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 | 103 | 95 | 137 | 151 | 159 | 257 | 422 | 211 | 212 | 206 | 248 | 218 | 263 | 176 | 168 | 128 | 34 | 167 | 165 | 171 | 168 | 106 | 141 | 280 | 91 | -102 | 21 | 96 | 93 | -4 | 47 | 89 | 85 | 137 | 86 | 597 | 75 | 49 | 63 | -511 | 86 | 163 | 229 | 327 | -120 | 84 | 47 | 66 | 48 | 3 | 28 | 111 | 10 | -216 | 494 | -56 | -85 | -213 | -125 | -183 | -53 | -703 | -669 | 24 | 103 | -294 | 36 | 75 | 119 | 60 | 82 | 97 | 119 | 130 | 115 | 132 | 163 | 128 | 115 | 128 | 119 | 106 | 131 | 135 | 99 | 81 | 86 | 96 | 89 | 76 | 77 | 78 | 74 | 75 | 71 | 65 | 64 | 66 | 64 | 64 | 64 | 63 | 58 | 58 | 55 | 55 | 54 | 51 | 50 | 48 | 46 | 46 | 45 | 40 | 38 | 34 | 34 | 33 | 32 | 32 | 29 | 28 | 28 | 28 | 20 | 23 | 22 | 21 | 20 | 20 | 17 | 10 | 18 | 50 | 4 | 5 | 4 |
Depreciation and Amortization |
Loading...
|
M | 17 | 17 | 17 | 15 | 15 | 15 | 15 | 15 | 15 | 20 | 14 | 15 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 15 | 15 | 15 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | -16 | 44 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 19 | 18 | 17 | 18 | 18 | 19 | 19 | 20 | -45 | 53 | 56 | 72 | 61 | 64 | 63 | 93 | 77 | 81 | 77 | 187 | -57 | 103 | 22 | -98 | 69 | 58 | 53 | 40 | 37 | 37 | 35 | 33 | 52 | 13 | 31 | 53 | 37 | 21 | 22 | 22 | 31 | 26 | 28 | 34 | 22 | 28 | 25 | 25 | 23 | 22 | 22 | 22 | 21 | 16 | 18 | 18 | 13 | 24 | 18 | 24 | 36 | -5 | 15 | 18 | 30 | 10 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 10 | 2 | 2 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 48 | 34 | -32 | 28 | 11 | 13 | -258 | -73 | -161 | -210 | -285 | -232 | -297 | -275 | -197 | -17 | 54 | -133 | -139 | -109 | -96 | -111 | -89 | -159 | -13 | -58 | -82 | -134 | -121 | -58 | -106 | -174 | -140 | -225 | -259 | -281 | -258 | -251 | -199 | -153 | -179 | -157 | -231 | -412 | -277 | -1,144 | -276 | -311 | 18 | -3 | -21 | 34 | -15 | 0 | 19 | 179 | -218 | 116 | 5 | -113 | -179 | 362 | 327 | -462 | 164 | 426 | 146 | 800 | -605 | 113 | 61 | 112 | 6 | 423 | 205 | -688 | 774 | 314 | 127 | -43 | -105 | 168 | 33 | 32 | -35 | -19 | 131 | 51 | 64 | 155 | -41 | 50 | 50 | 123 | 164 | -229 | 138 | -39 | 113 | -144 | 245 | -85 | -140 | -4 | -13 | 55 | 46 | -5 | 54 | 15 | -40 | -63 | 48 | 39 | -15 | -3 | 11 | 29 | -3 | 23 | 13 | 24 | 27 | 25 | 78 | 30 | 33 | 27 | 23 | 24 | 29 | 41 | 17 | 59 | 0 | -3 | 5 |
Operating Cash Flow |
Loading...
|
M | 160 | 213 | 122 | 198 | 153 | 201 | 322 | 294 | 197 | 307 | 219 | 289 | 190 | 187 | 184 | 115 | 193 | 167 | 200 | 167 | 172 | 215 | 262 | 181 | 190 | -8 | 264 | 194 | 186 | 148 | 79 | 184 | 178 | 249 | 228 | 202 | -10 | 56 | 503 | 155 | 160 | 184 | 218 | 182 | 235 | 119 | 111 | 56 | 239 | 634 | 108 | -14 | -50 | -149 | 19 | 128 | 165 | -69 | 260 | 388 | 50 | 382 | 734 | 182 | -41 | 151 | 298 | 439 | -184 | -301 | 388 | -75 | 833 | -1,696 | 408 | 1,469 | 888 | -290 | 371 | 76 | -14 | 327 | 169 | 15 | 51 | -72 | 127 | 166 | 163 | 233 | 170 | -41 | 81 | 65 | 290 | -86 | 143 | 197 | 168 | -117 | 300 | -76 | -29 | 40 | 72 | 81 | 227 | -51 | 327 | -67 | 8 | 2 | 111 | 26 | 37 | 15 | 47 | 99 | 62 | 73 | 39 | 101 | 44 | 77 | 38 | -510 | 698 | 22 | -2 | 87 | 52 | 68 | -4 | 130 | 9 | 2 | 13 |
Capital Expenditures |
Loading...
|
M | -54 | -74 | -48 | -49 | -36 | -36 | -28 | -24 | -15 | -22 | -14 | -20 | -18 | -21 | -15 | -9 | -15 | -39 | -8 | -19 | -19 | -27 | -21 | -19 | -13 | -23 | -10 | -11 | -19 | -22 | -18 | -22 | -39 | -22 | -68 | -24 | -13 | -11 | -19 | -9 | -11 | -11 | -7 | -8 | -12 | -21 | -13 | -10 | -13 | -13 | -13 | -7 | -19 | -27 | -13 | -12 | -15 | -14 | -18 | -15 | -24 | -76 | -83 | -98 | -70 | -68 | -15 | -40 | -14 | -46 | -10 | -12 | -25 | -41 | -118 | -223 | -39 | -37 | -53 | -30 | -27 | -29 | -22 | -20 | -30 | -34 | -60 | -24 | -20 | -34 | -13 | -14 | -18 | -23 | -14 | -19 | -19 | -30 | -16 | -34 | -28 | -29 | -15 | -24 | -35 | -30 | -36 | -20 | -36 | -30 | -17 | -15 | -25 | -7 | 0 | 0 | -18 | -18 | -14 | -11 | -22 | -27 | -16 | -11 | -19 | -14 | -12 | -10 | -14 | -3 | -14 | -12 | -25 | -27 | -1 | -2 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -3,084 | -627 | -2,096 | 4,842 | -246 | 7,254 | -69 | 567 | 24 | 396 | 338 | -2,013 | -4,629 | -2,846 | 1,922 | -1,974 | 1,673 | -617 | 448 | 2,229 | -1,585 | -1,702 | 240 | -1,247 | -542 | -712 | 1,108 | -1,159 | -854 | 189 | 325 | 297 | 256 | 135 | -1,004 | 578 | -192 | -637 | -319 | 247 | 322 | -182 | 667 | 469 | 356 | 46 | 758 | 949 | -19 | 497 | 783 | 762 | 69 | 33 | 149 | 107 | 76 | 35 | 124 | 84 | 49 | 27 | 149 | 88 | 56 | 42 | 139 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -3,084 | -627 | -2,096 | 4,842 | -246 | 7,254 | -69 | 567 | 24 | 396 | 338 | -2,013 | -4,629 | -2,846 | 1,922 | -1,974 | 1,673 | -617 | 448 | 2,229 | -1,585 | -1,702 | 240 | -1,247 | -542 | -712 | 1,108 | -1,159 | -854 | 189 | 325 | 297 | 256 | 135 | -1,004 | 578 | -192 | -637 | -319 | 247 | 322 | -182 | 667 | 469 | 356 | 46 | 758 | 949 | -19 | 497 | 783 | 762 | 69 | 33 | 149 | 107 | 76 | 35 | 124 | 84 | 49 | 27 | 149 | 88 | 56 | 42 | 139 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 23 | 3 | 99 | 342 | -102 | -95 | 86 | -4 | -44 | -36 | -61 | 68 | 2 | 42 | -85 | -225 | 227 | -140 | -522 | 177 | -261 | 106 | -124 | 178 | -26 | -62 | -310 | -64 | 78 | -76 | -1,118 | - | - | -661 | -371 | -643 | -101 | 70 | -526 | -540 | -283 | 531 | - | - | - | - | - | -832 | -589 | -224 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -231 | 0 | -401 | 0 | 0 | -350 | 0 | 0 | 0 | 0 | -528 | 0 | 0 | 0 | -250 | 0 | -125 | 0 | 0 | 0 | 0 | 0 | -76 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | -2 | -1 | 0 | 0 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -25 | 0 | 0 | - | - | - | -788 | - | - | - | -4 | - | - | - | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 45 | 40 | 40 | 40 | 40 | 40 | 42 | 42 | 36 | 37 | 37 | 34 | 34 | 34 | 34 | 36 | 30 | 30 | 30 | 30 | 26 | 26 | 26 | 26 | 26 | 27 | 26 | 27 | 16 | 16 | 16 | 16 | 16 | 16 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | 71 | 71 | 29 | 43 | 36 | 54 | 51 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 39 | 39 | 40 | 38 | 30 | 27 | 26 | 26 | 27 | 28 | 29 | 29 | 24 | 24 | 24 | 24 | 23 | 25 | 24 | 21 | 21 | 21 | 21 | - | - | 17 | 17 | 14 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 12 | 10 | 10 | 10 | 10 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 9 | 2 | 2 | 2 |
Other Financial Activities |
Loading...
|
M | -3 | 279 | -998 | 3,090 | -292 | -3,492 | -167 | 2,469 | -4,239 | 1,070 | 1,366 | 5,900 | 1,843 | 788 | 2,303 | 9,068 | 1,130 | -430 | 1,925 | 1,445 | 1,086 | 85 | 561 | 2,084 | 1,796 | 1,085 | 1,358 | 901 | 1,671 | -119 | 1,539 | 1,398 | 351 | 187 | -1,011 | 626 | 25 | -38 | -175 | -408 | 741 | -206 | -639 | -539 | 575 | 203 | -8 | -526 | -316 | -460 | 239 | 731 | 832 | -752 | 862 | 376 | -690 | -632 | -667 | -201 | -982 | 1,248 | -486 | 698 | -947 | 505 | 598 | 264 | 28 | 2,070 | -1,047 | 124 | 757 | 884 | 1,109 | 773 | -55 | 1,250 | 1,153 | 1,631 | 1,509 | 552 | -221 | 2,235 | 29 | 683 | -112 | 2,283 | -443 | 2,209 | 553 | 468 | -865 | 979 | 1,231 | 1,362 | -3 | 1,292 | 600 | 1,257 | 864 | 1,663 | 654 | -75 | 1,073 | -180 | 1,072 | 454 | 621 | 192 | 223 | 930 | 261 | 684 | 335 | 799 | 169 | 301 | -332 | 701 | 198 | 269 | 195 | 622 | 160 | -16 | 97 | 605 | 481 | -276 | 81 | -55 | -14 | 263 | -8 | 52 | -12 |
Financing Cash Flow |
Loading...
|
M | -3 | 279 | -998 | 3,090 | -292 | -3,492 | -167 | 2,469 | -4,239 | 1,070 | 1,366 | 5,900 | 1,843 | 788 | 2,303 | 9,068 | 1,130 | -430 | 1,925 | 1,445 | 1,086 | 85 | 561 | 2,084 | 1,796 | 1,085 | 1,358 | 901 | 1,671 | -119 | 1,539 | 1,398 | 351 | 187 | -1,011 | 626 | 25 | -38 | -175 | -408 | 741 | -206 | -639 | -539 | 575 | 203 | -8 | -526 | -316 | -460 | 239 | 731 | 832 | -752 | 862 | 376 | -690 | -632 | -667 | -201 | -982 | 1,248 | -486 | 698 | -947 | 505 | 598 | 264 | 28 | 2,070 | -1,047 | 124 | 757 | 884 | 1,109 | 773 | -55 | 1,250 | 1,153 | 1,631 | 1,509 | 552 | -221 | 2,235 | 29 | 683 | -112 | 2,283 | -443 | 2,209 | 553 | 468 | -865 | 979 | 1,231 | 1,362 | -3 | 1,292 | 600 | 1,257 | 864 | 1,663 | 654 | -75 | 1,073 | -180 | 1,072 | 454 | 621 | 192 | 223 | 930 | 261 | 684 | 335 | 799 | 169 | 301 | -332 | 701 | 198 | 269 | 195 | 622 | 160 | -16 | 97 | 605 | 481 | -276 | 81 | -55 | -14 | 263 | -8 | 52 | -12 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 428 | 541 | 483 | 469 | 476 | 2,025 | 535 | 445 | 435 | 545 | 537 | 502 | 497 | 571 | 441 | 451 | 394 | 508 | 400 | 386 | 403 | 412 | 412 | 290 | 413 | 517 | 406 | 340 | 362 | 351 | 365 | 410 | 364 | 321 | 557 | 496 | 381 | 322 | 363 | 388 | 423 | 369 | 388 | 242 | 439 | 477 | 515 | 473 | 535 | 567 | 588 | 465 | 452 | 581 | 745 | 592 | 677 | 607 | 662 | 703 | 785 | 1,184 | 888 | 782 | 819 | 709 | 762 | 754 | 950 | 737 | 849 | 861 | 906 | 889 | 936 | 812 | 716 | 758 | 845 | 738 | 688 | 763 | 905 | 689 | 653 | 574 | 1,103 | 384 | 606 | 617 | 581 | 640 | 726 | 573 | 698 | 606 | 664 | 720 | 567 | 14 | 668 | 654 | - | 1,118 | 463 | 731 | 440 | 1,069 | 492 | 192 | 598 | 545 | 458 | 303 | 701 | 581 | 442 | - | 693 | 559 | 369 | 189 | - | 479 | 326 | 91 | 599 | 787 | 311 | 74 | - | 328 | 348 | - | 49 | 81 | 113 |
Ending Cash |
Loading...
|
M | 328 | 428 | 541 | 483 | 469 | 476 | 2,025 | 535 | 445 | 435 | 545 | 537 | 502 | 497 | 571 | 441 | 451 | 394 | 508 | 400 | 386 | 403 | 412 | 412 | 290 | 403 | 517 | 406 | 340 | 362 | 351 | 365 | 410 | 364 | 321 | 557 | 496 | 381 | 322 | 363 | 388 | 423 | 369 | 388 | 242 | 439 | 477 | 515 | 473 | 535 | 567 | 588 | 465 | 452 | 581 | 745 | 592 | 677 | 607 | 662 | 703 | 785 | 1,184 | 888 | 782 | 819 | 709 | 762 | 754 | 950 | 737 | 849 | 861 | 906 | 889 | 936 | 812 | 716 | 758 | 845 | 738 | 688 | 763 | 905 | 689 | 653 | 574 | 1,103 | 384 | 606 | 617 | 581 | 640 | 726 | 573 | 698 | 606 | 664 | 720 | 567 | 657 | 1,434 | 654 | -75 | 1,118 | -803 | 731 | 440 | 1,069 | -70 | 192 | 598 | 545 | 672 | 303 | 701 | 581 | 291 | -342 | 693 | 559 | 261 | 189 | - | 479 | -22 | 91 | 599 | 787 | -286 | 74 | -62 | 328 | 242 | -11 | 49 | 81 |
Stock-Based Compensation |
Loading...
|
M | 11 | 2 | 2 | 5 | 8 | 2 | 2 | 5 | 8 | 2 | 2 | 6 | 9 | 0 | 1 | 2 | 5 | 1 | 1 | 3 | 7 | 5 | 1 | 2 | 3 | 63 | 164 | 38 | -1 | 31 | 13 | 21 | 22 | 34 | 38 | 51 | 15 | 4 | 3 | 588 | 6 | -89 | -136 | 79 | 264 | 758 | - | - | -139 | -83 | -52 | -136 | -239 | -679 | -35 | -241 | 270 | 0 | 0 | 0 | 0 | -130 | 113 | -31 | -115 | 1,278 | -3 | -31 | -89 | -39 | -108 | 61 | -61 | -381 | - | -12 | -54 | -12 | 7 | -17 | -14 | -9 | -52 | -24 | 1 | 200 | -207 | 4 | 1 | 144 | -125 | 1 | 0 | -5 | -60 | 59 | -13 | 78 | -20 | 0 | -1 | -102 | -22 | -3 | -1 | 6 | 46 | -56 | 2 | 3 | -7 | - | - | - | - | - | - | - | - | - | 0 | 14 | -5 | -1 | -11 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -231 | 0 | -401 | 0 | 0 | -350 | 0 | 0 | 0 | 0 | -528 | 0 | 0 | 0 | -250 | 0 | -125 | 0 | 0 | 0 | 0 | 0 | -76 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | -2 | -1 | 0 | 0 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -25 | 0 | 0 | - | - | - | -788 | - | - | - | -4 | - | - | - | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -38,648 | -38,612 | 25,864 | 28,054 | 25,463 | 25,294 | 2,837 | 9,328 | 38,427 | 44,357 | 24,732 | 48,273 | 42,051 | 41,649 | 41,022 | 39,472 | 34,891 | 32,451 | 34,018 | 31,880 | 33,243 | 32,625 | 33,210 | 35,407 | 33,625 | 32,499 | 31,777 | 30,324 | 29,565 | 28,997 | 30,265 | 29,239 | 28,277 | 28,508 | 29,117 | 30,201 | 29,321 | 27,086 | 28,219 | 30,654 | 30,817 | 29,417 | 29,508 | 29,509 | 30,492 | 30,381 | 28,226 | 29,113 | 29,035 | 29,899 | 30,805 | 30,980 | 30,393 | 31,038 | 32,482 | 33,751 | 25,301 | 25,962 | 26,565 | 26,958 | 28,197 | 28,515 | 29,552 | 30,340 | 30,110 | 31,637 | 34,516 | 32,002 | 32,231 | 31,377 | 31,351 | 32,391 | 31,830 | 31,855 | 35,933 | 30,061 | 29,864 | 28,075 | 27,453 | 25,061 | 23,330 | 22,657 | 21,703 | 21,951 | 20,817 | 20,055 | 6,413 | -25,169 | 5,685 | 5,468 | 4,101 | 4,006 | 3,804 | 2,609 | 2,705 | 2,882 | 3,033 | 2,893 | 2,709 | 2,607 | 2,649 | 2,442 | 2,534 | 2,251 | 2,370 | 2,435 | 2,543 | 2,491 | 2,215 | 1,916 | 1,758 | 1,560 | 1,568 | 1,608 | 1,419 | 1,345 | 1,223 | 1,090 | 1,024 | 970 | 780 | 10,418 | 10,463 | 10,150 | 9,532 | 9,387 | 9,931 | 9,211 | 8,626 | 8,245 | 8,350 | 8,343 | 8,375 | 8,435 | 183 | 202 | 275 |
Free Cash Flow |
Loading...
|
M | 106 | 138 | 73 | 149 | 117 | 165 | 294 | 270 | 182 | 285 | 204 | 269 | 173 | 166 | 169 | 106 | 178 | 127 | 191 | 148 | 153 | 187 | 240 | 162 | 177 | -31 | 254 | 183 | 167 | 126 | 62 | 162 | 139 | 228 | 161 | 178 | -22 | 44 | 483 | 145 | 149 | 173 | 211 | 174 | 223 | 97 | 98 | 45 | 227 | 621 | 95 | -22 | -69 | -176 | 6 | 115 | 150 | -83 | 242 | 373 | 27 | 305 | 651 | 182 | -111 | 219 | 283 | 400 | -198 | -255 | 379 | -87 | 809 | -1,736 | 408 | 1,246 | 849 | -327 | 319 | 45 | -41 | 298 | 146 | -5 | 21 | -106 | 66 | 142 | 143 | 198 | 156 | -55 | 63 | 42 | 276 | -105 | 124 | 167 | 151 | -150 | 272 | -105 | -45 | 17 | 37 | 51 | 192 | -70 | 291 | -96 | -9 | -13 | 87 | 18 | 37 | 15 | 29 | 82 | 48 | 62 | 17 | 74 | 28 | 66 | 19 | -523 | 686 | 11 | -17 | 84 | 38 | 56 | -29 | 103 | 8 | -1 | 9 |
StockViz Staff
September 20, 2024
Any question? Send us an email