90 | 91 | 130 | 152 | 152 | 172 | 132 | 107 | 126 | 116 | 138 | 187 | 210 | 221 | 251 | 171 | 182 | 179 | 162 | 220 | 184 | 197 | 198 | 170 | 202 | 207 | 178 | 164 | 155 | 142 | 143 | 154 | 131 | 173 | 177 | 152 | 192 | 108 | 122 | 145 | 90 | 74 | 50 | 21 | 49 | 73 | 61 | 59 | 26 | 12 |
Capital Expenditures |
Loading...
|
M | -13 | -18 | -28 | -36 | -42 | -44 | -42 | -40 | -39 | -38 | -32 | -25 | -19 | -16 | -16 | -19 | -21 | -21 | -23 | -25 | -27 | -26 | -26 | -25 | -22 | -25 | -28 | -33 | -43 | -44 | -47 | -52 | -43 | -40 | -34 | -26 | -25 | -23 | -21 | -19 | -18 | -15 | -13 | -9 | -6 | -6 | -6 | -6 | -9 | -10 | -16 | -21 | -22 | -21 | -17 | -13 | -12 | -12 | -14 | -15 | -16 | -17 | -15 | -13 | -10 | -8 | -7 | -8 | -8 | -8 | -9 | -12 | -14 | -14 | -12 | -9 | -10 | -11 | -11 | -12 | -12 | -15 | -16 | -24 | -23 | -19 | -18 | -10 | -12 | -19 | -33 | -42 | -53 | -56 | -58 | -59 | -90 | -103 | -113 | -146 | -141 | -214 | -262 | -276 | -271 | -213 | -166 | -143 | -139 | -139 | -193 | -182 | -173 | -155 | -91 | -89 | -70 | -71 | -84 | -105 | -165 | -177 | -155 | -135 | -88 | -76 | -78 | -67 | -54 | -40 | -27 | -17 | -17 | -17 | -14 | -11 | -6 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 1 | 1 | 1 | 0 | 0 | -3 | -2 | -2 | -2 | -2 | -3 | -4 | -4 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -1 | 3 | 5 | 5 | 3 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 10 | 10 | 14 | 16 | 17 | 19 | 36 | 45 | 51 | 54 | 29 | 15 | 5 | 0 | 5 | 5 | 5 | 5 | 0 | 0 | 1 | 1 | 4 | 4 | 4 | 4 | 0 | - | - | - | - | 4 | 8 | 8 | 8 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 1 | 1 | 1 | 0 | 0 | -3 | -2 | -2 | -2 | -2 | -3 | -4 | -4 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -1 | 3 | 5 | 5 | 3 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 10 | 10 | 14 | 16 | 17 | 19 | 36 | 45 | 51 | 54 | 29 | 15 | 5 | 0 | 5 | 5 | 5 | 5 | 0 | 0 | 1 | 1 | 4 | 4 | 4 | 4 | 0 | - | - | - | - | 4 | 8 | 8 | 8 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 5 | 12 | 15 | 28 | 40 | 50 | 44 | 28 | 9 | -10 | -10 | -10 | -42 | -34 | -28 | -31 | -5 | -5 | -19 | -4 | 10 | -3 | 16 | 2 | -9 | -4 | -6 | 3 | 7 | -7 | -6 | 9 | -6 | 5 | -2 | -9 | 6 | 5 | 11 | -2 | -3 | -5 | -25 | -26 | -65 | -57 | -47 | -51 | -10 | -10 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | -7 | -8 | -9 | -9 | -2 | -1 | 0 | 0 | -1 | -3 | -2 | -2 | -2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | -2 | -2 | -4 | -10 | -12 | -12 | -11 | -10 | -9 | -24 | -37 | -38 | -42 | -38 | -25 | -19 | -9 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -5 | -5 | -10 | -10 | -5 | -5 | 0 | 4 | 4 | 4 | 4 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | -1 | -8 | -11 | -11 | -10 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | -47 | -62 | -65 | -56 | -32 | -25 | -34 | -39 | -45 | -35 | -25 | -30 | -57 | -77 | -129 | -121 | -84 | -82 | -51 | -56 | -80 | -65 | -98 | -83 | -60 | -57 | -1 | -2 | 0 | - | - | - | - | - | - | - | - | - | -35 | -40 | -40 | -40 | -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 | 17 | 17 | 17 | 17 | 13 | 13 | 13 | 13 | 8 | 8 | 8 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | - | - | - | - | - | - | 9 | 17 | 26 | 34 | 34 | 33 | 31 | 29 | 28 | 30 | 31 | 33 | 34 | 33 | 31 | 29 | 28 | 31 | 34 | 37 | 39 | 37 | 33 | 29 | 26 | 24 | 24 | 23 | 21 | 17 | 13 | 10 | 7 | 6 | 4 | 2 | - | - |
Other Financial Activities |
Loading...
|
M | 133 | 180 | 164 | 201 | 226 | 241 | 226 | 159 | 82 | 20 | 2 | 1 | 44 | 79 | 97 | 120 | 91 | 95 | 116 | 127 | 152 | 133 | 132 | 120 | 109 | 116 | 120 | 140 | 153 | 153 | 169 | 181 | 175 | 181 | 157 | 171 | 185 | 197 | 207 | 140 | 92 | 73 | 41 | 61 | 212 | 188 | 211 | 251 | 97 | 161 | 163 | 142 | 147 | 81 | 39 | -1 | 61 | 59 | 63 | 58 | -25 | -29 | -33 | -35 | -21 | 25 | 30 | 36 | -27 | -66 | -67 | -90 | -24 | -25 | -25 | 0 | -1 | 2 | 2 | 1 | 1 | -3 | -2 | -26 | -41 | -61 | -89 | -56 | -114 | -171 | -164 | -147 | -83 | 3 | -6 | -25 | 18 | -2 | 4 | 27 | -3 | 19 | 147 | 248 | 266 | 267 | 208 | 87 | -2 | -12 | -95 | -143 | -76 | -86 | -104 | -67 | -80 | -71 | -17 | -34 | -122 | -120 | -169 | -154 | 174 | 172 | 224 | 143 | -82 | -86 | -86 | -4 | -1 | 1 | 0 | 0 | -4 |
Financing Cash Flow |
Loading...
|
M | 133 | 180 | 164 | 201 | 226 | 241 | 226 | 159 | 82 | 20 | 2 | 1 | 44 | 79 | 97 | 120 | 91 | 95 | 116 | 127 | 152 | 133 | 132 | 120 | 109 | 116 | 120 | 140 | 153 | 153 | 169 | 181 | 175 | 181 | 157 | 171 | 185 | 197 | 207 | 140 | 92 | 73 | 41 | 61 | 212 | 188 | 211 | 251 | 97 | 161 | 163 | 142 | 147 | 81 | 39 | -1 | 61 | 59 | 63 | 58 | -25 | -29 | -33 | -35 | -21 | 25 | 30 | 36 | -27 | -66 | -67 | -90 | -24 | -25 | -25 | 0 | -1 | 2 | 2 | 1 | 1 | -3 | -2 | -26 | -41 | -61 | -89 | -56 | -114 | -171 | -164 | -147 | -83 | 3 | -6 | -25 | 18 | -2 | 4 | 27 | -3 | 19 | 147 | 248 | 266 | 267 | 208 | 87 | -2 | -12 | -95 | -143 | -76 | -86 | -104 | -67 | -80 | -71 | -17 | -34 | -122 | -120 | -169 | -154 | 174 | 172 | 224 | 143 | -82 | -86 | -86 | -4 | -1 | 1 | 0 | 0 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 2 | 2 | 1 | 4 | 1 | 3 | 4 | 0 | -1 | -2 | -3 | -3 | 0 | 0 | 0 | -3 | -3 | -3 | -2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | -1 | -3 | -4 | -4 | -4 | -2 | -1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -3 | -3 | -4 | -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 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 3 | 4 | 5 | 6 | 6 | 8 | 5 | 5 | 4 | 1 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 6 | -4 | -3 | -4 | -5 | 5 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 20 | 14 | 14 | 11 | -7 | -4 | -4 | 0 | -2 | 2 | 5 | 3 | 5 | 3 | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | -7 | -8 | -9 | -9 | -2 | -1 | 0 | 0 | -1 | -3 | -2 | -2 | -2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | -2 | -2 | -4 | -10 | -12 | -12 | -11 | -10 | -9 | -24 | -37 | -38 | -42 | -38 | -25 | -19 | -9 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -5 | -5 | -10 | -10 | -5 | -5 | 0 | 4 | 4 | 4 | 4 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | -1 | -8 | -11 | -11 | -10 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | -47 | -62 | -65 | -56 | -32 | -25 | -34 | -39 | -45 | -35 | -25 | -30 | -57 | -77 | -129 | -121 | -84 | -82 | -51 | -56 | -80 | -65 | -98 | -83 | -60 | -57 | -1 | -2 | 0 | - | - | - | - | - | - | - | - | - | -35 | -40 | -40 | -40 | -5 | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 793 | 839 | 871 | 903 | 924 | 947 | 942 | 921 | 902 | 869 | 872 | 855 | 831 | 804 | 791 | 782 | 773 | 783 | 776 | 784 | 783 | 778 | 778 | 757 | 736 | 712 | 680 | 647 | 616 | 586 | 573 | 566 | 570 | 579 | 583 | 592 | 603 | 609 | 617 | 635 | 646 | 652 | 655 | 661 | 666 | 708 | 735 | 759 | 806 | 807 | 803 | 791 | 752 | 743 | 743 | 744 | 746 | 731 | 712 | 706 | 715 | 734 | 757 | 772 | 781 | 776 | 762 | 746 | 732 | 780 | 807 | 845 | 886 | 891 | 928 | 912 | 892 | 832 | 772 | 749 | 733 | 743 | 741 | 717 | 694 | 644 | 608 | 530 | 432 | 468 | 548 | 473 | 425 | 483 | 487 | 722 | 924 | 878 | 854 | 841 | 834 | 836 | 850 | 803 | 810 | 830 | 821 | 844 | 824 | 845 | 885 | 995 | 1,132 | 1,229 | 1,267 | 1,280 | 1,251 | 1,209 | 1,196 | 1,156 | 1,166 | 1,241 | 1,345 | 1,432 | 1,490 | 1,254 | 1,001 | 747 | 443 | 373 | 306 | 274 | 288 | 299 | 240 | 153 | 71 |
Free Cash Flow |
Loading...
|
M | -15 | -18 | -10 | -32 | -31 | -33 | -31 | -39 | -30 | -25 | -19 | 12 | 27 | 28 | 21 | 34 | 20 | 19 | 13 | -18 | -16 | -13 | -10 | 12 | 19 | 24 | 25 | 13 | 4 | 14 | 17 | 4 | 14 | 5 | 5 | 13 | 9 | 20 | 26 | 37 | 30 | 33 | 42 | 42 | 55 | 48 | 40 | 37 | 32 | 1 | -6 | -9 | -24 | -5 | -5 | 7 | 21 | 31 | 14 | 1 | 3 | -6 | 2 | 0 | 3 | -7 | 6 | 3 | 2 | 8 | -9 | 15 | 51 | 58 | 46 | 27 | -17 | -23 | -13 | -8 | -7 | 10 | 45 | 72 | 88 | 96 | 111 | 79 | 79 | 110 | 120 | 109 | 119 | 76 | 49 | 68 | 26 | 36 | 74 | 64 | 80 | 37 | -91 | -94 | -92 | -51 | 54 | 41 | 57 | 59 | -23 | 19 | 34 | 23 | 73 | 66 | 72 | 73 | 70 | 26 | 7 | 0 | -4 | 57 | 21 | 46 | 66 | 23 | 20 | 10 | -6 | 32 | 56 | 44 | 45 | 15 | 7 |
StockViz Staff
September 20, 2024
Any question? Send us an email