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 | 486 | 541 | 447 | 990 | 1,050 | 1,103 | 1,052 | 877 | 884 | 935 | 905 | 825 | 735 | 507 | 497 | 494 | 538 | 671 | 611 | 586 | 695 | 618 | 410 | 290 | 106 | 108 | 206 | 232 | 225 | 217 | 358 | 397 | 906 | 895 | 807 | 784 | -325 | -313 | -199 | -33 | 806 | 599 | 520 | 338 | 77 | 245 | 164 | 145 | 190 | 151 | -68 | 399 | 233 | 137 | 140 | -479 | -606 | -574 | -1,064 | -1,607 | -1,400 | -1,244 | -835 | -131 | -80 | -64 | 289 | 335 | 358 | 358 | 428 | 461 | 496 | 541 | 539 | 539 | 534 | 490 | 468 | 484 | 490 | 471 | 445 | 400 | 362 | 352 | 347 | 338 | 319 | 305 | 304 | 299 | 286 | 276 | 266 | 259 | 258 | 258 | 254 | 248 | 241 | 232 | 225 | 221 | 215 | 210 | 202 | 195 | 190 | 185 | 178 | 170 | 158 | 146 | 139 | 132 | 130 | 125 | 121 | 118 | 113 | 104 | 98 | 91 | 85 | 85 | 83 | 78 | 68 | 65 | 95 | 82 | 77 | 63 | 14 | 9 | 4 |
Depreciation and Amortization |
Loading...
|
M | 66 | 64 | 47 | 59 | 58 | 58 | 63 | 63 | 63 | 64 | 61 | 62 | 64 | 65 | 66 | 67 | 68 | 67 | 67 | 66 | 64 | 63 | 61 | 59 | 59 | 58 | 58 | 58 | 58 | 59 | 59 | 59 | 59 | 58 | 58 | 57 | 56 | 57 | 56 | 57 | 58 | 58 | 29 | 58 | 57 | 57 | 87 | 57 | 56 | 56 | 56 | 61 | 65 | 68 | 72 | 71 | 72 | 74 | 77 | 14 | 48 | 85 | 136 | 242 | 253 | 261 | 282 | 298 | 315 | 328 | 421 | 286 | 308 | 254 | -30 | 96 | 52 | 82 | 220 | 187 | 167 | 149 | 142 | 158 | 133 | 128 | 148 | 133 | 142 | 133 | 101 | 95 | 101 | 107 | 119 | 111 | 112 | 109 | 100 | 100 | 95 | 91 | 89 | 87 | 81 | 77 | 72 | 65 | 72 | 72 | 79 | 101 | 72 | 70 | 63 | 57 | 72 | 66 | 56 | 33 | 29 | 27 | 27 | 26 | 27 | 27 | 27 | 27 | 27 | 26 | 28 | 24 | 20 | 16 | 6 | 4 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | 78 | 41 | 7 | -207 | -308 | -480 | -702 | -730 | -888 | -1,025 | -1,089 | -1,001 | -785 | -434 | -293 | -234 | -327 | -478 | -455 | -405 | -455 | -371 | -318 | -311 | -287 | -395 | -395 | -419 | -460 | -479 | -646 | -798 | -904 | -1,022 | -1,049 | -989 | -862 | -783 | -689 | -721 | -979 | -1,077 | -2,063 | -2,108 | -2,008 | -1,713 | -573 | -317 | 29 | -5 | -2 | 38 | 183 | -20 | 97 | 83 | -209 | -170 | 75 | 397 | 48 | 392 | 455 | 274 | 1,536 | 767 | 454 | 370 | -318 | 292 | 602 | 746 | -54 | 714 | 605 | 527 | 1,172 | 293 | 147 | 53 | 128 | 197 | 10 | 108 | 128 | 227 | 401 | 229 | 227 | 213 | 181 | 387 | 107 | 195 | 34 | -17 | 69 | 176 | 130 | -123 | 17 | -242 | -102 | 83 | 82 | 150 | 111 | 25 | -33 | -39 | -16 | 9 | 68 | 31 | 22 | 35 | 60 | 62 | 57 | 86 | 89 | 154 | 159 | 165 | 167 | 112 | 106 | 103 | 117 | 111 | 146 | 117 | 73 | 61 | 2 | 2 | 5 |
Operating Cash Flow |
Loading...
|
M | 693 | 686 | 473 | 875 | 970 | 1,015 | 1,121 | 1,017 | 1,012 | 1,005 | 885 | 851 | 676 | 679 | 658 | 674 | 726 | 705 | 753 | 816 | 830 | 848 | 625 | 627 | 640 | 636 | 791 | 607 | 597 | 589 | 691 | 840 | 858 | 670 | 476 | 751 | 703 | 873 | 1,001 | 717 | 744 | 819 | 754 | 646 | 520 | 524 | 1,039 | 1,036 | 966 | 677 | -106 | -194 | -52 | 163 | 243 | 484 | 744 | 629 | 1,079 | 1,554 | 1,348 | 1,258 | 1,027 | 591 | 848 | 704 | 252 | 343 | -172 | 846 | -548 | -529 | 1,015 | 1,070 | 2,476 | 2,439 | 1,045 | 143 | 760 | 557 | 497 | 562 | 164 | 121 | 272 | 384 | 688 | 731 | 524 | 442 | 274 | 395 | 350 | 412 | 545 | 422 | 392 | 549 | 276 | 78 | 235 | 8 | 164 | 420 | 329 | 584 | 437 | 217 | 270 | 55 | 147 | 176 | 189 | 125 | 198 | 223 | 281 | 273 | 275 | 257 | 261 | 261 | -350 | 303 | 248 | 207 | 804 | 159 | 205 | 203 | 247 | 203 | 137 | 154 | 23 | 14 | 13 |
Capital Expenditures |
Loading...
|
M | -226 | -208 | -134 | -149 | -125 | -104 | -90 | -76 | -71 | -74 | -73 | -74 | -63 | -60 | -78 | -71 | -82 | -86 | -74 | -88 | -87 | -81 | -76 | -64 | -57 | -63 | -62 | -70 | -80 | -100 | -100 | -150 | -153 | -126 | -116 | -68 | -53 | -51 | -51 | -39 | -38 | -39 | -48 | -54 | -56 | -57 | -49 | -48 | -46 | -52 | -66 | -67 | -72 | -68 | -55 | -60 | -63 | -71 | -133 | -197 | -280 | -327 | -319 | -251 | -193 | -136 | -114 | -109 | -82 | -93 | -87 | -196 | -407 | -421 | -417 | -352 | -159 | -146 | -139 | -109 | -99 | -102 | -107 | -145 | -148 | -138 | -138 | -92 | -81 | -79 | -68 | -69 | -75 | -75 | -82 | -84 | -99 | -108 | -108 | -107 | -97 | -104 | -104 | -124 | -120 | -120 | -120 | -101 | -97 | -86 | -64 | -47 | -32 | -26 | -36 | -51 | -61 | -65 | -74 | -76 | -76 | -74 | -60 | -56 | -55 | -50 | -39 | -41 | -42 | -53 | -78 | -64 | -55 | -33 | -7 | -6 | -4 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -3,084 | -3,711 | -3,711 | -966 | 1,873 | 9,754 | 11,781 | 7,506 | 7,776 | 918 | 1,326 | -1,255 | -5,908 | -9,150 | -7,566 | -7,527 | -1,225 | 1,004 | -470 | 3,733 | 475 | -609 | -817 | -4,293 | -3,250 | -2,261 | -1,393 | -1,305 | -1,617 | -716 | -1,499 | -43 | 1,067 | 1,013 | -316 | -35 | -483 | -1,256 | -571 | -902 | -388 | 67 | 1,053 | 1,276 | 1,310 | 1,539 | 1,630 | 2,110 | 1,735 | 2,186 | 2,210 | 2,023 | 2,111 | 1,646 | 1,012 | 357 | 364 | 365 | 341 | 318 | 291 | 284 | 309 | 313 | 321 | 336 | 325 | 337 | 280 | 239 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -3,084 | -3,711 | -3,711 | -966 | 1,873 | 9,754 | 11,781 | 7,506 | 7,776 | 918 | 1,326 | -1,255 | -5,908 | -9,150 | -7,566 | -7,527 | -1,225 | 1,004 | -470 | 3,733 | 475 | -609 | -817 | -4,293 | -3,250 | -2,261 | -1,393 | -1,305 | -1,617 | -716 | -1,499 | -43 | 1,067 | 1,013 | -316 | -35 | -483 | -1,256 | -571 | -902 | -388 | 67 | 1,053 | 1,276 | 1,310 | 1,539 | 1,630 | 2,110 | 1,735 | 2,186 | 2,210 | 2,023 | 2,111 | 1,646 | 1,012 | 357 | 364 | 365 | 341 | 318 | 291 | 284 | 309 | 313 | 321 | 336 | 325 | 337 | 280 | 239 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 23 | 26 | 26 | 467 | 342 | 244 | 231 | -115 | -58 | 2 | -146 | -74 | -27 | 50 | 26 | -267 | -42 | -224 | -661 | -259 | -747 | -500 | -102 | -101 | 134 | -34 | -220 | -462 | -358 | -372 | -1,181 | -1,116 | -1,195 | -1,779 | -1,032 | -1,675 | -1,776 | -1,045 | -1,200 | -1,096 | -1,278 | -818 | -292 | 247 | 531 | - | - | -832 | -1,420 | -1,645 | -1,645 | -813 | -224 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1 | -1 | -1 | -232 | -232 | -632 | -632 | -401 | -751 | -351 | -351 | -351 | -1 | -528 | -528 | -528 | -529 | -251 | -251 | -375 | -375 | -125 | -125 | 0 | 0 | -76 | -76 | -76 | -77 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -4 | -3 | -3 | 1 | 3 | 5 | 5 | 3 | 2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -26 | -25 | -25 | -25 | 0 | 0 | -788 | -788 | -788 | -788 | -4 | -4 | -4 | -4 | -43 | -43 | -43 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 165 | 160 | 120 | 163 | 165 | 162 | 158 | 152 | 144 | 141 | 139 | 136 | 138 | 134 | 130 | 126 | 120 | 116 | 112 | 108 | 105 | 105 | 106 | 105 | 106 | 96 | 86 | 76 | 66 | 66 | 66 | 50 | 35 | 19 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 2 | 1 | 0 | 71 | 143 | 171 | 214 | 179 | 161 | 184 | 189 | 201 | 194 | 191 | 191 | 190 | 190 | 190 | 188 | 187 | 185 | 183 | 183 | 183 | 182 | 176 | 169 | 163 | 155 | 146 | 135 | 121 | 110 | 108 | 108 | 111 | 114 | 110 | 106 | 101 | 95 | 94 | 95 | 95 | 92 | 91 | 87 | 84 | 63 | 42 | 38 | 34 | 48 | 62 | 59 | 56 | 56 | 54 | 52 | 50 | 48 | 46 | 45 | 43 | 41 | 39 | 37 | 35 | 31 | 30 | 28 | 26 | 25 | 25 | 24 | 24 | 24 | 24 | 22 | 25 | 22 | 18 | 16 | 7 | 5 | 2 |
Other Financial Activities |
Loading...
|
M | 2,368 | 2,079 | 1,799 | -862 | -1,482 | -5,429 | -867 | 666 | 4,096 | 10,179 | 9,897 | 10,833 | 14,001 | 13,288 | 12,070 | 11,692 | 4,069 | 4,025 | 4,541 | 3,177 | 3,816 | 4,526 | 5,525 | 6,323 | 5,139 | 5,014 | 3,810 | 3,991 | 4,489 | 3,169 | 3,475 | 925 | 153 | -173 | -398 | 438 | -596 | 120 | -48 | -512 | -644 | -810 | -400 | 231 | 244 | -647 | -1,310 | -1,064 | 193 | 1,341 | 1,049 | 1,673 | 1,318 | -204 | -84 | -1,613 | -2,190 | -2,481 | -602 | -420 | 478 | 513 | -230 | 854 | 420 | 1,395 | 2,960 | 1,315 | 1,175 | 1,904 | 719 | 2,874 | 3,523 | 2,711 | 3,077 | 3,121 | 3,980 | 5,544 | 4,846 | 3,473 | 4,076 | 2,596 | 2,726 | 2,834 | 2,882 | 2,410 | 3,936 | 4,602 | 2,787 | 2,365 | 1,135 | 1,813 | 2,707 | 3,570 | 3,883 | 3,251 | 3,147 | 4,013 | 4,385 | 4,438 | 3,106 | 3,315 | 1,471 | 1,889 | 2,418 | 1,966 | 2,339 | 1,490 | 1,966 | 1,606 | 2,098 | 2,210 | 2,078 | 1,986 | 1,603 | 936 | 839 | 868 | 836 | 1,363 | 1,284 | 1,247 | 961 | 864 | 846 | 1,167 | 907 | 891 | 231 | -264 | 274 | 186 | 292 | 294 | 32 | 39 | -12 |
Financing Cash Flow |
Loading...
|
M | 2,368 | 2,079 | 1,799 | -862 | -1,482 | -5,429 | -867 | 666 | 4,096 | 10,179 | 9,897 | 10,833 | 14,001 | 13,288 | 12,070 | 11,692 | 4,069 | 4,025 | 4,541 | 3,177 | 3,816 | 4,526 | 5,525 | 6,323 | 5,139 | 5,014 | 3,810 | 3,991 | 4,489 | 3,169 | 3,475 | 925 | 153 | -173 | -398 | 438 | -596 | 120 | -48 | -512 | -644 | -810 | -400 | 231 | 244 | -647 | -1,310 | -1,064 | 193 | 1,341 | 1,049 | 1,673 | 1,318 | -204 | -84 | -1,613 | -2,190 | -2,481 | -602 | -420 | 478 | 513 | -230 | 854 | 420 | 1,395 | 2,960 | 1,315 | 1,175 | 1,904 | 719 | 2,874 | 3,523 | 2,711 | 3,077 | 3,121 | 3,980 | 5,544 | 4,846 | 3,473 | 4,076 | 2,596 | 2,726 | 2,834 | 2,882 | 2,410 | 3,936 | 4,602 | 2,787 | 2,365 | 1,135 | 1,813 | 2,707 | 3,570 | 3,883 | 3,251 | 3,147 | 4,013 | 4,385 | 4,438 | 3,106 | 3,315 | 1,471 | 1,889 | 2,418 | 1,966 | 2,339 | 1,490 | 1,966 | 1,606 | 2,098 | 2,210 | 2,078 | 1,986 | 1,603 | 936 | 839 | 868 | 836 | 1,363 | 1,284 | 1,247 | 961 | 864 | 846 | 1,167 | 907 | 891 | 231 | -264 | 274 | 186 | 292 | 294 | 32 | 39 | -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 | 21 | 17 | 16 | 17 | 16 | 17 | 16 | 16 | 17 | 18 | 16 | 16 | 12 | 8 | 9 | 9 | 11 | 12 | 16 | 15 | 14 | 11 | 69 | 233 | 269 | 265 | 232 | 81 | 63 | 86 | 89 | 114 | 145 | 138 | 108 | 73 | 610 | 602 | 509 | 370 | -139 | 119 | 965 | 1,100 | 1,021 | 619 | -222 | -274 | -410 | -510 | -1,106 | -1,090 | -1,194 | -686 | -6 | 29 | 270 | 0 | -130 | -17 | -48 | -163 | 1,245 | 1,129 | 1,129 | 1,155 | -162 | -267 | -175 | -148 | -490 | -381 | -454 | -447 | -78 | -71 | -76 | -37 | -34 | -92 | -99 | -84 | 125 | -31 | -3 | -3 | -60 | 23 | 21 | 20 | -129 | -64 | -6 | -19 | 64 | 104 | 45 | 57 | -123 | -125 | -128 | -128 | -20 | 48 | -5 | -2 | -6 | -59 | -3 | -5 | -7 | - | - | - | - | - | - | 0 | 13 | 8 | 7 | -4 | -17 | -12 | -11 | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1 | -1 | -1 | -232 | -232 | -632 | -632 | -401 | -751 | -351 | -351 | -351 | -1 | -528 | -528 | -528 | -529 | -251 | -251 | -375 | -375 | -125 | -125 | 0 | 0 | -76 | -76 | -76 | -77 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -4 | -3 | -3 | 1 | 3 | 5 | 5 | 3 | 2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -26 | -25 | -25 | -25 | 0 | 0 | -788 | -788 | -788 | -788 | -4 | -4 | -4 | -4 | -43 | -43 | -43 | -43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 7 | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -23,342 | 40,769 | 79,382 | 81,648 | 62,921 | 75,885 | 94,947 | 116,843 | 155,789 | 159,414 | 156,706 | 172,996 | 164,195 | 157,035 | 147,837 | 140,833 | 133,241 | 131,592 | 131,766 | 130,958 | 134,484 | 134,866 | 134,740 | 133,308 | 128,225 | 124,164 | 120,662 | 119,150 | 118,065 | 116,777 | 116,288 | 115,140 | 116,102 | 117,146 | 115,725 | 114,827 | 115,280 | 116,776 | 119,107 | 120,396 | 119,252 | 118,926 | 119,890 | 118,608 | 118,211 | 116,755 | 116,273 | 118,852 | 120,719 | 122,076 | 123,215 | 124,893 | 127,664 | 122,572 | 117,496 | 111,579 | 104,786 | 107,682 | 110,235 | 113,222 | 116,604 | 118,517 | 121,639 | 126,603 | 128,265 | 130,386 | 130,126 | 126,961 | 127,350 | 126,949 | 127,426 | 132,009 | 129,678 | 127,712 | 123,933 | 115,452 | 110,452 | 103,918 | 98,500 | 92,751 | 89,641 | 87,129 | 84,527 | 69,236 | 22,116 | 6,984 | -7,603 | -9,915 | 19,260 | 17,379 | 14,519 | 13,123 | 12,000 | 11,229 | 11,513 | 11,517 | 11,241 | 10,858 | 10,407 | 10,233 | 9,877 | 9,597 | 9,590 | 9,598 | 9,838 | 9,684 | 9,165 | 8,380 | 7,449 | 6,802 | 6,494 | 6,155 | 5,941 | 5,595 | 5,076 | 4,681 | 4,305 | 3,863 | 13,192 | 22,631 | 31,811 | 40,562 | 39,531 | 38,999 | 38,060 | 37,154 | 36,012 | 34,431 | 33,563 | 33,313 | 33,503 | 25,335 | 17,194 | 9,095 | 660 | 477 | 275 |
Free Cash Flow |
Loading...
|
M | 467 | 478 | 339 | 725 | 846 | 911 | 1,031 | 942 | 941 | 931 | 812 | 777 | 613 | 619 | 580 | 602 | 645 | 619 | 679 | 728 | 743 | 767 | 549 | 562 | 583 | 573 | 729 | 537 | 517 | 489 | 591 | 690 | 706 | 544 | 360 | 683 | 651 | 822 | 951 | 678 | 707 | 781 | 705 | 592 | 463 | 467 | 991 | 988 | 921 | 625 | -172 | -261 | -124 | 95 | 188 | 424 | 681 | 558 | 947 | 1,356 | 1,166 | 1,029 | 942 | 574 | 791 | 704 | 231 | 326 | -161 | 846 | -636 | -606 | 727 | 767 | 2,177 | 2,087 | 886 | -4 | 621 | 448 | 398 | 460 | 57 | -23 | 124 | 246 | 550 | 640 | 443 | 363 | 206 | 326 | 276 | 337 | 463 | 338 | 293 | 440 | 168 | -28 | 139 | -96 | 60 | 296 | 209 | 464 | 317 | 116 | 173 | -32 | 83 | 129 | 157 | 99 | 162 | 173 | 220 | 208 | 201 | 181 | 185 | 187 | -410 | 248 | 193 | 157 | 765 | 117 | 163 | 150 | 169 | 139 | 82 | 120 | 17 | 9 | 9 |
StockViz Staff
September 20, 2024
Any question? Send us an email