Cash Flow Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-05-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 | 1994-05-31 | 1994-02-28 | 1993-11-30 | 1993-08-31 | 1993-05-31 | 1993-02-28 | 1992-11-30 | 1992-08-31 | 1992-05-31 | 1992-02-29 | 1991-11-30 | 1991-08-31 | 1991-05-31 | 1991-02-28 | 1990-11-30 | 1990-08-31 | 1990-05-31 | 1990-02-28 | 1989-11-30 | 1989-08-31 | 1988-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 793 | -1,234 | -1,430 | -1,896 | -2,312 | -195 | 1,492 | 2,626 | 2,263 | 2,306 | 2,720 | 1,735 | 603 | 803 | 990 | 805 | 407 | 508 | 586 | 851 | 1,625 | 3,296 | 4,326 | 3,823 | 3,311 | 2,678 | 2,369 | 1,647 | 894 | 180 | -170 | -215 | -96 | 206 | 471 | 491 | 935 | 1,002 | 1,151 | 806 | 741 | 381 | 1,710 | 43 | -284 | -275 | -242 | -320 | -282 | -187 | -134 | 77 | 75 | 172 | 359 | 960 | 379 | 202 | -88 | -290 | -751 | -706 | -344 | -236 | -777 | -262 | -158 | -225 | -52 | 115 | 64 | 88 | 193 | 63 | 43 | -128 | 118 | 155 | 94 | 91 | -28 | 1 | -123 | -215 | -619 | -316 | -587 | -24 | -30 | -266 | -576 | -313 | -88 | 352 | 727 | 275 | 161 | 341 | -18 | -28 | 23 | -46 | -89 | -106 | -48 | 10 | 72 | 97 | 143 | 21 | 19 | 58 | 188 | 329 | 281 | 220 | 184 | 159 | 142 | 104 | 87 | 68 | 63 | 30 | 9 | 3 | 3 | 2 | 2 | 1 | 10 | 7 | -2 | -9 | 3 | 2 | - | - | 16 | 32 |
Depreciation and Amortization |
Loading...
|
M | 1,924 | 1,915 | 1,937 | 1,956 | 1,942 | 1,921 | 1,882 | 1,821 | 1,742 | 1,671 | 1,621 | 1,557 | 1,549 | 1,487 | 1,567 | 1,422 | 1,365 | 1,296 | 1,426 | 1,370 | 1,324 | 1,353 | 1,308 | 1,256 | 1,177 | 1,119 | 1,098 | 1,051 | 1,034 | 803 | 746 | 785 | 805 | 770 | 743 | 707 | 674 | 681 | 590 | 578 | 561 | 541 | 364 | 470 | 455 | 457 | 483 | 525 | 569 | 564 | 555 | 547 | 486 | 517 | 531 | 497 | 486 | 491 | 491 | 514 | 540 | 594 | 532 | 513 | 511 | 504 | 474 | 444 | 420 | 380 | 345 | 341 | 292 | 303 | 315 | 319 | 317 | 314 | 309 | 300 | 296 | 313 | 299 | 301 | 310 | 300 | 296 | 293 | 291 | 298 | 295 | 279 | 266 | 275 | 268 | 255 | 242 | 230 | 230 | 204 | 219 | 190 | 172 | 151 | 147 | 136 | 111 | 122 | 118 | 110 | 102 | 98 | 90 | 73 | 61 | 51 | 45 | 42 | 41 | 52 | 47 | 41 | 36 | 37 | 36 | 30 | 29 | 26 | 25 | 25 | 24 | 20 | 20 | 26 | 21 | 22 | 20 | 16 | 13 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 5,185 | 72 | -53 | 79 | 1,426 | -18 | -158 | 93 | 66 | 54 | -59 | 474 | -6 | 25 | 12 | 42 | -1 | 13 | -175 | -29 | 10 | 83 | -181 | -42 | 24 | 41 | -207 | 182 | 134 | 38 | 285 | 40 | 58 | -13 | -59 | -33 | -4 | -16 | -202 | 94 | 108 | 310 | -1,431 | 172 | 261 | 80 | -37 | -8 | 666 | 621 | 25 | -38 | -7 | 5 | 43 | -19 | 6 | 18 | 37 | -27 | 697 | 300 | 259 | -23 | 466 | 71 | -4 | 20 | -36 | 10 | 8 | 19 | 15 | 4 | -9 | -16 | -4 | 4 | -35 | 33 | -13 | -26 | 33 | -8 | 317 | 98 | 181 | 23 | 18 | 194 | 663 | 403 | -7 | 6 | -3 | -11 | 70 | 109 | 29 | 29 | 44 | -29 | 9 | 1 | 4 | -18 | 35 | 20 | 28 | 22 | 50 | 5 | 31 | 12 | 37 | -16 | - | - | 11 | 9 | 9 | 0 | -8 | 0 | 0 | 1 | 7 | 1 | 1 | 1 | 0 | 3 | - | 0 | -2 | -1 | 0 | 0 | -16 | 10 |
Operating Cash Flow |
Loading...
|
M | 1,219 | 1,401 | 249 | 24 | 343 | 943 | 3,777 | 3,838 | 3,628 | 3,938 | 3,884 | 3,560 | 3,057 | 1,967 | 2,271 | 2,023 | 2,001 | 2,011 | 2,233 | 2,711 | 3,435 | 4,810 | 5,155 | 4,261 | 4,348 | 3,636 | 3,203 | 2,407 | 1,405 | 1,138 | 896 | 389 | 763 | 1,120 | 1,030 | 1,335 | 1,251 | 1,592 | 1,347 | 1,455 | 1,390 | 1,507 | 717 | 624 | 234 | 236 | 450 | 686 | 574 | 404 | 354 | 589 | 809 | 732 | 1,077 | 889 | 804 | 326 | 357 | 151 | 339 | 359 | 243 | 217 | 282 | 276 | 144 | 77 | 287 | 429 | 330 | 384 | 880 | 425 | 304 | 334 | 308 | 291 | 415 | 257 | 231 | 255 | 112 | 47 | 26 | 100 | 85 | 177 | -81 | 397 | -56 | 199 | 29 | 617 | 891 | 471 | 158 | 549 | 284 | 186 | 122 | 256 | 65 | -1 | -63 | 189 | 167 | 88 | 201 | 148 | 109 | 258 | 158 | 535 | 345 | 281 | 176 | 236 | 167 | 161 | 92 | 137 | 101 | 82 | 49 | 25 | 35 | 19 | 23 | 31 | 40 | 20 | 11 | 16 | 35 | 16 | 16 | 25 | 33 | 47 |
Capital Expenditures |
Loading...
|
M | -1,384 | -1,796 | -1,461 | -1,561 | -2,205 | -2,449 | -3,613 | -2,578 | -2,611 | -3,265 | -2,015 | -2,259 | -3,018 | -2,738 | -2,280 | -1,944 | -2,056 | -1,943 | -2,049 | -2,420 | -2,666 | -2,720 | -2,287 | -2,428 | -2,281 | -2,089 | -1,523 | -1,269 | -1,173 | -1,288 | -1,969 | -1,685 | -1,219 | -990 | -1,765 | -734 | -853 | -669 | -1,140 | -487 | -505 | -526 | -280 | -203 | -327 | -434 | -332 | -278 | -392 | -697 | -868 | -493 | -724 | -465 | -347 | -114 | -93 | -62 | -49 | -64 | -105 | -270 | -720 | -503 | -541 | -765 | -752 | -671 | -1,081 | -1,099 | -575 | -335 | -186 | -269 | -143 | -251 | -311 | -359 | -341 | -271 | -208 | -261 | -148 | -128 | -219 | -326 | -537 | -152 | -140 | -183 | -263 | -331 | -388 | -507 | -429 | -256 | -284 | -220 | -290 | -208 | -189 | -118 | -143 | -183 | -193 | -188 | -149 | -218 | -66 | -85 | -150 | -326 | -523 | -427 | -278 | -209 | -152 | -91 | -56 | -78 | -66 | -51 | -31 | -33 | -12 | -7 | -12 | -10 | -12 | -16 | -11 | -10 | -12 | -19 | -29 | -13 | -16 | -22 | -40 | -47 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 459 | 165 | 165 | -89 | -193 | 16 | -52 | -22 | 116 | 175 | 146 | 61 | 127 | 8 | 74 | 10 | 184 | 239 | 262 | 183 | 140 | 183 | 107 | 69 | 150 | 71 | -2,646 | -109 | 137 | 30 | 116 | -204 | -25 | 46 | -20 | -69 | -22 | 9 | 38 | 581 | 2 | -218 | -9 | 3 | -18 | -43 | 63 | -17 | 48 | 370 | -67 | 29 | - | 20 | - | 37 | 31 | 29 | 33 | 63 | 46 | 51 | 19 | 34 | - | - | - | - | - | 8 | 18 | - | - | - | - | - | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 459 | 165 | 165 | -89 | -193 | 16 | -52 | -22 | 116 | 175 | 146 | 61 | 127 | 8 | 74 | 10 | 184 | 239 | 262 | 183 | 140 | 183 | 107 | 69 | 150 | 71 | -2,646 | -109 | 137 | 30 | 116 | -204 | -25 | 46 | -20 | -69 | -22 | 9 | 38 | 581 | 2 | -218 | -9 | 3 | -18 | -43 | 63 | -17 | 48 | 370 | -67 | 29 | - | 20 | - | 37 | 31 | 29 | 33 | 63 | 46 | 51 | 19 | 34 | - | - | - | - | - | 8 | 18 | - | - | - | - | - | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -55 | 842 | 1,839 | 3,329 | -24 | -27 | -32 | 51 | -176 | -53 | -19 | -84 | -80 | 1,140 | -261 | -165 | 786 | -1,671 | 1,672 | -577 | -3,387 | -3,069 | -135 | -2,594 | -609 | -1,043 | 2,577 | -172 | 79 | 1,936 | 102 | -23 | -238 | 307 | 891 | -786 | 441 | -1,147 | -188 | -723 | 250 | -44 | 151 | 147 | 155 | 1,077 | 177 | 62 | 614 | -154 | -82 | -635 | - | - | - | -80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -425 | -784 | -981 | -408 | -259 | -1,294 | - | - | - | -48 | -44 | -70 | -89 | -2 | -159 | -732 | -1,836 | 19 | 82 | 82 | 1,472 | 34 | -2 | -20 | -13 | -1 | 6 | -12 | -135 | -639 | -1 | -218 | -26 | -1 | -2 | -31 | -42 | 145 | 1 | 10 | -2 | -1 | 13 | 0 | 138 | -163 | 8 | 0 | 0 | -13 | - | - | 0 | -1 | 276 | - | - | - | 1 | 1 | 2 | 14 | - | 9 | - | - | 208 | 36 | 11 | 11 | 9 | 12 | 9 | 12 | 13 | 5 | -68 | 9 | 7 | 9 | 29 | 12 | 17 | - | 23 | 506 | - | 40 | - | - | 65 | 86 | 52 | 33 | 7 | 58 | 519 | 6 | 5 | 10 | - | -39 | 25 | 45 | 4 | 4 | 9 | - | - | - | 5 | 5 | 4 | 2 | 3 | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 127 | 129 | 126 | 126 | 126 | 126 | 126 | 111 | 112 | 112 | 112 | 112 | 112 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 4 | 33 | 0 | 0 | 391 | 319 | 64 | 83 | 66 | 60 | 50 | 49 | - | - | - | 88 | - | - | - | 150 | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | - | - | - | 21 | - | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 70 | -170 | 69 | 1,440 | 1,961 | 3,203 | 94 | -42 | 86 | -91 | -1,168 | 1,013 | 24 | -130 | -54 | 3,726 | 116 | 512 | 1,858 | -17 | 1,812 | -22 | 94 | 365 | 497 | 1,462 | -74 | 86 | 2,941 | -11 | 224 | 1,941 | 406 | 192 | -16 | 1,262 | 1,243 | 6 | 996 | -79 | 1,010 | 44 | 344 | 3 | 620 | 98 | 201 | 259 | 78 | 162 | 316 | 83 | -57 | -163 | -157 | -248 | -35 | 59 | -129 | 286 | -303 | 62 | 329 | -88 | 64 | -184 | 245 | 1,337 | 394 | 170 | 518 | 160 | -67 | -80 | -182 | 72 | 69 | -116 | -87 | -532 | 393 | -124 | -33 | -76 | 528 | -66 | -58 | -64 | -33 | -53 | -48 | -61 | -97 | -32 | -31 | -94 | -141 | -121 | -113 | -92 | -616 | 1,115 | 16 | -49 | -3 | -51 | 464 | 52 | -49 | -138 | -78 | 44 | 155 | -55 | -120 | -51 | -14 | -22 | -28 | 61 | -40 | -42 | -23 | -30 | -3 | -20 | -6 | -19 | -18 | -14 | -23 | -12 | 2 | -18 | -7 | -11 | -13 | 2 | 6 | -19 |
Financing Cash Flow |
Loading...
|
M | 70 | -170 | 69 | 1,440 | 1,961 | 3,203 | 94 | -42 | 86 | -91 | -1,168 | 1,013 | 24 | -130 | -54 | 3,726 | 116 | 512 | 1,858 | -17 | 1,812 | -22 | 94 | 365 | 497 | 1,462 | -74 | 86 | 2,941 | -11 | 224 | 1,941 | 406 | 192 | -16 | 1,262 | 1,243 | 6 | 996 | -79 | 1,010 | 44 | 344 | 3 | 620 | 98 | 201 | 259 | 78 | 162 | 316 | 83 | -57 | -163 | -157 | -248 | -35 | 59 | -129 | 286 | -303 | 62 | 329 | -88 | 64 | -184 | 245 | 1,337 | 394 | 170 | 518 | 160 | -67 | -80 | -182 | 72 | 69 | -116 | -87 | -532 | 393 | -124 | -33 | -76 | 528 | -66 | -58 | -64 | -33 | -53 | -48 | -61 | -97 | -32 | -31 | -94 | -141 | -121 | -113 | -92 | -616 | 1,115 | 16 | -49 | -3 | -51 | 464 | 52 | -49 | -138 | -78 | 44 | 155 | -55 | -120 | -51 | -14 | -22 | -28 | 61 | -40 | -42 | -23 | -30 | -3 | -20 | -6 | -19 | -18 | -14 | -23 | -12 | 2 | -18 | -7 | -11 | -13 | 2 | 6 | -19 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 12 | -37 | 1 | 5 | 4 | -2 | 6 | -27 | -4 | -96 | -15 | 2 | 4 | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6,985 | 8,656 | 9,370 | 9,887 | 9,642 | 8,339 | 9,261 | 9,224 | 8,763 | 7,829 | 7,826 | 6,574 | 6,052 | 7,690 | 8,320 | 7,171 | 7,095 | 7,279 | 5,234 | 6,429 | 4,525 | 6,587 | 6,927 | 7,941 | 6,130 | 5,216 | 4,048 | 3,633 | 4,139 | 4,140 | 4,627 | 3,078 | 2,605 | 2,287 | 3,694 | 3,547 | 3,764 | 4,150 | 4,062 | 4,305 | 3,654 | 2,880 | 2,440 | 2,061 | 2,102 | 2,628 | 2,191 | 2,094 | 1,915 | 2,160 | 2,395 | 2,184 | 2,411 | 2,913 | 2,313 | 1,870 | 1,565 | 1,485 | 1,306 | 932 | 1,025 | 1,243 | 1,474 | 1,708 | 1,880 | 2,192 | 2,667 | 1,566 | 1,303 | 1,431 | 1,468 | 1,536 | 661 | 525 | 470 | 360 | 321 | 486 | 329 | 509 | 488 | 570 | 680 | 915 | 401 | 398 | 334 | 678 | 358 | 469 | 623 | 600 | 569 | 702 | 383 | 430 | 442 | 295 | 351 | 429 | 768 | 559 | 508 | 561 | 342 | 620 | 434 | 583 | 222 | 276 | 393 | 387 | 173 | 128 | 118 | 82 | 139 | 78 | 51 | 41 | 76 | 48 | - | 2 | 21 | 36 | - | - | 10 | 22 | - | 3 | 11 | 29 | - | - | 14 | 12 | 69 | 12 |
Ending Cash |
Loading...
|
M | 6,796 | 8,146 | 8,656 | 9,370 | 9,887 | 9,642 | 8,339 | 9,261 | 9,224 | 8,763 | 7,829 | 7,826 | 6,574 | 6,052 | 7,690 | 8,320 | 7,171 | 7,095 | 7,279 | 5,234 | 6,429 | 4,525 | 6,587 | 6,927 | 7,941 | 6,130 | 5,216 | 4,048 | 3,633 | 4,139 | 4,140 | 4,627 | 3,078 | 2,605 | 2,287 | 3,694 | 3,547 | 3,764 | 4,150 | 4,062 | 4,305 | 3,654 | 2,880 | 2,440 | 2,061 | 2,271 | 2,459 | 2,191 | 2,094 | 1,915 | 2,160 | 2,395 | 2,184 | 2,411 | 2,913 | 2,313 | 1,870 | 1,565 | 1,485 | 1,306 | 932 | 1,025 | 1,243 | 1,474 | 1,708 | 1,880 | 2,192 | 2,667 | 1,566 | 1,303 | 1,431 | 1,468 | 1,536 | 661 | 525 | 470 | 360 | 321 | 486 | 329 | 509 | 488 | 570 | 680 | 915 | 401 | 398 | 334 | 678 | 358 | 469 | 623 | 600 | 569 | 702 | 383 | 430 | 442 | 295 | 351 | 429 | 768 | 559 | 508 | 561 | 342 | 620 | 434 | 583 | 222 | 276 | 393 | 387 | 173 | 128 | 118 | 82 | 139 | 78 | 51 | 41 | 8 | -17 | -27 | 2 | 21 | -5 | -18 | -13 | 10 | -22 | -10 | 3 | 11 | -6 | -11 | -13 | 14 | 6 | 69 |
Stock-Based Compensation |
Loading...
|
M | 213 | 188 | 148 | 145 | 157 | 146 | 136 | 131 | 129 | 118 | 93 | 96 | 97 | 92 | 89 | 82 | 85 | 72 | 67 | 58 | 57 | 61 | 47 | 48 | 52 | 51 | 57 | 57 | 55 | 46 | 43 | 47 | 55 | 46 | 41 | 43 | 49 | 35 | 34 | 32 | 27 | 22 | 30 | 21 | 21 | 19 | 16 | 21 | 30 | 20 | 19 | 19 | 19 | 19 | 20 | 20 | 22 | 31 | - | - | - | - | - | - | - | - | 47 | 98 | - | 6 | 19 | -16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -158 | - | -5 | 0 | -204 | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | -425 | -784 | -981 | -408 | -259 | -1,294 | - | - | - | -48 | -44 | -70 | -89 | -2 | -159 | -732 | -1,836 | 19 | 82 | 82 | 1,472 | 34 | -2 | -20 | -13 | -1 | 6 | -12 | -135 | -639 | -1 | -218 | -26 | -1 | -2 | -31 | -42 | 145 | 1 | 10 | -2 | -1 | 13 | 0 | 138 | -163 | 8 | 0 | 0 | -13 | - | - | 0 | -1 | 276 | - | - | - | 1 | 1 | 2 | 14 | - | 9 | - | - | 208 | 36 | 11 | 11 | 9 | 12 | 9 | 12 | 13 | 5 | -68 | 9 | 7 | 9 | 29 | 12 | 17 | - | 23 | 506 | - | 40 | - | - | 65 | 86 | 52 | 33 | 7 | 58 | 519 | 6 | 5 | 10 | - | -39 | 25 | 45 | 4 | 4 | 9 | - | - | - | 5 | 5 | 4 | 2 | 3 | - | - | - | - | - | - | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 17,176 | 15,096 | 16,479 | 16,630 | 16,643 | 16,396 | 14,242 | 15,699 | 14,584 | 13,679 | 13,483 | 13,099 | 11,846 | 10,841 | 11,330 | 11,714 | 10,154 | 9,850 | 10,113 | 9,669 | 9,189 | 9,850 | 10,285 | 9,616 | 9,701 | 7,775 | 7,123 | 5,880 | 4,738 | 3,958 | 4,660 | 5,610 | 4,394 | 4,485 | 4,691 | 5,442 | 5,798 | 5,253 | 5,434 | 4,945 | 4,686 | 4,856 | 4,786 | 3,544 | 3,247 | 3,177 | 3,515 | 3,453 | 3,614 | 3,470 | 3,352 | 3,457 | 3,064 | 3,025 | 3,631 | 3,113 | 1,842 | 1,527 | 1,452 | 1,303 | 886 | 1,402 | 2,181 | 2,345 | 2,584 | 2,800 | 3,208 | 3,430 | 2,751 | 2,928 | 3,440 | 3,242 | 3,081 | 1,965 | 1,947 | 1,827 | 1,796 | 1,562 | 1,667 | 1,546 | 1,497 | 1,383 | 1,044 | 1,067 | 1,243 | 838 | 1,366 | 1,832 | 2,437 | 1,880 | 2,451 | 2,602 | 3,048 | 3,263 | 3,257 | 2,706 | 2,393 | 2,323 | 1,908 | 1,958 | 2,083 | 1,988 | 759 | 820 | 1,091 | 1,108 | 1,223 | 691 | 596 | 306 | 300 | 264 | 364 | 577 | 669 | 694 | 709 | 622 | 519 | 439 | 304 | 253 | 229 | 178 | 161 | 133 | 121 | 113 | 109 | 104 | 115 | 95 | 90 | 84 | 97 | 125 | 126 | 172 | 209 | 240 |
Free Cash Flow |
Loading...
|
M | -165 | -395 | -1,212 | -1,537 | -1,862 | -1,506 | 164 | 1,260 | 1,017 | 673 | 1,869 | 1,301 | 39 | -771 | -9 | 79 | -55 | 68 | 184 | 291 | 769 | 2,090 | 2,868 | 1,833 | 2,067 | 1,547 | 1,680 | 1,138 | 232 | -150 | -1,073 | -1,296 | -456 | 130 | -735 | 601 | 398 | 923 | 207 | 968 | 885 | 981 | 437 | 421 | -93 | -198 | 118 | 408 | 182 | -293 | -514 | 96 | 85 | 267 | 730 | 775 | 711 | 264 | 308 | 87 | 234 | 89 | -477 | -286 | -259 | -489 | -608 | -594 | -794 | -670 | -245 | 49 | 694 | 157 | 161 | 83 | -3 | -68 | 74 | -14 | 23 | -5 | -36 | -81 | -194 | -227 | -452 | 25 | -222 | 215 | -319 | -132 | -358 | 110 | 462 | 215 | -126 | 329 | -6 | -22 | -66 | 138 | -78 | -184 | -257 | 1 | 19 | -130 | 135 | 63 | -41 | -68 | -365 | 109 | 67 | 72 | 24 | 145 | 111 | 83 | 26 | 86 | 70 | 49 | 37 | 18 | 23 | 9 | 11 | 15 | 28 | 10 | -1 | -3 | 7 | 2 | 0 | 3 | -7 | - |
StockViz Staff
September 16, 2024
Any question? Send us an email