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 | 1989-06-30 | 1989-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 419 | 248 | 552 | 565 | 606 | 649 | 597 | 541 | 462 | 402 | 378 | -15 | 532 | 316 | 303 | 150 | 48 | 317 | 372 | 364 | 358 | 334 | 378 | 355 | 326 | 432 | 275 | 272 | 208 | 239 | 127 | 175 | 171 | 178 | 153 | 196 | 166 | 164 | 155 | 165 | 149 | 158 | 178 | 151 | 152 | 167 | 168 | 153 | 153 | 127 | 143 | 146 | 126 | 123 | 101 | 49 | 40 | -370 | -166 | -125 | -2,433 | -417 | 75 | 101 | 127 | -239 | 138 | 81 | 96 | 88 | 157 | 112 | 104 | 101 | 109 | 106 | 97 | 91 | 93 | 110 | 104 | 93 | 91 | 99 | 89 | 85 | 98 | 82 | 98 | 66 | 43 | 2 | 68 | 76 | 51 | 98 | 104 | 115 | 106 | 105 | 97 | 31 | 89 | 92 | 90 | 91 | 63 | 73 | 67 | 68 | 67 | 65 | 63 | 66 | 66 | 59 | 54 | 53 | 56 | 68 | 67 | 69 | 65 | 56 | 47 | 39 | 35 | 34 | 32 | 32 | 30 | 30 | 26 | 27 | 3 | 28 | 27 | 36 | 25 | 24 | 23 |
Depreciation and Amortization |
Loading...
|
M | 190 | 240 | 214 | 202 | 142 | 129 | 148 | 95 | 112 | 92 | 25 | 203 | 71 | 109 | 80 | 59 | 119 | 78 | 104 | 73 | 131 | 143 | 122 | 123 | 105 | 106 | 96 | 0 | 211 | 80 | 91 | 103 | 105 | 78 | 95 | 72 | 96 | 94 | 86 | 71 | 82 | 71 | 75 | 68 | 67 | 67 | 69 | 68 | 71 | 69 | 70 | 70 | 73 | 77 | 73 | 66 | 70 | 68 | 55 | 52 | 54 | 64 | 62 | 60 | 59 | 47 | 39 | 20 | 21 | 23 | 27 | 30 | 32 | 38 | 82 | 11 | 60 | 73 | 81 | 72 | 99 | 124 | 134 | 110 | 120 | 16 | 11 | 13 | 18 | 25 | 25 | 19 | 32 | 26 | 29 | 29 | 27 | 27 | 26 | 30 | 30 | 23 | 23 | 17 | 18 | 17 | 20 | 14 | 13 | 23 | 18 | 22 | 22 | 22 | 18 | 16 | 13 | 18 | 34 | 14 | 18 | 24 | 54 | 31 | 19 | 25 | 16 | 13 | 14 | 12 | 9 | 10 | 9 | 10 | 9 | 9 | 8 | 12 | 6 | 6 | 6 |
Non-Cash Items (Other) |
Loading...
|
M | 512 | 152 | 103 | 116 | 61 | 94 | 121 | 62 | 23 | -188 | -77 | 293 | -60 | 104 | 178 | 323 | 441 | 106 | 91 | 46 | 73 | 79 | 55 | 56 | 66 | 69 | 43 | 25 | 68 | 77 | 63 | 24 | 28 | -57 | 253 | -24 | -159 | -29 | -26 | -2 | 9 | -64 | 119 | -26 | 27 | -34 | -97 | 109 | -60 | 327 | 5 | 165 | -120 | -506 | 69 | 40 | -55 | -308 | 6 | 255 | -49 | 730 | 110 | 155 | 48 | -195 | 121 | 6 | 32 | 144 | -67 | -209 | 2 | 51 | 116 | -257 | 31 | 1,852 | 66 | -60 | -6 | 251 | -19 | 82 | -66 | 222 | -15 | -534 | 566 | -222 | 214 | 125 | -200 | -13 | 62 | 33 | 44 | -417 | 350 | 21 | 25 | -126 | 14 | -88 | 22 | 34 | -22 | -11 | 30 | 16 | 16 | 58 | 15 | 21 | 24 | -45 | 9 | 126 | 62 | 332 | 452 | -29 | -44 | -343 | 129 | 183 | -358 | 115 | 14 | 171 | 87 | -87 | -123 | 58 | 62 | -73 | -30 | -17 | -45 | -29 | 15 |
Operating Cash Flow |
Loading...
|
M | 508 | 898 | 999 | 630 | 130 | 1,357 | 846 | 975 | 849 | 497 | 577 | 1,099 | -111 | 64 | 549 | 212 | 498 | 676 | 46 | 355 | 497 | 582 | 542 | 308 | 294 | 848 | 548 | 163 | 396 | 529 | 399 | 95 | 192 | 633 | 315 | 104 | -18 | 260 | 247 | 227 | 156 | 200 | 404 | 197 | 212 | 327 | 114 | 284 | 277 | 208 | 196 | 435 | 755 | -25 | 81 | 469 | 316 | 128 | 290 | 489 | 1,060 | 265 | 693 | 285 | -5 | 1,086 | -946 | -664 | 181 | 180 | 142 | -123 | 25 | 342 | 437 | -514 | 410 | 4 | 172 | 158 | 194 | 552 | 564 | 74 | 148 | -15 | -57 | 218 | 531 | -81 | 217 | 133 | -129 | 140 | 156 | 183 | 97 | 143 | 251 | 191 | 252 | 18 | 133 | 11 | 7 | 11 | 134 | 31 | 148 | 149 | 79 | 75 | 115 | 81 | 98 | 64 | 138 | 83 | 130 | 397 | 571 | 19 | 121 | -310 | 233 | 295 | -384 | 308 | -111 | -198 | 157 | -138 | -17 | 110 | 83 | -48 | -11 | 41 | -6 | 5 | 47 |
Capital Expenditures |
Loading...
|
M | -32 | -60 | -23 | -32 | -25 | -49 | -42 | -50 | -73 | -90 | -58 | -77 | -22 | -37 | -33 | -38 | -11 | -25 | -31 | -27 | -24 | -48 | -24 | -22 | -16 | -49 | -32 | -57 | -55 | -57 | -44 | -8 | -12 | -24 | -26 | -30 | -13 | -27 | -10 | -12 | -11 | -13 | -40 | -25 | -24 | -47 | -27 | -26 | -29 | -41 | -31 | -45 | -27 | -22 | -14 | -19 | -13 | -17 | -12 | -6 | -15 | -15 | -14 | -17 | -14 | -58 | -76 | -47 | -6 | -7 | -20 | -3 | -16 | -57 | -14 | -16 | -13 | -27 | -15 | -16 | -13 | -20 | -20 | -12 | -10 | 0 | -1,306 | -5 | -21 | -19 | -13 | -14 | -17 | -27 | -15 | -19 | -4 | -23 | -15 | -20 | -18 | -42 | -39 | -45 | -22 | -6 | -15 | -13 | -12 | -9 | -9 | -10 | -12 | -10 | -11 | -7 | -5 | -6 | -6 | -7 | -6 | -16 | -8 | -16 | -16 | -5 | -5 | -6 | -4 | -5 | -6 | -7 | -9 | -11 | -16 | -11 | -12 | -13 | -4 | -7 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 489 | 162 | 389 | 1,329 | 378 | -1,391 | -98 | -147 | 97 | 209 | 285 | 181 | 154 | 151 | 354 | 228 | -372 | 184 | 2 | 56 | 14 | 15 | 18 | 11 | 26 | 0 | -451 | -128 | 8 | 8 | -763 | 799 | 22 | -448 | 758 | 32 | 20 | -5 | 42 | 30 | 23 | 13 | 61 | 30 | 23 | 6 | 0 | -37 | 32 | 45 | 117 | 80 | 46 | 14 | 65 | 44 | 24 | 6 | - | - | - | 19 | - | 17 | 7 | 3 | - | 11 | 7 | 2 | 300 | 48 | 208 | 37 | 16 | 10 | 247 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 489 | 162 | 389 | 1,329 | 378 | -1,391 | -98 | -147 | 97 | 209 | 285 | 181 | 154 | 151 | 354 | 228 | -372 | 184 | 2 | 56 | 14 | 15 | 18 | 11 | 26 | 0 | -451 | -128 | 8 | 8 | -763 | 799 | 22 | -448 | 758 | 32 | 20 | -5 | 42 | 30 | 23 | 13 | 61 | 30 | 23 | 6 | 0 | -37 | 32 | 45 | 117 | 80 | 46 | 14 | 65 | 44 | 24 | 6 | - | - | - | 19 | - | 17 | 7 | 3 | - | 11 | 7 | 2 | 300 | 48 | 208 | 37 | 16 | 10 | 247 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -3,550 | 8,401 | 888 | 134 | 4,063 | 63 | 3,065 | 554 | -2,572 | -1,047 | -863 | -570 | -2,810 | 204 | 390 | -1,104 | 855 | 1,498 | -187 | -1,425 | 720 | -2,702 | 3,214 | -2,031 | 2,507 | -1,451 | 992 | -372 | 1,451 | 681 | -88 | 577 | - | -112 | 2,257 | - | - | -337 | 2,676 | - | - | -673 | - | - | - | - | - | -243 | -256 | -185 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | -82 | - | - | 317 | 0 | 0 | 0 | 0 | -250 | -1,100 | 0 | 3,324 | -4 | 494 | 494 | -88 | -196 | -68 | -152 | -25 | -200 | -691 | 1 | -48 | -137 | -121 | 2 | 5 | 2,767 | 2 | 201 | 1,241 | -29 | -72 | -99 | -52 | -35 | -53 | -111 | -136 | -91 | -16 | -75 | -34 | -84 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | - | 388 | 668 | - | - | - | - | - | - | - | - | - | - | - | - | - | -113 | - | - | - | -8 | - | - | - | -6,442 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 262 | 263 | 265 | 252 | 254 | 253 | 252 | 252 | 253 | 248 | 266 | 186 | 188 | 183 | 171 | 171 | 173 | 174 | 165 | 166 | 166 | 171 | 143 | 133 | 137 | 107 | 106 | 106 | 106 | 85 | 75 | 76 | 64 | 55 | 56 | 57 | 57 | 54 | 47 | 49 | 49 | 50 | 49 | 42 | 42 | 42 | 42 | 43 | 42 | 42 | 18 | 16 | 16 | 40 | 32 | 32 | 32 | 31 | 31 | 31 | 70 | 60 | 60 | 87 | 97 | 96 | 70 | 62 | 62 | 69 | 59 | 61 | 42 | 58 | 50 | 47 | 45 | 46 | 42 | 40 | 40 | 40 | 37 | 46 | 28 | 48 | 39 | 40 | 40 | 40 | 50 | 50 | 50 | 50 | 44 | 44 | 46 | 46 | 42 | 42 | 42 | 42 | 39 | 39 | 38 | 32 | 44 | 29 | 29 | 29 | 27 | 27 | 27 | 46 | 20 | 20 | 19 | 18 | 19 | 15 | 16 | 20 | 15 | 12 | 12 | 12 | 12 | 10 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 8 | 8 | 5 | 10 | 7 | 6 |
Other Financial Activities |
Loading...
|
M | -9 | 2,112 | 1,274 | 7,433 | 6,039 | 8,602 | 1,759 | 3,136 | 4,294 | 350 | 1,661 | 782 | -5 | 2,776 | 1,971 | 4,626 | -5 | 401 | 432 | -18 | -6 | 3,236 | 55 | 982 | 293 | 75 | 399 | 1,788 | 419 | -2,898 | 1,164 | 1,099 | -1 | -11 | 6 | 9 | 2 | 6,996 | 9 | 3 | 2,954 | 3,146 | 4 | 5 | 2 | -1 | 0 | 1,440 | 1,086 | -364 | 1,990 | 173 | -460 | 0 | 1,941 | 46 | -80 | 0 | 169 | 653 | 1,927 | 1,610 | -289 | 751 | 1,506 | 700 | 1,864 | 2,218 | -363 | 591 | -295 | 1,991 | 1,826 | 334 | 466 | 1,305 | 850 | 934 | 777 | 991 | 448 | 541 | 1,094 | 442 | 620 | 969 | 1,255 | 694 | 1,352 | 565 | 325 | -147 | 366 | 148 | 422 | -291 | -305 | 395 | 914 | -150 | 1,055 | 1,446 | -306 | -934 | 142 | 1,272 | 561 | 10 | 344 | 1,929 | 509 | 490 | -355 | 132 | 691 | 916 | 207 | 513 | 548 | 35 | -1,213 | -56 | 320 | 430 | 55 | 319 | 854 | -90 | 427 | 84 | -74 | 630 | -177 | -61 | 9 | 96 | -127 | 692 | -182 | 560 | 226 |
Financing Cash Flow |
Loading...
|
M | -9 | 2,112 | 1,274 | 7,433 | 6,039 | 8,602 | 1,759 | 3,136 | 4,294 | 350 | 1,661 | 782 | -5 | 2,776 | 1,971 | 4,626 | -5 | 401 | 432 | -18 | -6 | 3,236 | 55 | 982 | 293 | 75 | 399 | 1,788 | 419 | -2,898 | 1,164 | 1,099 | -1 | -11 | 6 | 9 | 2 | 6,996 | 9 | 3 | 2,954 | 3,146 | 4 | 5 | 2 | -1 | 0 | 1,440 | 1,086 | -364 | 1,990 | 173 | -460 | 0 | 1,941 | 46 | -80 | 0 | 169 | 653 | 1,927 | 1,610 | -289 | 751 | 1,506 | 700 | 1,864 | 2,218 | -363 | 591 | -295 | 1,991 | 1,826 | 334 | 466 | 1,305 | 850 | 934 | 777 | 991 | 448 | 541 | 1,094 | 442 | 620 | 969 | 1,255 | 694 | 1,352 | 565 | 325 | -147 | 366 | 148 | 422 | -291 | -305 | 395 | 914 | -150 | 1,055 | 1,446 | -306 | -934 | 142 | 1,272 | 561 | 10 | 344 | 1,929 | 509 | 490 | -355 | 132 | 691 | 916 | 207 | 513 | 548 | 35 | -1,213 | -56 | 320 | 430 | 55 | 319 | 854 | -90 | 427 | 84 | -74 | 630 | -177 | -61 | 9 | 96 | -127 | 692 | -182 | 560 | 226 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 10,129 | 11,435 | 11,079 | 10,369 | 6,704 | 4,376 | 3,908 | 4,524 | 5,522 | 9,745 | 13,255 | 8,589 | 6,595 | 6,275 | 6,293 | 1,767 | 1,170 | 1,636 | 1,598 | 1,336 | 2,672 | 1,299 | 1,382 | 1,069 | 1,520 | 1,194 | 1,515 | 1,309 | 1,385 | 1,662 | 867 | 816 | 847 | 1,024 | 1,380 | 900 | 1,221 | 880 | 1,218 | 973 | 1,001 | 1,108 | 994 | 829 | 1,263 | 798 | 1,219 | 1,111 | 1,116 | 2,190 | 984 | 1,209 | 848 | 1,139 | 1,126 | 1,311 | 1,521 | 1,882 | 2,093 | 2,273 | 845 | 1,171 | 1,358 | 2,281 | 2,009 | 1,633 | 1,676 | 1,569 | 1,521 | 1,219 | 1,242 | 1,146 | 1,041 | 882 | 1,098 | 1,060 | 1,505 | 1,892 | 1,357 | 991 | 997 | 863 | 1,228 | 912 | 1,019 | 1,079 | 934 | 714 | 1,222 | 1,174 | 968 | 1,163 | 1,456 | 1,107 | 1,276 | 1,053 | 1,229 | 983 | 294 | 1,604 | 1,352 | - | - | 1,660 | 1,652 | 362 | - | 1,050 | 924 | 126 | 274 | 360 | 1,059 | 582 | 814 | 1,068 | 891 | 524 | - | - | 745 | 202 | 418 | 814 | 771 | 833 | - | 1,127 | 713 | - | 618 | 587 | 775 | - | 85 | 848 | 986 | - | 553 | 1,301 | 1,083 |
Ending Cash |
Loading...
|
M | 12,180 | 10,129 | 11,435 | 11,079 | 10,369 | 6,704 | 4,376 | 3,908 | 4,524 | 5,522 | 9,745 | 13,255 | 8,589 | 6,595 | 6,275 | 6,293 | 1,767 | 1,170 | 1,636 | 1,598 | 1,336 | 2,672 | 1,299 | 1,382 | 1,069 | 1,520 | 1,194 | 1,515 | 1,309 | 1,385 | 1,662 | 867 | 816 | 847 | 1,024 | 1,380 | 900 | 1,221 | 880 | 1,218 | 973 | 1,001 | 1,108 | 994 | 829 | 1,263 | 798 | 1,219 | 1,111 | 1,116 | 2,190 | 984 | 1,209 | 848 | 1,139 | 1,126 | 1,311 | 1,521 | 1,882 | 2,093 | 2,273 | 845 | 1,171 | 1,358 | 2,281 | 2,009 | 1,633 | 1,676 | 1,569 | 1,521 | 1,219 | 1,242 | 1,146 | 1,041 | 882 | 1,098 | 1,060 | 1,505 | 1,892 | 1,357 | 991 | 997 | 863 | 1,228 | 912 | 1,019 | 1,079 | 934 | 714 | 1,222 | 1,174 | 968 | 1,163 | 1,456 | 1,107 | 1,276 | 1,053 | 1,229 | 983 | -454 | 1,604 | 1,019 | -985 | -1,130 | 1,660 | 981 | 362 | -137 | 1,050 | 168 | 126 | 274 | 360 | 61 | 582 | 814 | 1,068 | 495 | 524 | -4 | -491 | -250 | 202 | 418 | 814 | 303 | 833 | -100 | 1,127 | 72 | -87 | 618 | 587 | -76 | -3 | 85 | 848 | 685 | -193 | 553 | 1,301 |
Stock-Based Compensation |
Loading...
|
M | 20 | 24 | 25 | 23 | 25 | 23 | 19 | 23 | 40 | 32 | 31 | 38 | 28 | 17 | 20 | 25 | 15 | 19 | 16 | 31 | 17 | 19 | 15 | 29 | 15 | 19 | 21 | 54 | -2 | 17 | 21 | 17 | 11 | 12 | 14 | 14 | 11 | 10 | 11 | 13 | 9 | 9 | 10 | 10 | 8 | -741 | 307 | -1,417 | 972 | -2,720 | -1,173 | -697 | 2,902 | -1,856 | 9 | 161 | 1,349 | 1,130 | 1,922 | 1,436 | 5,212 | - | - | - | - | 766 | - | - | - | 126 | 58 | 0 | 4 | 8 | -1 | 0 | -1 | -2 | -7 | 3 | -24 | -15 | -14 | -23 | -12 | -32 | -4 | -3 | -177 | -3 | 1 | 70 | -70 | 9 | -5 | -31 | -10 | -8 | 8 | -10 | -2 | 1 | 23 | -47 | -3 | -13 | 3 | -8 | -2 | 5 | -5 | 0 | -7 | -13 | -8 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | -82 | - | - | 317 | 0 | 0 | 0 | 0 | -250 | -1,100 | 0 | 3,324 | -4 | 494 | 494 | -88 | -196 | -68 | -152 | -25 | -200 | -691 | 1 | -48 | -137 | -121 | 2 | 5 | 2,767 | 2 | 201 | 1,241 | -29 | -72 | -99 | -52 | -35 | -53 | -111 | -136 | -91 | -16 | -75 | -34 | -84 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | - | 388 | 668 | - | - | - | - | - | - | - | - | - | - | - | - | - | -113 | - | - | - | -8 | - | - | - | -6,442 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 0 | 0 | 0 | 0 | 317 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -103,796 | 26,243 | 39,484 | 39,409 | 34,475 | 0 | 21,502 | 22,589 | 1,061 | 125,890 | 128,516 | 133,484 | 95,032 | 94,284 | 93,257 | 92,313 | 83,020 | 80,837 | 80,454 | 78,252 | 79,136 | 82,982 | 78,087 | 76,082 | 73,890 | 72,360 | 72,493 | 69,645 | 71,516 | 70,330 | 73,367 | 55,170 | 55,354 | 54,706 | 53,109 | 52,360 | 51,330 | 50,939 | 49,294 | 49,172 | 46,992 | 47,120 | 46,043 | 45,230 | 44,849 | 45,544 | 44,552 | 44,911 | 43,588 | 44,495 | 42,120 | 40,983 | 40,250 | 42,499 | 40,348 | 40,571 | 40,579 | 41,629 | 41,794 | 43,230 | 44,346 | 45,929 | 43,163 | 43,150 | 43,154 | 44,982 | 43,767 | 28,054 | 28,596 | 29,815 | 28,362 | 27,900 | 27,817 | 25,762 | 25,913 | 26,616 | 26,423 | 25,651 | 25,749 | 24,708 | 23,920 | 23,528 | 22,582 | 21,820 | 21,488 | 21,067 | 5,091 | 5,056 | 5,062 | -21,902 | -21,619 | -21,507 | -21,744 | -21,267 | -21,309 | -21,064 | -20,981 | -21,388 | -21,400 | -20,801 | -21,577 | -21,147 | -20,419 | -19,718 | -19,869 | -19,983 | -19,914 | -19,671 | -20,120 | -19,995 | -19,628 | -15,641 | -15,852 | -15,290 | -15,938 | -15,758 | -14,783 | -2,004 | -1,547 | -1,579 | -1,540 | -2,438 | -2,667 | -2,071 | -1,840 | -1,656 | -1,924 | -871 | -994 | -878 | -216 | -352 | -438 | -379 | -602 | -584 | -684 | -675 | -1,161 | -750 | -193 |
Free Cash Flow |
Loading...
|
M | 476 | 838 | 976 | 598 | 105 | 1,308 | 804 | 925 | 776 | 407 | 519 | 1,022 | -133 | 27 | 516 | 174 | 487 | 651 | 15 | 328 | 473 | 534 | 518 | 286 | 278 | 798 | 515 | 106 | 340 | 473 | 355 | 87 | 180 | 608 | 289 | 74 | -31 | 232 | 237 | 214 | 145 | 187 | 364 | 172 | 188 | 281 | 87 | 257 | 248 | 167 | 166 | 390 | 728 | -48 | 68 | 450 | 303 | 111 | 278 | 483 | 1,045 | 250 | 679 | 268 | -19 | 1,028 | -946 | -711 | 175 | 173 | 122 | -126 | 9 | 342 | 423 | -530 | 397 | -23 | 157 | 143 | 180 | 532 | 544 | 62 | 138 | -15 | -1,363 | 213 | 510 | -101 | 204 | 119 | -145 | 113 | 141 | 164 | 92 | 119 | 236 | 172 | 234 | -24 | 94 | -34 | -15 | 5 | 119 | 18 | 136 | 140 | 70 | 65 | 103 | 71 | 86 | 56 | 133 | 76 | 124 | 390 | 565 | 3 | 113 | -326 | 217 | 289 | -388 | 303 | -115 | -203 | 151 | -145 | -25 | 99 | 67 | -58 | -22 | 27 | -10 | -2 | 44 |
StockViz Staff
September 20, 2024
Any question? Send us an email