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 | 571 | 670 | 552 | 771 | 862 | 858 | 765 | 692 | 531 | 455 | 323 | 193 | 160 | -76 | -90 | -30 | -117 | 107 | 138 | 180 | 273 | -138 | -118 | -143 | -127 | 278 | 253 | 263 | 287 | 320 | 445 | 507 | 568 | 567 | 574 | 572 | 599 | 592 | 553 | 546 | 485 | 458 | 470 | 450 | 457 | 519 | 528 | 567 | 672 | 676 | 670 | 669 | 571 | 535 | 498 | 410 | 238 | 142 | -1,164 | -1,122 | -947 | -858 | 486 | 499 | 480 | 478 | 434 | 393 | 327 | 293 | 244 | 205 | 193 | 163 | 157 | 168 | 170 | 155 | 121 | 73 | 36 | 11 | -57 | -46 | -119 | -702 | -646 | -665 | -809 | -169 | -95 | 0 | 272 | 256 | 199 | 145 | 185 | 170 | 181 | 174 | 84 | 99 | 125 | 151 | 182 | 189 | 183 | 183 | 183 | 185 | 186 | 188 | 184 | 172 | 156 | 140 | 125 | 114 | 107 | 88 | 78 | 70 | 62 | 69 | 66 | 60 | 56 | 51 | 49 | 51 | 55 | 62 | 55 | 57 | 58 | 57 | 49 | 33 | 16 |
Depreciation and Amortization |
Loading...
|
M | 143 | 142 | 108 | 143 | 142 | 145 | 150 | 155 | 162 | 166 | 173 | 189 | 204 | 223 | 239 | 243 | 229 | 214 | 195 | 181 | 187 | 199 | 217 | 235 | 241 | 223 | 198 | 155 | 132 | 122 | 117 | 126 | 136 | 140 | 143 | 147 | 140 | 141 | 143 | 137 | 132 | 128 | 122 | 121 | 120 | 115 | 107 | 101 | 93 | 87 | 83 | 81 | 74 | 69 | 66 | 61 | 61 | 62 | 62 | 66 | 66 | 67 | 65 | 59 | 59 | 56 | 54 | 54 | 54 | 60 | 63 | 67 | 67 | 64 | 63 | 62 | 60 | 60 | 61 | 65 | 70 | 76 | 82 | 89 | 103 | 105 | 106 | 104 | 111 | 114 | 118 | 119 | 104 | 97 | 86 | 76 | 65 | 57 | 53 | 52 | 51 | 51 | 50 | 51 | 50 | 51 | 52 | 49 | 48 | 47 | 45 | 44 | 43 | 41 | 38 | 37 | 35 | 33 | 32 | 32 | 29 | 26 | 23 | 23 | 24 | 26 | 25 | 24 | 24 | 24 | 25 | 25 | 26 | 27 | 28 | 28 | 20 | 14 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | -360 | 72 | 25 | 52 | -6 | 31 | 40 | 34 | 63 | 16 | 14 | 38 | 31 | 201 | 207 | 189 | 309 | 114 | 108 | 115 | 6 | 230 | 241 | 231 | -37 | -491 | -458 | -564 | -310 | -30 | -69 | 48 | 74 | 82 | 86 | 88 | 92 | 72 | 83 | 89 | 73 | 96 | 84 | 44 | 45 | 27 | 32 | 63 | 56 | 68 | 57 | 34 | 26 | 6 | -6 | 7 | 60 | 69 | 1,435 | 1,437 | 1,324 | 1,320 | -39 | -44 | -2 | 7 | 15 | 24 | 39 | 30 | 47 | 52 | 64 | 72 | 55 | 47 | 48 | 48 | 63 | 79 | 78 | 79 | 124 | 105 | 187 | 763 | 701 | 702 | 886 | 303 | 298 | 296 | 26 | 36 | 46 | 42 | 39 | 25 | 14 | 25 | 47 | 49 | 50 | 43 | 15 | 7 | 6 | 6 | 12 | 21 | 20 | 20 | 18 | 19 | 18 | 18 | 18 | 15 | 15 | 14 | 15 | 13 | 7 | 3 | 5 | 1 | 4 | 5 | 4 | 7 | 7 | 7 | 11 | 13 | 13 | 13 | 5 | 2 | 2 |
Operating Cash Flow |
Loading...
|
M | 650 | 169 | 212 | -714 | -1,148 | -923 | -833 | -219 | -126 | -380 | -62 | 91 | 485 | 593 | 657 | 730 | 777 | 948 | 815 | 535 | 436 | 244 | 296 | 253 | -166 | -668 | -497 | -369 | -257 | 380 | 258 | 224 | 596 | 444 | 591 | 584 | 318 | 616 | 323 | 237 | 471 | 135 | 489 | 696 | 689 | 690 | 814 | 529 | 551 | 715 | 186 | 278 | 121 | -131 | -149 | -30 | 175 | 712 | 1,130 | 1,118 | 1,045 | 728 | 492 | 454 | 497 | 554 | 707 | 725 | 563 | 353 | 104 | -19 | -81 | 63 | 320 | 462 | 384 | 154 | 0 | 65 | 163 | 349 | 565 | 652 | 777 | 823 | 739 | 976 | 984 | 1,080 | 816 | 161 | -72 | -322 | -584 | -496 | -466 | -439 | -130 | 72 | 188 | 68 | 25 | 6 | -126 | -58 | 78 | 190 | 215 | 270 | 147 | 3 | -43 | -101 | -36 | 14 | 49 | 110 | 25 | 22 | 17 | -26 | 30 | 50 | 31 | 90 | 107 | 77 | 111 | 94 | 83 | 73 | 77 | 97 | 108 | 149 | 109 | 61 | 34 |
Capital Expenditures |
Loading...
|
M | -257 | -241 | -159 | -195 | -153 | -138 | -65 | -49 | -45 | -42 | -42 | -50 | -51 | -59 | -64 | -74 | -82 | -97 | -112 | -123 | -145 | -159 | -170 | -156 | -125 | -117 | -112 | -120 | -144 | -143 | -150 | -148 | -152 | -166 | -170 | -174 | -175 | -160 | -132 | -123 | -103 | -89 | -100 | -97 | -109 | -113 | -113 | -129 | -139 | -149 | -156 | -149 | -129 | -113 | -89 | -67 | -64 | -85 | -93 | -110 | -119 | -107 | -104 | -90 | -79 | -64 | -58 | -59 | -53 | -55 | -53 | -52 | -47 | -40 | -38 | -31 | -32 | -29 | -27 | -29 | -27 | -33 | -30 | -34 | -40 | -54 | -73 | -84 | -93 | -107 | -97 | -125 | -103 | -108 | -113 | -87 | -120 | -99 | -87 | -73 | -48 | -37 | -40 | -38 | -42 | -33 | -34 | -37 | -45 | -61 | -63 | -56 | -46 | -50 | -49 | -51 | -49 | -32 | -25 | -21 | -14 | -21 | -36 | -39 | -45 | -37 | -26 | -25 | -23 | -23 | -21 | -20 | -18 | -19 | -19 | -17 | -15 | -9 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | -1 | -1 | -17 | -1 | 16 | 107 | 100 | 94 | 83 | 15 | -3 | -10 | -15 | -67 | -62 | -66 | -29 | -35 | 97 | 184 | 189 | 316 | 228 | 149 | 2,353 | 1,490 | 1,459 | 1,459 | -787 | -5 | -5 | -14 | -15 | -14 | -12 | -10 | -8 | -93 | -114 | -128 | -203 | -193 | -256 | -323 | -372 | -292 | -312 | -212 | -144 | -190 | -661 | -705 | -679 | -621 | -46 | -4 | 23 | 15 | 14 | 69 | 72 | 75 | 75 | 9 | 6 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 226 | 226 | 226 | 226 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -1 | -1 | -1 | -17 | -1 | 16 | 107 | 100 | 94 | 83 | 15 | -3 | -10 | -15 | -67 | -62 | -66 | -29 | -35 | 97 | 184 | 189 | 316 | 228 | 149 | 2,353 | 1,490 | 1,459 | 1,459 | -787 | -5 | -5 | -14 | -15 | -14 | -12 | -10 | -8 | -93 | -114 | -128 | -203 | -193 | -256 | -323 | -372 | -292 | -312 | -212 | -144 | -190 | -661 | -705 | -679 | -621 | -46 | -4 | 23 | 15 | 14 | 69 | 72 | 75 | 75 | 9 | 6 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 226 | 226 | 226 | 226 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -45 | -144 | -144 | 1,389 | 1,714 | 1,689 | 1,047 | 456 | -323 | -205 | -488 | -733 | -111 | -197 | -183 | -6 | -485 | -283 | 262 | 61 | 481 | 229 | -128 | -126 | -141 | -1,299 | -623 | -314 | -190 | 1,216 | 598 | 514 | 247 | 115 | 37 | -80 | 39 | -65 | 5 | -45 | -122 | 114 | -35 | 38 | 9 | 43 | 225 | 509 | 258 | 49 | 181 | 58 | 684 | 752 | 494 | 294 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -86 | -86 | -25 | -222 | -317 | -360 | -327 | -184 | -89 | -46 | -10 | 0 | -2 | -39 | -127 | -238 | -357 | -432 | -530 | -569 | -562 | -523 | -404 | -324 | -361 | -411 | -344 | -276 | -171 | -196 | -237 | -381 | -347 | -236 | -291 | -160 | -155 | -118 | -21 | -9 | -1 | 0 | -78 | -207 | -277 | -305 | -365 | -318 | -249 | -221 | -221 | -139 | -139 | -139 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -7 | -69 | -70 | -211 | -284 | -282 | -308 | -236 | -198 | -169 | -142 | -74 | -32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -11 | -11 | -11 | -6 | - | - | - | - |
Dividends Paid |
Loading...
|
M | 111 | 109 | 81 | 106 | 105 | 104 | 102 | 98 | 95 | 90 | 87 | 84 | 83 | 83 | 83 | 84 | 84 | 85 | 86 | 87 | 88 | 89 | 89 | 88 | 88 | 89 | 89 | 89 | 88 | 87 | 88 | 89 | 89 | 88 | 88 | 87 | 86 | 85 | 84 | 83 | 62 | 41 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 9 | 18 | 27 | 33 | 32 | 30 | 27 | 27 | 26 | 20 | 18 | 17 | 21 | 21 | 27 | 28 | 23 | 29 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 24 | 18 | 18 | 24 | 18 | 30 | 24 | 22 | 22 | 21 | 27 | 21 | 27 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 21 | 15 | 10 | 5 |
Other Financial Activities |
Loading...
|
M | 583 | 487 | -147 | 1,468 | 2,144 | 2,119 | 1,351 | 496 | 183 | 307 | 154 | 323 | 2 | 0 | 152 | -14 | -13 | 89 | 156 | 172 | 282 | 188 | 127 | 109 | 30 | -823 | 88 | 755 | 1,522 | 2,472 | 1,629 | 961 | 161 | 57 | -5 | -4 | -6 | -120 | -46 | 28 | 29 | 328 | 428 | 529 | 558 | 509 | 408 | 624 | 224 | 114 | 312 | 189 | 843 | 801 | 535 | 329 | 47 | 72 | 57 | -1 | 3 | 3 | 110 | 131 | 503 | 751 | 655 | 588 | 230 | -14 | 23 | 108 | 83 | -4 | -15 | -60 | 20 | 65 | 7 | -10 | 285,700 | 285,756 | 285,488 | 285,393 | 1,046,310 | 1,046,191 | 1,046,318 | 1,046,432 | -224 | -435 | 620 | 907 | 898 | 1,389 | 1,372 | 1,103 | 948 | 822 | -13 | -11 | 151 | 293 | 289 | 303 | 334 | 217 | 112 | -1 | -102 | -151 | -23 | 174 | 230 | 252 | 179 | 98 | 71 | 2 | 60 | 196 | 196 | 215 | 174 | -68 | -73 | -90 | -95 | -25 | -20 | -7 | -1 | -2 | -7 | -5 | -8 | -6 | -1 | -2 | 2 |
Financing Cash Flow |
Loading...
|
M | 583 | 487 | -147 | 1,468 | 2,144 | 2,119 | 1,351 | 496 | 183 | 307 | 154 | 323 | 2 | 0 | 152 | -14 | -13 | 89 | 156 | 172 | 282 | 188 | 127 | 109 | 30 | -823 | 88 | 755 | 1,522 | 2,472 | 1,629 | 961 | 161 | 57 | -5 | -4 | -6 | -120 | -46 | 28 | 29 | 328 | 428 | 529 | 558 | 509 | 408 | 624 | 224 | 114 | 312 | 189 | 843 | 801 | 535 | 329 | 47 | 72 | 57 | -1 | 3 | 3 | 110 | 131 | 503 | 751 | 655 | 588 | 230 | -14 | 23 | 108 | 83 | -4 | -15 | -60 | 20 | 65 | 7 | -10 | 285,700 | 285,756 | 285,488 | 285,393 | 1,046,310 | 1,046,191 | 1,046,318 | 1,046,432 | -224 | -435 | 620 | 907 | 898 | 1,389 | 1,372 | 1,103 | 948 | 822 | -13 | -11 | 151 | 293 | 289 | 303 | 334 | 217 | 112 | -1 | -102 | -151 | -23 | 174 | 230 | 252 | 179 | 98 | 71 | 2 | 60 | 196 | 196 | 215 | 174 | -68 | -73 | -90 | -95 | -25 | -20 | -7 | -1 | -2 | -7 | -5 | -8 | -6 | -1 | -2 | 2 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 9 | 15 | 54 | 59 | 24 | 23 | -23 | -15 | 8 | -6 | 3 | -32 | -41 | -53 | -53 | -38 | -23 | 8 | 6 | -5 | -4 | 3 | -20 | -2 | -8 | -39 | -5 | 1 | 11 | 52 | 27 | 8 | 6 | -6 | 9 | 16 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 273 | 279 | 288 | 186 | 325 | 81 | 154 | 199 | 168 | 299 | 200 | 323 | 376 | 483 | 477 | 403 | 489 | 664 | 546 | 725 | 482 | 366 | 621 | 430 | 590 | 540 | 836 | 1,129 | 1,270 | 1,197 | 1,031 | 1,036 | 916 | 825 | 933 | 803 | 903 | 814 | 929 | 960 | 779 | 866 | 1,009 | 821 | 815 | 1,043 | 1,007 | 940 | 969 | 622 | 675 | 782 | 757 | 662 | 1,092 | 755 | 895 | 987 | 944 | 686 | 671 | 387 | 640 | 381 | 417 | 521 | 557 | 337 | 390 | 482 | 277 | 200 | 219 | 205 | 638 | 594 | 547 | 260 | 313 | 351 | 479 | 411 | 395 | 301 | 186 | 173 | 159 | 135 | 124 | 103 | 97 | 101 | 212 | 64 | 167 | 169 | 72 | 93 | 312 | 73 | 53 | 96 | 83 | 57 | 55 | 44 | 59 | 63 | 65 | 57 | 48 | 66 | 63 | 59 | 49 | 62 | 61 | 64 | 54 | 46 | 40 | 381 | 220 | - | - | - | 57 | - | - | 91 | 96 | - | - | 93 | 104 | - | - | 91 | 94 |
Ending Cash |
Loading...
|
M | 218 | 273 | 279 | 288 | 186 | 325 | 81 | 154 | 199 | 168 | 299 | 200 | 323 | 376 | 483 | 477 | 403 | 489 | 664 | 546 | 725 | 482 | 366 | 621 | 430 | 590 | 540 | 836 | 1,129 | 1,270 | 1,197 | 1,031 | 1,036 | 916 | 825 | 933 | 803 | 903 | 814 | 929 | 960 | 779 | 866 | 1,009 | 821 | 815 | 1,043 | 1,007 | 940 | 969 | 622 | 675 | 782 | 757 | 662 | 1,092 | 755 | 895 | 987 | 944 | 686 | 671 | 387 | 640 | 381 | 417 | 521 | 557 | 337 | 390 | 482 | 277 | 200 | 219 | 205 | 638 | 594 | 547 | 260 | 313 | 351 | 479 | 411 | 395 | 301 | 186 | 173 | 159 | 135 | 124 | 103 | 97 | 101 | 212 | 64 | 167 | 169 | 72 | 93 | 312 | 73 | 53 | 96 | 83 | 57 | 55 | 44 | 59 | 63 | 65 | 57 | 48 | 66 | 63 | 59 | 49 | 62 | 61 | 64 | -6 | -29 | 40 | 381 | 1 | -9 | -1 | -24 | -9 | -20 | -12 | 91 | -5 | -7 | -11 | 93 | -10 | -5 | -8 | 91 |
Stock-Based Compensation |
Loading...
|
M | 36 | 37 | 27 | 39 | 38 | 39 | 36 | 37 | 36 | 34 | 34 | 29 | 28 | 28 | 25 | 27 | 27 | 28 | 28 | 30 | 30 | 24 | 24 | 24 | 24 | 32 | 39 | 48 | 51 | 51 | 50 | 57 | 61 | 64 | 65 | 62 | 61 | 53 | 49 | 46 | 42 | 45 | 44 | 44 | 43 | 41 | 40 | 36 | 33 | 31 | 35 | 29 | 29 | 29 | 22 | 28 | 28 | 25 | 20 | 17 | 38 | 43 | 43 | 43 | 42 | 36 | 36 | 28 | 32 | 32 | 32 | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -25 | -25 | -25 | -25 | - | - | - | - | -210 | -210 | -210 | -210 | - | - | -34 | -34 | -34 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 0 | 0 | 0 | 3 | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -86 | -86 | -25 | -222 | -317 | -360 | -327 | -184 | -89 | -46 | -10 | 0 | -2 | -39 | -127 | -238 | -357 | -432 | -530 | -569 | -562 | -523 | -404 | -324 | -361 | -411 | -344 | -276 | -171 | -196 | -237 | -381 | -347 | -236 | -291 | -160 | -155 | -118 | -21 | -9 | -1 | 0 | -78 | -207 | -277 | -305 | -365 | -318 | -249 | -221 | -221 | -139 | -139 | -139 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -7 | -69 | -70 | -211 | -284 | -282 | -308 | -236 | -198 | -169 | -142 | -74 | -32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -11 | -11 | -11 | -6 | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 25,489 | 25,969 | 19,596 | 24,072 | 22,195 | 19,873 | 17,883 | 17,384 | 16,867 | 16,434 | 15,807 | 15,291 | 15,231 | 15,221 | 15,384 | 15,400 | 15,649 | 16,863 | 17,990 | 18,831 | 19,174 | 19,107 | 19,010 | 19,151 | 19,590 | 19,763 | 21,210 | 22,642 | 21,623 | 20,968 | 18,480 | 15,969 | 16,277 | 16,146 | 16,725 | 17,329 | 16,935 | 16,581 | 16,008 | 15,349 | 14,909 | 14,684 | 14,578 | 14,452 | 14,373 | 14,188 | 13,941 | 13,841 | 14,135 | 14,146 | 13,988 | 13,754 | 13,196 | 12,589 | 12,165 | 11,716 | 11,214 | 10,991 | 11,199 | 11,371 | 11,874 | 12,328 | 12,259 | 12,250 | 11,770 | 11,226 | 10,464 | 9,599 | 8,916 | 8,344 | 7,973 | 7,872 | 7,908 | 7,976 | 8,201 | 8,119 | 7,893 | 7,728 | 7,584 | 7,513 | 7,494 | 7,306 | 6,699 | 6,598 | 6,706 | 6,802 | 7,368 | 6,812 | 6,061 | 6,243 | 6,331 | 7,086 | 7,878 | 7,879 | 7,481 | 7,086 | 6,634 | 6,138 | 6,033 | 6,004 | 5,948 | 5,988 | 5,918 | 5,773 | 5,631 | 5,362 | 5,169 | 5,057 | 5,032 | 5,050 | 5,066 | 4,971 | 4,735 | 4,450 | 4,139 | 3,909 | 3,740 | 3,597 | 3,460 | 3,163 | 3,078 | 3,010 | 3,001 | 3,151 | 3,197 | 3,257 | 3,342 | 3,426 | 3,436 | 3,448 | 3,440 | 3,424 | 3,409 | 3,386 | 3,362 | 3,331 | 2,487 | 1,648 | 818 |
Free Cash Flow |
Loading...
|
M | 393 | -72 | 52 | -908 | -1,301 | -1,061 | -899 | -268 | -171 | -422 | -105 | 41 | 434 | 534 | 593 | 657 | 695 | 851 | 704 | 412 | 291 | 85 | 126 | 98 | -291 | -785 | -609 | -489 | -402 | 237 | 108 | 77 | 444 | 278 | 421 | 410 | 143 | 456 | 191 | 114 | 367 | 45 | 389 | 599 | 580 | 577 | 700 | 400 | 412 | 566 | 30 | 129 | -8 | -243 | -237 | -97 | 111 | 627 | 1,037 | 1,008 | 926 | 621 | 389 | 364 | 419 | 490 | 649 | 666 | 510 | 298 | 51 | -71 | -128 | 23 | 282 | 430 | 353 | 125 | -27 | 36 | 136 | 316 | 535 | 618 | 737 | 769 | 666 | 893 | 891 | 974 | 719 | 36 | -174 | -430 | -697 | -583 | -586 | -537 | -216 | -1 | 140 | 31 | -15 | -32 | -169 | -90 | 44 | 152 | 170 | 210 | 84 | -53 | -89 | -151 | -85 | -36 | 0 | 77 | 0 | 1 | 3 | -24 | 18 | 35 | 10 | 53 | 81 | 52 | 88 | 71 | 62 | 53 | 59 | 78 | 89 | 132 | 94 | 52 | 29 |
StockViz Staff
September 20, 2024
Any question? Send us an email