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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 23,636 | 33,916 | 22,956 | 19,881 | 24,160 | 29,998 | 20,721 | 19,442 | 25,010 | 34,630 | 20,551 | 21,744 | 23,630 | 28,755 | 12,673 | 11,253 | 11,249 | 22,236 | 13,686 | 10,044 | 11,561 | 19,965 | 14,125 | 11,519 | 13,822 | 20,065 | 10,714 | 8,717 | 11,029 | 17,891 | 9,014 | 7,796 | 10,516 | 18,361 | 11,124 | 10,677 | 13,569 | 18,024 | 8,467 | 7,748 | 10,223 | 13,072 | 7,512 | 6,900 | 9,547 | 13,078 | 8,223 | 8,824 | 11,622 | 13,064 | 6,623 | 7,308 | 5,987 | 6,004 | 4,308 | 3,253 | 3,074 | 3,378 | 1,665 | 1,229 | 1,205 | 1,605 | 1,136 | 1,072 | 1,045 | 1,581 | 904 | 818 | 770 | 1,004 | 542 | 472 | 410 | 565 | 430 | 320 | 290 | 295 | 106 | 61 | 46 | 63 | 41 | 19 | 14 | -6 | -45 | 32 | 40 | 38 | 66 | 61 | 43 | -207 | 170 | 200 | 233 | 183 | 111 | 203 | 135 | 152 | 106 | 101 | 55 | 47 | -161 | -56 | -708 | -120 | 25 | -32 | -740 | -69 | 60 | 103 | 73 | 188 | 115 | 139 | 17 | 40 | 3 | -188 | 111 | 161 | 98 | 132 | 135 | 166 | 81 | -53 | 131 | 151 | 99 | 120 | 132 | 125 |
Depreciation and Amortization |
Loading...
|
M | 2,836 | 2,848 | 2,653 | 3,052 | 2,898 | 2,916 | 2,865 | 2,805 | 2,737 | 2,697 | 2,989 | 2,832 | 2,797 | 2,666 | 2,702 | 2,752 | 2,786 | 2,816 | 3,179 | 2,933 | 3,040 | 3,395 | 2,754 | 2,665 | 2,739 | 2,745 | 2,484 | 2,354 | 2,332 | 2,987 | 2,548 | 2,526 | 2,477 | 2,954 | 3,119 | 3,084 | 2,479 | 2,575 | 1,969 | 1,946 | 1,887 | 2,144 | 1,783 | 1,694 | 1,692 | 1,588 | 981 | 835 | 740 | 721 | 543 | 481 | 434 | 356 | 329 | 273 | 216 | 209 | 197 | 176 | 172 | 158 | 134 | 117 | 116 | 106 | 93 | 81 | 69 | 74 | 66 | 57 | 50 | 52 | 51 | 46 | 41 | 41 | 40 | 41 | 36 | 33 | 20 | 31 | 30 | 32 | 33 | 28 | 29 | 28 | 30 | 26 | 22 | 24 | 18 | 25 | 21 | 20 | 19 | 19 | 24 | 23 | 23 | 32 | 28 | 28 | 41 | 22 | 30 | 25 | 46 | 22 | 46 | 42 | 23 | 37 | 29 | 38 | 46 | 41 | 38 | 43 | 43 | 41 | 43 | 39 | 60 | 57 | 50 | 50 | 58 | 54 | 46 | 47 | 61 | 50 | 44 | 48 |
Non-Cash Items (Other) |
Loading...
|
M | 10,865 | 134 | -576 | 3,447 | -1,415 | -317 | 172 | -41 | -187 | 167 | 542 | -215 | -499 | 25 | -3 | 165 | -117 | -142 | -312 | -125 | -161 | -54 | -34 | -259 | -140 | -11 | -24 | 67 | 65 | -274 | 1,030 | - | 1,048 | 1,078 | 915 | 856 | 927 | 888 | 762 | 724 | 696 | 681 | 555 | 578 | 575 | 545 | 448 | - | - | 13,064 | 298 | 284 | 287 | 299 | 10 | 5 | 3 | 6 | 8 | 10 | 1 | 7 | 7 | 5 | -4 | 14 | 5 | 1 | 1 | 5 | -2 | 35 | 3 | 44 | 3 | 2 | 2 | 2 | 4 | 7 | 6 | -4 | 2 | -5 | -10 | 6 | 65 | -3 | 2 | -21 | 4 | 3 | -4 | -58 | -80 | -51 | -102 | -131 | -42 | -101 | -54 | -33 | -107 | -33 | 23 | -23 | 2 | 10 | 405 | 2 | 64 | 117 | 324 | 4 | 64 | -14 | -61 | -56 | -14 | 44 | -36 | -24 | 7 | 5 | 0 | 1 | 6 | 3 | 2 | 3 | 3 | - | 4 | 0 | 1 | 1 | 0 | 1 |
Operating Cash Flow |
Loading...
|
M | 22,690 | 39,895 | 21,598 | 26,380 | 28,560 | 34,005 | 24,127 | 22,892 | 28,166 | 46,966 | 20,200 | 21,094 | 23,981 | 38,763 | 20,576 | 16,271 | 13,311 | 30,516 | 19,910 | 11,636 | 11,155 | 26,690 | 19,523 | 14,488 | 15,130 | 28,293 | 15,656 | 8,363 | 12,523 | 27,056 | 16,126 | 10,634 | 11,601 | 27,463 | 13,475 | 14,988 | 19,081 | 33,722 | 13,250 | 10,255 | 13,538 | 22,670 | 9,908 | 7,828 | 12,504 | 23,426 | 9,136 | 10,189 | 13,977 | 17,554 | 10,429 | 11,108 | 6,219 | 9,773 | 5,683 | 4,801 | 2,330 | 5,781 | 3,110 | 2,270 | 841 | 3,938 | 4,295 | 1,321 | 1,193 | 2,787 | 1,696 | 1,227 | 734 | 1,813 | 1,055 | 1,007 | -125 | 283 | 752 | 472 | 536 | 775 | 443 | 211 | 61 | 219 | 73 | 8 | 98 | 110 | 82 | -37 | 2 | 42 | 275 | -33 | -44 | -13 | 158 | 234 | 61 | 373 | 218 | 88 | 269 | 223 | 323 | 165 | 144 | 143 | 198 | -204 | 100 | 94 | 407 | 289 | -364 | 187 | -673 | -27 | 7 | 453 | 242 | 142 | -14 | 367 | -400 | -288 | -53 | 79 | 21 | 236 | 321 | 306 | 55 | -136 | -18 | 227 | 98 | 302 | 303 | 261 |
Capital Expenditures |
Loading...
|
M | -1,996 | -2,392 | -2,163 | -2,093 | -2,916 | -3,787 | -3,289 | -2,102 | -2,514 | -2,803 | -3,223 | -2,093 | -2,269 | -3,500 | -1,784 | -1,565 | -1,853 | -2,107 | -2,777 | -2,000 | -2,363 | -3,355 | -3,041 | -3,267 | -4,041 | -2,964 | -4,000 | -2,360 | -3,015 | -3,420 | -4,038 | -2,905 | -2,599 | -4,006 | -3,658 | -2,089 | -2,476 | -3,265 | -3,852 | -2,431 | -1,486 | -2,044 | -2,306 | -2,016 | -2,299 | -2,455 | -3,501 | -2,963 | -1,509 | -1,429 | -4,571 | -962 | -656 | -1,263 | -813 | -626 | -301 | -381 | -472 | -272 | -116 | -353 | -422 | -330 | -215 | -232 | -234 | -289 | -206 | -257 | -145 | -237 | -193 | -82 | -96 | -63 | -43 | -58 | -59 | -38 | -35 | -44 | -58 | -46 | -40 | -20 | -64 | -31 | -43 | -36 | -163 | -30 | -17 | -22 | -31 | -11 | -27 | -38 | -16 | -7 | -19 | -5 | -17 | -27 | -5 | -7 | -11 | -6 | -16 | -20 | -12 | -15 | -9 | -31 | -49 | -58 | -30 | -22 | -36 | -24 | -75 | -24 | -48 | -73 | -49 | -44 | -44 | -57 | -42 | -52 | -52 | -54 | -39 | -74 | -68 | -51 | -43 | -63 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 14,664 | -506 | -106 | -141 | -597 | -617 | -361 | -374 | -530 | -78 | -204 | 195 | -153 | -602 | -472 | -1,088 | -823 | -618 | -38 | -223 | -512 | -702 | 11 | -263 | -309 | -67 | 130 | -207 | -1 | -101 | -341 | -778 | -313 | -115 | -176 | -6 | -2,884 | -362 | -166 | -579 | -376 | -370 | -347 | -474 | -32 | -915 | -416 | -142 | -3,463 | -163 | 3 | -72 | -52 | -366 | -269 | -69 | 0 | 0 | - | - | - | - | - | 11 | - | - | - | - | - | 1 | - | - | - | - | - | 13 | 11 | 9 | 12 | 13 | 33 | 33 | 15 | 9 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 14,664 | -506 | -106 | -141 | -597 | -617 | -361 | -374 | -530 | -78 | -204 | 195 | -153 | -602 | -472 | -1,088 | -823 | -618 | -38 | -223 | -512 | -702 | 11 | -263 | -309 | -67 | 130 | -207 | -1 | -101 | -341 | -778 | -313 | -115 | -176 | -6 | -2,884 | -362 | -166 | -579 | -376 | -370 | -347 | -474 | -32 | -915 | -416 | -142 | -3,463 | -163 | 3 | -72 | -52 | -366 | -269 | -69 | 0 | 0 | - | - | - | - | - | 11 | - | - | - | - | - | 1 | - | - | - | - | - | 13 | 11 | 9 | 12 | 13 | 33 | 33 | 15 | 9 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -283 | -1,996 | -9,615 | 1,657 | 971 | -1,751 | -1,000 | 3,220 | 3,220 | 10,423 | -978 | -703 | 2,168 | 803 | 231 | -293 | -5,026 | -2,506 | 6 | -27 | -6,011 | -501 | 6,971 | 6,923 | 9,237 | 10,469 | 2,385 | 2,581 | 4,395 | 16,321 | -1,240 | 9,801 | 10,680 | 7,748 | 1,076 | 4,296 | 13,970 | - | - | - | 16,896 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -23,205 | -20,139 | -21,003 | -17,478 | -19,594 | -19,475 | -24,428 | -21,865 | -22,631 | -20,478 | -19,748 | -22,900 | -18,548 | -24,775 | -17,187 | -15,891 | -18,574 | -20,706 | -17,444 | -16,955 | -23,702 | -8,796 | -19,104 | -20,783 | -22,756 | -10,095 | -7,795 | -7,093 | -7,161 | -10,851 | -6,026 | -10,166 | -6,667 | -6,863 | -13,253 | -10,000 | -6,970 | -5,030 | -17,000 | -5,000 | -17,971 | -5,029 | -4,910 | -16,000 | 199 | -1,950 | 232 | 56 | 286 | 91 | 254 | 83 | 286 | 208 | 179 | 199 | 160 | 374 | 187 | 166 | 45 | 77 | 72 | 178 | 54 | -9 | -3 | 118 | 75 | 101 | -1 | 73 | -275 | 134 | 74 | 63 | 152 | 254 | 108 | 211 | 76 | 32 | -4 | 15 | 3 | 13 | 16 | 42 | 36 | 11 | 18 | 6 | 15 | 3 | -25 | -50 | 30 | -41 | -30 | 6 | 32 | 3 | 27 | 2 | 11 | 1 | 172 | 4 | 5 | 3 | 14 | 3 | 17 | 5 | 35 | 13 | 29 | 9 | 30 | 4 | 43 | 5 | - | -74 | -134 | -66 | -37 | -103 | -52 | -20 | -10 | -108 | -6 | -62 | -183 | -173 | -114 | -99 |
Dividends Paid |
Loading...
|
M | 3,710 | 3,825 | 3,758 | 3,849 | 3,650 | 3,768 | 3,703 | 3,811 | 3,595 | 3,732 | 3,640 | 3,767 | 3,447 | 3,613 | 3,511 | 3,656 | 3,375 | 3,539 | 3,479 | 3,629 | 3,443 | 3,568 | 3,530 | 3,653 | 3,190 | 3,339 | 3,270 | 3,365 | 3,004 | 3,130 | 3,092 | 3,187 | 2,902 | 2,969 | 2,964 | 3,053 | 2,743 | 2,801 | 2,829 | 2,867 | 2,661 | 2,769 | 2,769 | 2,811 | 2,491 | 2,493 | 2,488 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 14 | 14 |
Other Financial Activities |
Loading...
|
M | -370 | -2,637 | 1,608 | -2,438 | 3,484 | -2,705 | 4,130 | 1,231 | 1,625 | -2,949 | 3,712 | 271 | 13,608 | -2,861 | -146 | 7,810 | 4,831 | -164 | 2,799 | -3,221 | -2,312 | -1,312 | 5,713 | -1,088 | -326 | 5,933 | 6,788 | 8,688 | 10,357 | 1,934 | 2,388 | 3,912 | 16,207 | -1,613 | 9,699 | 10,283 | 7,745 | 3,237 | 4,154 | 13,760 | 18 | -85 | -24 | 16,625 | 44 | -130 | 234 | -111 | 24 | -22 | 177 | -46 | 261 | 221 | 77 | 117 | 2 | 149 | 132 | 42 | 29 | -15 | 128 | 176 | 23 | 315 | 74 | 111 | 105 | 87 | 56 | 531 | -219 | 149 | -429 | 305 | -909 | -1,523 | -702 | -460 | -300 | 77 | -26 | 74 | 697 | 237 | 908 | 82 | -825 | -417 | -104 | 10 | 430 | 556 | -321 | -505 | -15 | -89 | -75 | -1 | 1 | -486 | 1 | -226 | 1 | 1 | 150 | -1 | -47 | -5 | -1 | 481 | -147 | 38 | 57 | -224 | 418 | -84 | -224 | 24 | 37 | 8 | 467 | 248 | -131 | 6 | 4 | 44 | 91 | -103 | -195 | 337 | -17 | -100 | 98 | 5 | -48 | 11 |
Financing Cash Flow |
Loading...
|
M | -370 | -2,637 | 1,608 | -2,438 | 3,484 | -2,705 | 4,130 | 1,231 | 1,625 | -2,949 | 3,712 | 271 | 13,608 | -2,861 | -146 | 7,810 | 4,831 | -164 | 2,799 | -3,221 | -2,312 | -1,312 | 5,713 | -1,088 | -326 | 5,933 | 6,788 | 8,688 | 10,357 | 1,934 | 2,388 | 3,912 | 16,207 | -1,613 | 9,699 | 10,283 | 7,745 | 3,237 | 4,154 | 13,760 | 18 | -85 | -24 | 16,625 | 44 | -130 | 234 | -111 | 24 | -22 | 177 | -46 | 261 | 221 | 77 | 117 | 2 | 149 | 132 | 42 | 29 | -15 | 128 | 176 | 23 | 315 | 74 | 111 | 105 | 87 | 56 | 531 | -219 | 149 | -429 | 305 | -909 | -1,523 | -702 | -460 | -300 | 77 | -26 | 74 | 697 | 237 | 908 | 82 | -825 | -417 | -104 | 10 | 430 | 556 | -321 | -505 | -15 | -89 | -75 | -1 | 1 | -486 | 1 | -226 | 1 | 1 | 150 | -1 | -47 | -5 | -1 | 481 | -147 | 38 | 57 | -224 | 418 | -84 | -224 | 24 | 37 | 8 | 467 | 248 | -131 | 6 | 4 | 44 | 91 | -103 | -195 | 337 | -17 | -100 | 98 | 5 | -48 | 11 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 31,542 | 30,737 | 29,898 | 27,129 | 21,974 | 24,977 | 28,861 | 29,180 | 38,630 | 35,929 | 35,276 | 40,006 | 37,719 | 39,789 | 35,039 | 43,049 | 41,665 | 50,224 | 52,151 | 39,817 | 44,771 | 25,913 | 31,971 | 45,059 | 27,491 | 20,289 | 18,571 | 15,157 | 16,371 | 20,484 | 18,237 | 21,514 | 16,689 | 21,120 | 15,319 | 14,489 | 19,478 | 13,844 | 12,977 | 18,949 | 14,077 | 14,259 | 11,248 | 12,053 | 16,154 | 10,746 | 7,945 | 10,121 | 10,310 | 9,815 | 12,091 | 15,978 | 10,734 | 11,261 | 9,705 | 10,018 | 7,609 | 5,263 | 5,605 | 4,466 | 7,236 | 11,875 | 9,373 | 9,070 | 9,162 | 9,352 | 7,118 | 7,095 | 7,159 | 6,392 | 8,013 | 6,346 | 4,150 | 3,491 | 3,094 | 2,254 | 2,475 | 2,969 | 3,120 | 3,158 | 3,724 | 3,396 | 3,507 | 3,410 | 2,612 | 2,252 | 1,246 | 1,159 | 1,946 | 2,310 | 2,121 | 2,138 | 1,737 | 1,191 | 1,344 | 1,662 | 1,586 | 1,326 | 1,773 | 1,358 | 1,221 | 1,481 | 1,203 | 1,285 | 1,193 | 1,230 | 1,018 | 1,273 | 1,174 | 1,552 | 1,359 | 500 | 824 | 756 | 1,168 | 1,375 | 1,148 | 1,203 | 1,142 | 1,087 | 972 | 676 | -168 | -24 | 585 | 499 | -36 | 237 | 530 | 604 | -101 | 135 | 739 | 375 | 19 | 235 | 411 | 438 |
Ending Cash |
Loading...
|
M | 29,580 | 41,974 | 30,737 | 29,898 | 27,129 | 21,974 | 24,977 | 28,861 | 29,180 | 38,630 | 35,929 | 35,276 | 40,006 | 37,719 | 39,789 | 35,039 | 43,049 | 41,665 | 50,224 | 52,151 | 39,817 | 44,771 | 25,913 | 31,971 | 45,059 | 27,491 | 20,289 | 18,571 | 15,157 | 16,371 | 20,484 | 18,237 | 21,514 | 16,689 | 21,120 | 15,319 | 14,489 | 19,478 | 13,844 | 12,977 | 18,949 | 14,077 | 14,259 | 11,248 | 12,053 | 16,154 | 10,746 | 7,945 | 10,121 | 10,310 | 9,815 | 12,091 | 15,978 | 10,734 | 11,261 | 9,705 | 10,018 | 7,609 | 5,263 | 5,605 | 4,466 | 7,236 | 11,875 | 9,373 | 9,070 | 9,162 | 9,352 | 7,118 | 7,095 | 7,159 | 6,392 | 8,013 | 6,346 | 4,150 | 3,491 | 3,094 | 2,254 | 2,475 | 2,969 | 3,120 | 3,158 | 3,724 | 3,396 | 3,507 | 3,410 | 2,612 | 2,252 | 1,246 | 1,159 | 1,946 | 2,310 | 2,121 | 2,138 | 1,737 | 1,191 | 1,344 | 1,662 | 1,586 | 1,326 | 1,773 | 1,358 | 1,221 | 1,481 | 1,203 | 1,285 | 1,193 | 1,230 | 1,018 | 1,273 | 1,174 | 1,552 | 1,359 | 500 | 824 | 756 | 1,168 | 1,375 | 1,148 | 1,203 | 1,142 | 1,087 | 972 | 283 | -168 | -24 | 585 | -233 | -36 | 237 | 530 | -170 | -101 | 135 | 739 | -290 | 19 | 235 | 411 |
Stock-Based Compensation |
Loading...
|
M | 2,964 | 2,997 | 2,625 | 2,617 | 2,686 | 2,905 | 2,278 | 2,243 | 2,252 | 2,265 | 1,945 | 1,960 | 1,981 | 2,020 | 1,724 | 1,698 | 1,697 | 1,710 | 1,499 | 1,496 | 1,514 | 1,559 | 1,345 | 1,351 | 1,348 | 1,296 | 1,174 | 1,193 | 1,217 | 1,256 | 1,030 | 1,054 | 1,048 | 1,078 | 915 | 856 | 927 | 888 | 762 | 724 | 696 | 681 | 555 | 578 | 575 | 545 | 448 | 448 | 424 | 420 | 298 | 284 | 287 | 299 | 224 | 219 | 231 | 205 | 180 | 179 | 181 | 170 | 141 | 133 | 132 | 110 | 68 | 65 | 63 | 46 | 40 | - | 42 | 44 | 11 | 11 | 10 | 10 | 10 | 10 | 6 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -23,205 | -20,139 | -21,003 | -17,478 | -19,594 | -19,475 | -24,428 | -21,865 | -22,631 | -20,478 | -19,748 | -22,900 | -18,548 | -24,775 | -17,187 | -15,891 | -18,574 | -20,706 | -17,444 | -16,955 | -23,702 | -8,796 | -19,104 | -20,783 | -22,756 | -10,095 | -7,795 | -7,093 | -7,161 | -10,851 | -6,026 | -10,166 | -6,667 | -6,863 | -13,253 | -10,000 | -6,970 | -5,030 | -17,000 | -5,000 | -17,971 | -5,029 | -4,910 | -16,000 | 199 | -1,950 | 232 | 56 | 286 | 91 | 254 | 83 | 286 | 208 | 179 | 199 | 160 | 374 | 187 | 166 | 45 | 77 | 72 | 178 | 54 | -9 | -3 | 118 | 75 | 101 | -1 | 73 | -275 | 134 | 74 | 63 | 152 | 254 | 108 | 211 | 76 | 32 | -4 | 15 | 3 | 13 | 16 | 42 | 36 | 11 | 18 | 6 | 15 | 3 | -25 | -50 | 30 | -41 | -30 | 6 | 32 | 3 | 27 | 2 | 11 | 1 | 172 | 4 | 5 | 3 | 14 | 3 | 17 | 5 | 35 | 13 | 29 | 9 | 30 | 4 | 43 | 5 | - | -74 | -134 | -66 | -37 | -103 | -52 | -20 | -10 | -108 | -6 | -62 | -183 | -173 | -114 | -99 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 544 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,594 | 9,719 | -1,742 | -2,304 | -7,162 | -8,509 | -18,577 | -17,581 | -9,328 | 5,580 | 9,355 | 6,669 | 15,080 | 21,599 | 38,321 | 44,747 | 47,659 | 61,070 | 57,101 | 45,269 | 29,574 | 32,545 | 14,473 | 27,213 | 40,733 | 28,022 | 27,831 | 31,573 | 28,648 | 19,202 | 27,863 | 22,275 | 19,327 | 127 | 8,768 | 5,668 | 9,162 | 9,792 | 5,083 | 21,744 | 27,333 | 26,578 | 29,628 | 31,900 | 27,829 | 25,469 | 19,111 | 18,883 | 18,676 | 20,164 | 17,018 | 20,039 | 22,670 | 20,132 | 20,956 | 20,421 | 20,107 | 20,235 | 16,983 | 18,509 | 20,102 | 20,406 | 20,598 | 18,780 | 17,102 | 15,654 | 12,657 | 11,753 | 10,544 | 9,327 | 8,038 | 7,468 | 6,830 | 7,102 | 6,816 | 6,253 | 5,655 | 5,098 | 4,375 | 4,131 | 3,804 | 3,647 | 3,530 | 3,521 | 3,461 | 3,789 | 3,730 | 3,725 | 3,705 | 3,693 | 3,625 | 3,634 | 3,550 | 3,289 | 3,494 | 3,284 | 3,059 | 2,944 | 2,736 | 2,759 | 2,548 | 2,383 | 2,178 | 1,986 | 1,829 | 1,704 | 1,606 | 1,583 | 1,631 | 2,375 | 2,512 | 2,528 | 2,004 | 2,846 | 2,899 | 3,013 | 2,918 | 2,783 | 2,532 | 2,343 | 2,250 | 1,880 | 1,823 | 1,823 | 2,185 | 2,166 | 2,133 | 2,066 | 2,006 | 1,801 | 1,647 | 1,542 | 1,817 | 1,472 | 1,376 | 1,452 | 1,495 | 1,433 |
Free Cash Flow |
Loading...
|
M | 20,694 | 37,503 | 19,435 | 24,287 | 25,644 | 30,218 | 20,838 | 20,790 | 25,652 | 44,163 | 16,977 | 19,001 | 21,712 | 35,263 | 18,792 | 14,706 | 11,458 | 28,409 | 17,133 | 9,636 | 8,792 | 23,335 | 16,482 | 11,221 | 11,089 | 25,329 | 11,656 | 6,003 | 9,508 | 23,636 | 12,088 | 7,729 | 9,002 | 23,457 | 9,817 | 12,899 | 16,605 | 30,457 | 9,398 | 7,824 | 12,052 | 20,626 | 7,602 | 5,812 | 10,205 | 20,971 | 5,635 | 7,226 | 12,468 | 16,125 | 5,858 | 10,146 | 5,563 | 8,510 | 4,870 | 4,175 | 2,029 | 5,400 | 2,638 | 1,998 | 725 | 3,585 | 3,873 | 991 | 978 | 2,555 | 1,462 | 938 | 528 | 1,556 | 910 | 770 | -318 | 201 | 656 | 409 | 493 | 717 | 384 | 173 | 26 | 175 | 15 | -38 | 58 | 90 | 18 | -68 | -41 | 6 | 112 | -63 | -61 | -35 | 127 | 223 | 34 | 335 | 202 | 81 | 250 | 218 | 306 | 138 | 139 | 136 | 187 | -210 | 84 | 74 | 395 | 274 | -373 | 156 | -722 | -85 | -23 | 431 | 206 | 118 | -90 | 344 | -448 | -361 | -101 | 35 | -23 | 178 | 279 | 254 | 4 | -189 | -57 | 153 | 30 | 251 | 261 | 198 |
StockViz Staff
September 20, 2024
Any question? Send us an email