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 | 455 | 304 | 383 | 880 | 908 | 907 | 836 | 859 | 1,010 | 1,129 | 1,200 | 1,135 | 847 | 539 | 438 | 485 | 617 | 816 | 859 | 860 | 859 | 884 | 781 | 718 | 689 | 590 | 604 | 572 | 518 | 469 | 434 | 408 | 308 | 309 | 289 | 284 | 389 | 398 | 275 | 291 | 254 | 263 | 363 | 361 | 369 | 348 | 379 | 378 | 360 | 323 | 162 | 5 | -181 | -296 | -395 | -503 | -458 | -1,222 | -1,534 | -1,341 | -1,205 | -272 | 257 | 354 | 447 | 494 | 595 | 613 | 599 | 583 | 565 | 534 | 508 | 480 | 457 | 437 | 417 | 406 | 397 | 356 | 350 | 338 | 330 | 307 | 264 | 256 | 241 | 274 | 298 | 284 | 278 | 270 | 256 | 162 | 133 | 124 | 117 | 194 | 189 | 173 | 159 | 147 | 153 | 143 | 132 | 122 | 111 | 107 | 104 | 101 | 97 | 94 | 89 | 81 | 76 | 71 | 67 | 64 | 62 | 58 | 56 | 51 | 50 | 49 | 43 | 43 | 37 | 32 | 30 | 29 | 29 | 29 | 27 | 27 | 23 | 21 | 15 | 9 | 4 |
Depreciation and Amortization |
Loading...
|
M | 136 | 104 | 108 | 137 | 127 | 110 | 87 | 42 | 8 | -14 | -11 | 12 | 38 | 86 | 120 | 158 | 189 | 188 | 195 | 194 | 194 | 193 | 189 | 187 | 185 | 179 | 118 | 121 | 119 | 123 | 177 | 168 | 158 | 151 | 141 | 134 | 130 | 129 | 94 | 102 | 117 | 131 | 181 | 187 | 204 | 215 | 219 | 224 | 267 | 300 | 413 | 426 | 416 | 373 | 264 | 282 | 223 | 213 | 195 | 149 | 148 | 140 | 133 | 127 | 123 | 125 | 128 | 132 | 132 | 134 | 129 | 119 | 110 | 101 | 82 | 92 | 93 | 95 | 107 | 98 | 98 | 95 | 84 | 84 | 88 | 87 | 91 | 109 | 115 | 138 | 164 | 120 | 86 | 63 | 60 | 79 | 93 | 91 | 68 | 61 | 59 | 52 | 46 | 42 | 36 | 32 | 31 | 23 | 22 | 22 | 17 | 20 | 20 | 18 | 18 | 18 | 16 | 18 | 18 | 18 | 18 | 17 | 24 | 21 | 18 | 16 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 1 |
Non-Cash Items (Other) |
Loading...
|
M | 203 | 112 | 144 | 215 | 137 | 76 | 44 | 7 | -212 | -342 | -407 | -373 | -21 | 385 | 470 | 420 | 277 | 17 | 10 | -2 | -15 | -66 | -84 | -78 | -94 | -35 | -9 | -14 | -7 | 3 | 5 | 3 | 6 | -12 | -56 | -47 | -37 | -31 | 24 | 25 | 19 | 1 | -25 | -33 | -34 | -40 | -79 | -15 | -21 | -2 | 302 | 353 | 582 | 859 | 1,143 | 1,631 | 1,760 | 2,613 | 1,537 | 1,117 | 952 | -52 | 302 | 172 | -13 | -155 | -21 | -68 | 49 | -33 | 329 | 287 | 186 | 286 | 56 | 280 | 245 | 229 | 193 | 42 | 14 | 100 | 99 | -6 | 87 | -53 | 514 | 426 | 309 | 541 | -2 | 71 | 173 | 30 | -90 | 79 | -194 | -273 | -361 | -234 | -77 | -286 | -14 | -21 | -211 | -92 | -119 | -268 | -97 | 6 | -1 | -145 | -44 | 123 | -23 | 178 | 310 | -112 | -155 | -125 | -310 | 74 | 89 | 24 | 54 | -73 | -11 | -63 | -32 | 2 | 23 | 12 | 25 | 42 | 19 | 32 | 8 | 4 | 14 |
Operating Cash Flow |
Loading...
|
M | 1,030 | 799 | 823 | 1,485 | 1,403 | 1,470 | 1,142 | 1,150 | 433 | 629 | 634 | 604 | 1,050 | 719 | 899 | 875 | 892 | 697 | 697 | 958 | 859 | 1,176 | 950 | 790 | 822 | 927 | 935 | 937 | 753 | 596 | 612 | 596 | 669 | 535 | 503 | 489 | 416 | 454 | 420 | 494 | 793 | 877 | 957 | 778 | 728 | 766 | 868 | 990 | 1,076 | 1,097 | 1,161 | 1,318 | 1,061 | 1,461 | 1,463 | 1,451 | 1,573 | 1,058 | 1,116 | 1,251 | 1,022 | 1,174 | 1,004 | 715 | 912 | 733 | 903 | 897 | 961 | 1,047 | 1,050 | 836 | 706 | 754 | 479 | 950 | 801 | 662 | 686 | 371 | 368 | 440 | 368 | 380 | 462 | 276 | 668 | 809 | 698 | 952 | 754 | 399 | 595 | 349 | 87 | 292 | 6 | 1 | 85 | -108 | 218 | -63 | 13 | 304 | -120 | 23 | 37 | -123 | 45 | 152 | 95 | -59 | 54 | 210 | 63 | 256 | 377 | -53 | -92 | -85 | -269 | 123 | 145 | 82 | 105 | -22 | 32 | -11 | 24 | 46 | 65 | 48 | 57 | 79 | 46 | 59 | 27 | 11 | 18 |
Capital Expenditures |
Loading...
|
M | -112 | -82 | -84 | -141 | -168 | -190 | -207 | -224 | -206 | -206 | -201 | -173 | -196 | -171 | -146 | -139 | -120 | -117 | -133 | -135 | -126 | -129 | -126 | -129 | -147 | -169 | -185 | -198 | -206 | -196 | -194 | -182 | -164 | -157 | -143 | -130 | -132 | -176 | -164 | -159 | -150 | -89 | -84 | -79 | -70 | -69 | -63 | -71 | -73 | -78 | -83 | -86 | -83 | -79 | -89 | -79 | -82 | -103 | -113 | -155 | -153 | -134 | -133 | -95 | -101 | -103 | -104 | -118 | -122 | -122 | -133 | -151 | -140 | -133 | -105 | -76 | -72 | -72 | -72 | -69 | -75 | -83 | -85 | -107 | -103 | -98 | -94 | -77 | -89 | -104 | -119 | -108 | -100 | -82 | -76 | -91 | -96 | -94 | -93 | -79 | -67 | -64 | -50 | -47 | -43 | -39 | -32 | -26 | -24 | -21 | -18 | -17 | -18 | -18 | -17 | -16 | -13 | -12 | -13 | -12 | -14 | -14 | -14 | -12 | -11 | -10 | -7 | -8 | -6 | -5 | -6 | -7 | -7 | -6 | -6 | -5 | -4 | -3 | -2 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 197 | 197 | 158 | 195 | -4 | 47 | -58 | 90 | 89 | 102 | 67 | 51 | 156 | 121 | 3 | 91 | -8 | -2 | 72 | 23 | 48 | 20 | 19 | 2 | -52 | -89 | -63 | -98 | -57 | 6 | 2 | 45 | 61 | 74 | 96 | 91 | 78 | 89 | 126 | 96 | 115 | 133 | 289 | 450 | 500 | 488 | 645 | 487 | 8 | 37 | 419 | 1,033 | 1,851 | 1,922 | 1,455 | 1,026 | 710 | 621 | 396 | 738 | 646 | 613 | 630 | 165 | 245 | 322 | 271 | 249 | 150 | 78 | 39 | 13 | 24 | 24 | 23 | 16 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 197 | 197 | 158 | 195 | -4 | 47 | -58 | 90 | 89 | 102 | 67 | 51 | 156 | 121 | 3 | 91 | -8 | -2 | 72 | 23 | 48 | 20 | 19 | 2 | -52 | -89 | -63 | -98 | -57 | 6 | 2 | 45 | 61 | 74 | 96 | 91 | 78 | 89 | 126 | 96 | 115 | 133 | 289 | 450 | 500 | 488 | 645 | 487 | 8 | 37 | 419 | 1,033 | 1,851 | 1,922 | 1,455 | 1,026 | 710 | 621 | 396 | 738 | 646 | 613 | 630 | 165 | 245 | 322 | 271 | 249 | 150 | 78 | 39 | 13 | 24 | 24 | 23 | 16 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -6,739 | -6,739 | -5,032 | 4,367 | 11,485 | 9,224 | 4,490 | -299 | -969 | -955 | -954 | -118 | -3,162 | -910 | 2,947 | 1,109 | 6,021 | 3,600 | 1,631 | 2,699 | 2,313 | 3,012 | 1,656 | 1,315 | -172 | 1,996 | 819 | 2,254 | 2,483 | 200 | 475 | -310 | -264 | -188 | -113 | -981 | -1,218 | -1,355 | -1,436 | -366 | -404 | -244 | -188 | -321 | -25 | - | - | -19 | -180 | -100 | -100 | -81 | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -36 | -1 | -50 | -151 | -201 | -202 | -476 | -750 | -927 | -926 | -598 | -274 | -48 | -73 | -352 | -627 | -901 | -1,102 | -1,076 | -987 | -838 | -684 | -549 | -478 | -548 | -476 | -413 | -343 | -273 | -824 | 581 | 654 | 1,617 | 2,453 | 2,735 | 3,234 | 1,514 | 1,389 | 554 | -773 | 914 | -845 | -102 | -3 | -949 | 0 | 167 | 1,028 | 1,609 | 2,047 | 340 | -1,163 | -1,604 | -1,342 | -1,345 | -4 | -49 | -49 | -48 | -1,415 | -1,370 | -1,370 | -1,370 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 223 | 152 | 150 | 277 | 272 | 269 | 262 | 262 | 261 | 261 | 263 | 258 | 259 | 259 | 259 | 263 | 260 | 260 | 260 | 259 | 253 | 236 | 212 | 178 | 149 | 129 | 116 | 113 | 109 | 108 | 109 | 106 | 112 | 108 | 105 | 100 | 96 | 96 | 97 | 108 | 119 | 120 | 119 | 117 | 117 | 134 | 150 | 158 | 162 | 156 | 150 | 139 | 121 | 109 | 98 | 91 | 93 | 96 | 122 | 149 | 172 | 195 | 195 | 196 | 198 | 196 | 192 | 181 | 169 | 161 | 148 | 142 | 136 | 130 | 126 | 123 | 119 | 115 | 113 | 111 | 101 | 92 | 83 | 74 | 74 | 73 | 74 | 74 | 74 | 73 | 72 | 71 | 69 | 77 | 59 | 65 | 71 | 57 | 68 | 57 | 44 | 42 | 38 | 34 | 30 | 28 | 27 | 27 | 25 | 25 | 25 | 23 | 22 | 21 | 19 | 18 | 17 | 17 | 17 | 16 | 14 | 12 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 6 | 4 | 2 |
Other Financial Activities |
Loading...
|
M | -1,864 | -1,857 | -2,229 | -388 | -1,803 | -1,771 | 3,552 | 3,887 | 10,719 | 18,744 | 16,210 | 16,395 | 22,138 | 19,107 | 17,186 | 16,822 | 8,742 | 5,385 | 6,133 | 5,397 | 4,431 | 5,754 | 6,440 | 7,311 | 7,049 | 7,354 | 6,586 | 6,436 | 6,519 | 3,967 | 1,860 | 439 | -8 | -8 | -7 | -43 | -40 | -39 | 58 | 878 | 853 | 852 | 1,556 | 1,040 | 1,709 | 2,124 | 1,324 | 1,055 | 411 | -4 | -33 | -36 | 58 | 586 | -566 | 1,137 | -309 | -845 | 1,747 | 47 | 2,832 | 3,239 | 4,999 | 6,125 | 4,892 | 4,720 | 2,902 | 2,392 | 4,109 | 4,421 | 4,117 | 3,993 | 3,007 | 2,666 | 2,409 | 1,866 | 1,871 | 2,603 | 2,809 | 2,873 | 2,506 | 2,203 | 1,486 | 1,785 | 2,088 | 2,000 | 1,852 | 2,053 | 794 | 605 | 819 | 487 | 1,490 | 1,858 | 1,829 | 2,651 | 2,646 | 2,196 | 1,908 | 1,146 | 948 | 879 | 466 | 1,180 | 1,074 | 1,606 | 1,675 | 1,392 | 829 | 664 | 923 | 235 | 995 | 594 | 343 | 125 | -226 | 41 | 778 | 395 | 313 | -16 | -229 | 316 | 391 | 143 | 150 | 353 | 208 | 74 | 290 | 236 | 383 | 635 | 243 | 214 | 67 | 99 | 48 |
Financing Cash Flow |
Loading...
|
M | -1,864 | -1,857 | -2,229 | -388 | -1,803 | -1,771 | 3,552 | 3,887 | 10,719 | 18,744 | 16,210 | 16,395 | 22,138 | 19,107 | 17,186 | 16,822 | 8,742 | 5,385 | 6,133 | 5,397 | 4,431 | 5,754 | 6,440 | 7,311 | 7,049 | 7,354 | 6,586 | 6,436 | 6,519 | 3,967 | 1,860 | 439 | -8 | -8 | -7 | -43 | -40 | -39 | 58 | 878 | 853 | 852 | 1,556 | 1,040 | 1,709 | 2,124 | 1,324 | 1,055 | 411 | -4 | -33 | -36 | 58 | 586 | -566 | 1,137 | -309 | -845 | 1,747 | 47 | 2,832 | 3,239 | 4,999 | 6,125 | 4,892 | 4,720 | 2,902 | 2,392 | 4,109 | 4,421 | 4,117 | 3,993 | 3,007 | 2,666 | 2,409 | 1,866 | 1,871 | 2,603 | 2,809 | 2,873 | 2,506 | 2,203 | 1,486 | 1,785 | 2,088 | 2,000 | 1,852 | 2,053 | 794 | 605 | 819 | 487 | 1,490 | 1,858 | 1,829 | 2,651 | 2,646 | 2,196 | 1,908 | 1,146 | 948 | 879 | 466 | 1,180 | 1,074 | 1,606 | 1,675 | 1,392 | 829 | 664 | 923 | 235 | 995 | 594 | 343 | 125 | -226 | 41 | 778 | 395 | 313 | -16 | -229 | 316 | 391 | 143 | 150 | 353 | 208 | 74 | 290 | 236 | 383 | 635 | 243 | 214 | 67 | 99 | 48 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 716 | 700 | 701 | 607 | 657 | 549 | 559 | 700 | 595 | 597 | 525 | 576 | 543 | 576 | 570 | 730 | 705 | 796 | 538 | 536 | 614 | 517 | 468 | 470 | 548 | 541 | 481 | 566 | 737 | 553 | 560 | 518 | 798 | 603 | 758 | 721 | 842 | 589 | 1,384 | 1,341 | 1,175 | 1,365 | 1,183 | 929 | 1,842 | 1,061 | 1,125 | 1,082 | 1,224 | 1,103 | 1,035 | 949 | 924 | 1,061 | 1,069 | 1,045 | 1,370 | 993 | 1,229 | 1,322 | 1,476 | 1,442 | 1,752 | 1,661 | 1,855 | 1,481 | 1,641 | 1,575 | 1,939 | 1,617 | 1,774 | 1,585 | 1,707 | 1,109 | 1,233 | 1,085 | 851 | 1,067 | 1,125 | 1,059 | 1,119 | 1,169 | 1,225 | 1,088 | 1,087 | 1,025 | 1,025 | 907 | 979 | 910 | 979 | 1,061 | 942 | 942 | 882 | 930 | 898 | 743 | 56 | 1,113 | 864 | 219 | 396 | 761 | 670 | 938 | 294 | 1,121 | 404 | 661 | - | 971 | 418 | - | 494 | 470 | 317 | - | 94 | 759 | 339 | - | 25 | 366 | 270 | - | 142 | 79 | 236 | 128 | - | - | 288 | 74 | 145 | 288 | 323 | 46 | - |
Ending Cash |
Loading...
|
M | 709 | 716 | -8 | 701 | 607 | 657 | 549 | 559 | 700 | 595 | 597 | 525 | 576 | 543 | 576 | 570 | 730 | 705 | 796 | 538 | 536 | 614 | 517 | 468 | 470 | 548 | 541 | 481 | 566 | 737 | 553 | 560 | 518 | 798 | 603 | 758 | 721 | 846 | 589 | 1,384 | 1,341 | 1,175 | 1,365 | 1,183 | 929 | 1,842 | 1,061 | 1,125 | 1,082 | 1,224 | 1,103 | 1,035 | 949 | 924 | 1,061 | 1,069 | 1,045 | 1,370 | 993 | 1,229 | 1,322 | 1,476 | 1,442 | 1,752 | 1,661 | 1,855 | 1,481 | 1,641 | 1,575 | 1,939 | 1,617 | 1,774 | 1,585 | 1,707 | 1,109 | 1,233 | 1,085 | 851 | 1,067 | 1,125 | 1,059 | 1,119 | 1,169 | 1,225 | 1,088 | 1,087 | 1,025 | 1,025 | 907 | 979 | 910 | 979 | 1,047 | 1,047 | 942 | 882 | 930 | 898 | 743 | 581 | 1,113 | -57 | 219 | 396 | 761 | -433 | 938 | 294 | 1,121 | -329 | 661 | -268 | 971 | -66 | -26 | 494 | 470 | -315 | -243 | 94 | 759 | 327 | -624 | 25 | 366 | 190 | -75 | 142 | 79 | 222 | 128 | -7 | 0 | 439 | 74 | 145 | 288 | 47 | 46 |
Stock-Based Compensation |
Loading...
|
M | 32 | 16 | 28 | 32 | 30 | 30 | 30 | 31 | 31 | 28 | 27 | 27 | 27 | 26 | 26 | 27 | 26 | 27 | 27 | 26 | 27 | 26 | 26 | 26 | 26 | 25 | 22 | 34 | 59 | 83 | 99 | 103 | 209 | 173 | 192 | 160 | -30 | -62 | 97 | 91 | 170 | 177 | 75 | 96 | 98 | 153 | 138 | 126 | 116 | 159 | 70 | 228 | 216 | 150 | 170 | 28 | 29 | 30 | 1,442 | 1,444 | 1,444 | 1,443 | 345 | 342 | 341 | 341 | 98 | 98 | 98 | 96 | 4 | -21 | -33 | -50 | -36 | -17 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Issuance/Purchase of Shares |
|
M | -36 | -1 | -50 | -151 | -201 | -202 | -476 | -750 | -927 | -926 | -598 | -274 | -48 | -73 | -352 | -627 | -901 | -1,102 | -1,076 | -987 | -838 | -684 | -549 | -478 | -548 | -476 | -413 | -343 | -273 | -824 | 581 | 654 | 1,617 | 2,453 | 2,735 | 3,234 | 1,514 | 1,389 | 554 | -773 | 914 | -845 | -102 | -3 | -949 | 0 | 167 | 1,028 | 1,609 | 2,047 | 340 | -1,163 | -1,604 | -1,342 | -1,345 | -4 | -49 | -49 | -48 | -1,415 | -1,370 | -1,370 | -1,370 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 1 | 1 | 2 | 3 | 5 | 9 | 12 | 13 | 16 | 10 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -34,030 | -7,712 | 5,717 | 3,507 | 9,099 | 5,972 | 35,416 | 33,971 | 99,323 | 163,412 | 189,837 | 248,983 | 242,168 | 228,294 | 218,713 | 207,879 | 195,855 | 191,371 | 186,327 | 182,243 | 179,608 | 176,435 | 174,415 | 171,957 | 170,405 | 170,822 | 172,150 | 176,971 | 181,058 | 184,725 | 187,915 | 190,131 | 194,274 | 197,042 | 198,304 | 197,824 | 195,739 | 195,332 | 194,494 | 194,561 | 149,806 | 148,173 | 148,101 | 146,234 | 189,757 | 188,494 | 185,825 | 183,201 | 179,994 | 176,766 | 173,525 | 173,549 | 175,078 | 176,754 | 177,297 | 179,310 | 179,271 | 181,486 | 184,911 | 180,899 | 177,947 | 171,546 | 167,426 | 163,909 | 160,490 | 159,640 | 153,988 | 152,302 | 148,858 | 143,817 | 140,414 | 130,844 | 122,075 | 113,078 | 104,253 | 101,463 | 99,129 | 96,895 | 94,229 | 91,966 | 89,917 | 88,936 | 88,250 | 69,548 | 49,683 | 29,211 | 10,566 | 8,867 | 8,272 | 7,651 | 5,821 | 5,292 | 4,766 | 4,610 | 4,537 | 4,391 | 4,312 | 3,244 | 2,088 | 2,054 | 1,673 | 1,704 | -7,457 | -9,799 | -11,343 | -18,625 | -15,326 | -19,732 | -23,942 | -21,891 | -20,630 | -19,630 | -19,297 | -18,372 | -17,846 | -17,597 | -17,591 | -17,725 | -17,601 | -16,474 | -14,849 | -13,577 | -12,541 | -12,006 | -11,724 | -11,329 | -11,195 | -10,975 | -10,605 | -10,422 | -10,432 | -10,318 | -10,329 | -10,164 | -6,933 | -4,139 | -1,643 | 745 | 301 |
Free Cash Flow |
Loading...
|
M | 949 | 748 | 770 | 1,344 | 1,235 | 1,280 | 935 | 926 | 227 | 423 | 433 | 431 | 854 | 548 | 753 | 736 | 772 | 580 | 564 | 823 | 733 | 1,047 | 824 | 661 | 675 | 758 | 750 | 739 | 548 | 400 | 417 | 414 | 505 | 378 | 360 | 359 | 284 | 278 | 256 | 335 | 643 | 788 | 873 | 700 | 658 | 697 | 805 | 919 | 1,003 | 1,019 | 1,078 | 1,232 | 977 | 1,382 | 1,374 | 1,372 | 1,491 | 955 | 1,003 | 1,096 | 869 | 1,040 | 872 | 621 | 811 | 630 | 799 | 779 | 840 | 925 | 917 | 735 | 615 | 670 | 423 | 874 | 729 | 590 | 614 | 302 | 292 | 357 | 283 | 272 | 360 | 178 | 573 | 732 | 610 | 848 | 636 | 291 | 495 | 267 | 11 | 200 | -90 | -92 | -8 | -187 | 151 | -127 | -37 | 257 | -162 | -16 | 5 | -149 | 21 | 131 | 77 | -76 | 36 | 193 | 46 | 240 | 364 | -65 | -105 | -97 | -283 | 109 | 132 | 69 | 94 | -32 | 25 | -18 | 18 | 41 | 58 | 41 | 50 | 73 | 40 | 53 | 23 | 8 | 16 |
StockViz Staff
September 20, 2024
Any question? Send us an email